Report of Independent Registered Public Accounting Firm
To the Shareholders and the Board of Directors of Match Group, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheet of Match Group, Inc. and subsidiaries (the Company) as of December 31, 2021 and 2020, and the related consolidated statements of operations, comprehensive operations, shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2021, and the related notes and the financial statement schedule listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2021, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 24, 2022 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
| | | | | |
| Acquisition of Hyperconnect, Inc. - Valuation of Acquired Intangible Assets |
Description of the Matter | On June 17, 2021, the Company completed its acquisition of Hyperconnect, Inc. for net consideration of $1.75 billion, as disclosed in Note 5 to the consolidated financial statements. The transaction was accounted for as a business combination. Auditing the Company's accounting for its acquisition of Hyperconnect, Inc. was complex due to the significant estimation uncertainty in the Company’s determination of the fair value of identified intangible assets of $612 million, which principally consisted of trade names and associated trademarks and user bases. The significant estimation uncertainty was primarily due to the sensitivity of the respective fair values to underlying assumptions about the future performance of the acquired business. The Company used a discounted cash flow model to measure the intangible assets. The significant assumptions used to estimate the value of the intangible assets included discount rates, revenue growth rates, royalty rates and the projected cash flow terminal growth rates. These significant assumptions are forward looking and could be affected by future economic and market conditions. |
| |
How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design and tested the operating effectiveness of the Company’s controls over its accounting for the business combination. For example, we tested controls over management's review of the valuation models and the significant assumptions described above used to develop such estimates. To test the estimated fair value of the trade names and associated trademarks and user bases, we performed audit procedures that included, among others, evaluating the Company’s selection of the valuation methodologies, evaluating the methods and significant assumptions used by the Company’s valuation specialist, and evaluating the completeness and accuracy of the underlying data supporting the significant assumptions and estimates. For example, we compared the significant assumptions to the historical results of the acquired business as well as to current industry, market, and economic trends and to the Company’s budgets and forecasts. We performed sensitivity analyses of significant assumptions to evaluate the change in the fair value of the identifiable intangible assets resulting from changes in the assumptions. We involved our valuation specialists to assist with our evaluation of the methodologies used by the Company and significant assumptions used in the fair value estimates. |
| |
| | | | | |
| Recoverability of Indefinite-Lived Intangible Assets |
Description of the Matter | As of December 31, 2021, the Company’s indefinite-lived intangible asset balance, excluding goodwill, was $576.7 million and consisted of trade names and trademarks. As disclosed in Note 2 to the consolidated financial statements, indefinite-lived intangible assets are assessed annually for impairment as of October 1, or more frequently if an event occurs or circumstances change that would more likely than not reduce the fair value of an indefinite-lived intangible asset below its carrying value. Auditing management’s annual impairment tests for certain indefinite-lived intangible assets was complex and highly judgmental due to the significant estimation uncertainty required to determine the fair value of the indefinite-lived intangible assets. In particular, the Company’s fair value estimates for indefinite-lived intangible assets were sensitive to significant assumptions, such as discount rates, revenue growth rates, royalty rates and projected cash flow terminal growth rates, which are affected by expectations about future market or economic conditions. |
| |
How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design and tested the operating effectiveness of the Company’s controls over its indefinite-lived intangible assets impairment review process. For example, we tested controls over the Company’s forecasting and budgeting process as well as controls over management’s review of the significant assumptions used to estimate the fair values of the indefinite-lived intangible assets. To test the estimated fair value of certain indefinite-lived intangible assets, we performed audit procedures that included, among others, assessing the methodologies and testing the significant assumptions discussed above and the underlying data used by the Company in its analysis. We compared the significant assumptions used by management to current industry and economic trends and to other guideline public companies and evaluated whether changes to the company’s business model would affect the significant assumptions. We assessed the historical accuracy of management’s estimates and performed sensitivity analyses of significant assumptions to evaluate the changes in the fair value of the indefinite-lived intangible assets that would result from changes in the assumptions. For example, we evaluated management’s forecasted revenue to identify, understand and evaluate changes as compared to historical results. In addition, we involved an internal valuation specialist to assist in evaluating management’s methodologies and significant assumptions applied in developing the fair value estimates. |
/s/ ERNST & YOUNG LLP
We have served as the Company’s auditor since 1996.
New York, New York
February 24, 2022
MATCH GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET | | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 |
| | | |
| (In thousands, except share data) |
ASSETS | | | |
Cash and cash equivalents | $ | 815,384 | | | $ | 739,164 | |
Short-term investments | 11,818 | | | — | |
Accounts receivable, net of allowance of $281 and $286, respectively | 188,482 | | | 137,023 | |
| | | |
Other current assets | 202,568 | | | 144,025 | |
| | | |
Total current assets | 1,218,252 | | | 1,020,212 | |
| | | |
Property and equipment, net | 163,256 | | | 107,799 | |
Goodwill | 2,411,996 | | | 1,270,532 | |
Intangible assets, net | 771,697 | | | 230,900 | |
Deferred income taxes | 334,937 | | | 293,487 | |
| | | |
Other non-current assets | 163,150 | | | 123,524 | |
| | | |
TOTAL ASSETS | $ | 5,063,288 | | | $ | 3,046,454 | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | |
LIABILITIES | | | |
Current maturities of long-term debt, net | $ | 99,927 | | | $ | — | |
| | | |
Accounts payable | 37,871 | | | 29,200 | |
Deferred revenue | 262,131 | | | 239,088 | |
| | | |
Accrued expenses and other current liabilities | 768,366 | | | 231,748 | |
| | | |
Total current liabilities | 1,168,295 | | | 500,036 | |
Long-term debt, net | 3,829,421 | | | 3,840,930 | |
Income taxes payable | 13,842 | | | 14,582 | |
Deferred income taxes | 130,261 | | | 17,213 | |
Other long-term liabilities | 116,051 | | | 86,428 | |
| | | |
Redeemable noncontrolling interests | 1,260 | | | 640 | |
| | | |
Commitments and contingencies | | | |
| | | |
SHAREHOLDERS’ EQUITY | | | |
Common stock; $0.001 par value; authorized 1,600,000,000 shares; 283,470,334 and 267,329,284 shares issued and outstanding at December 31, 2021 and December 31, 2020, respectively | 283 | | | 267 | |
| | | |
| | | |
Additional paid-in capital | 8,164,216 | | | 7,089,007 | |
Retained deficit | (8,144,514) | | | (8,422,237) | |
Accumulated other comprehensive loss | (223,754) | | | (81,454) | |
| | | |
Total Match Group, Inc. shareholders’ equity | (203,769) | | | (1,414,417) | |
Noncontrolling interests | 7,927 | | | 1,042 | |
Total shareholders’ equity | (195,842) | | | (1,413,375) | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 5,063,288 | | | $ | 3,046,454 | |
The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.
MATCH GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS | | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
| 2021 | | 2020 | | 2019 |
| | | | | |
| (In thousands, except per share data) |
Revenue | $ | 2,983,277 | | | $ | 2,391,269 | | | $ | 2,051,258 | |
Operating costs and expenses: | | | | | |
Cost of revenue (exclusive of depreciation shown separately below) | 839,308 | | | 635,833 | | | 527,184 | |
Selling and marketing expense | 566,459 | | | 479,907 | | | 427,440 | |
General and administrative expense | 414,821 | | | 311,207 | | | 256,138 | |
Product development expense | 241,049 | | | 169,811 | | | 151,960 | |
Depreciation | 41,402 | | | 41,271 | | | 34,355 | |
Amortization of intangibles | 28,559 | | | 7,525 | | | 8,727 | |
Total operating costs and expenses | 2,131,598 | | | 1,645,554 | | | 1,405,804 | |
Operating income | 851,679 | | | 745,715 | | | 645,454 | |
Interest expense | (130,493) | | | (130,624) | | | (111,008) | |
| | | | | |
Other (expense) income, net | (465,038) | | | 15,861 | | | (2,026) | |
Earnings from continuing operations, before tax | 256,148 | | | 630,952 | | | 532,420 | |
Income tax benefit (provision) | 19,897 | | | (43,273) | | | (15,080) | |
Net earnings from continuing operations | 276,045 | | | 587,679 | | | 517,340 | |
Earnings (loss) from discontinued operations, net of tax | 509 | | | (366,070) | | | 49,187 | |
Net earnings | 276,554 | | | 221,609 | | | 566,527 | |
Net loss (earnings) attributable to noncontrolling interests | 1,169 | | | (59,280) | | | (112,689) | |
Net earnings attributable to Match Group, Inc. shareholders | $ | 277,723 | | | $ | 162,329 | | | $ | 453,838 | |
| | | | | |
Net earnings per share from continuing operations: | | | | | |
Basic | $ | 1.01 | | | $ | 2.36 | | | $ | 2.28 | |
Diluted | $ | 0.93 | | | $ | 2.09 | | | $ | 1.95 | |
| | | | | |
Net earnings per share attributable to Match Group, Inc. shareholders: | | | | | |
Basic | $ | 1.01 | | | $ | 0.73 | | | $ | 2.50 | |
Diluted | $ | 0.93 | | | $ | 0.66 | | | $ | 2.15 | |
| | | | | |
Stock-based compensation expense by function: | | | | | |
Cost of revenue | $ | 5,554 | | | $ | 4,201 | | | $ | 3,693 | |
Selling and marketing expense | 7,941 | | | 5,141 | | | 5,112 | |
General and administrative expense | 81,420 | | | 59,174 | | | 42,863 | |
Product development expense | 51,901 | | | 33,752 | | | 38,056 | |
Total stock-based compensation expense | $ | 146,816 | | | $ | 102,268 | | | $ | 89,724 | |
The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.
MATCH GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF COMPREHENSIVE OPERATIONS | | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
| 2021 | | 2020 | | 2019 |
| | | | | |
| (In thousands) |
Net earnings | $ | 276,554 | | | $ | 221,609 | | | $ | 566,527 | |
Other comprehensive (loss) income, net of tax | | | | | |
Change in foreign currency translation adjustment | (142,608) | | | 39,415 | | | (9,961) | |
Change in unrealized losses on available-for-sale securities | — | | | (1) | | | (5) | |
Total other comprehensive (loss) income | (142,608) | | | 39,414 | | | (9,966) | |
Comprehensive income | 133,946 | | | 261,023 | | | 556,561 | |
Comprehensive loss (income) attributable to noncontrolling interests: | | | | | |
Net loss (earnings) attributable to noncontrolling interests | 1,169 | | | (59,280) | | | (112,689) | |
Change in foreign currency translation adjustment attributable to noncontrolling interests | 308 | | | 1,072 | | | 2,023 | |
Change in unrealized losses of available-for-sale debt securities attributable to noncontrolling interests | — | | | — | | | 1 | |
Comprehensive loss (income) attributable to noncontrolling interests | 1,477 | | | (58,208) | | | (110,665) | |
Comprehensive income attributable to Match Group, Inc. shareholders | $ | 135,423 | | | $ | 202,815 | | | $ | 445,896 | |
The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.
MATCH GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY
Years Ended December 31, 2021, 2020, and 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Match Group, Inc. Shareholders’ Equity | | | | |
| | | | Common Stock $0.001 Par Value | | Former IAC Common Stock $0.001 Par Value | | Former IAC Class B Convertible Common Stock $0.001 Par Value | | | | | | | | | | | | | | |
| Redeemable Noncontrolling Interests | | | $ | | Shares | | $ | | Shares | | $ | | Shares | | Additional Paid-in Capital | | Retained Earnings (Deficit) | | Accumulated Other Comprehensive (Loss) Income | | Treasury Stock | | Total Match Group, Inc. Shareholders’ Equity | | Noncontrolling Interests | | Total Shareholders’ Equity |
| | | | (In thousands) |
Balance as of December 31, 2018 | $ | 65,687 | | | | $ | — | | | — | | | $ | 262 | | | 262,303 | | | $ | 16 | | | 16,157 | | | $ | 11,968,881 | | | $ | 1,271,208 | | | $ | (128,722) | | | $ | (10,309,612) | | | $ | 2,802,033 | | | $ | 708,676 | | | $ | 3,510,709 | |
Net earnings for the year ended December 31, 2019 | 2,835 | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 453,838 | | | — | | | — | | | 453,838 | | | 109,854 | | | 563,692 | |
Other comprehensive income (loss), net of tax | 39 | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (7,942) | | | — | | | (7,942) | | | (2,063) | | | (10,005) | |
Stock-based compensation expense | 148 | | | | — | | | — | | | — | | | — | | | — | | | — | | | 82,619 | | | — | | | — | | | — | | | 82,619 | | | 155,457 | | | 238,076 | |
Issuance of Former IAC common stock pursuant to stock-based awards, net of withholding taxes | — | | | | — | | | — | | | 1 | | | 927 | | | — | | | — | | | (82,463) | | | — | | | — | | | — | | | (82,462) | | | — | | | (82,462) | |
Issuance of Former Match Group and ANGI Homeservices common stock pursuant to stock-based awards, net of withholding taxes | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | (236,897) | | | — | | | 315 | | | — | | | (236,582) | | | (1,794) | | | (238,376) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of redeemable noncontrolling interests | (40,432) | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Adjustment of redeemable noncontrolling interests to fair value | 11,554 | | | | — | | | — | | | — | | | — | | | — | | | — | | | (11,554) | | | — | | | — | | | — | | | (11,554) | | | — | | | (11,554) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noncontrolling interests created in acquisitions | 4,781 | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of exchangeable note hedges, net of deferred tax assets | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | (234,563) | | | — | | | — | | | — | | | (234,563) | | | — | | | (234,563) | |
Issuance of warrants | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | 166,520 | | | — | | | — | | | — | | | 166,520 | | | — | | | 166,520 | |
Purchase of Match Group and ANGI treasury stock | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | (274,302) | | | — | | | — | | | — | | | (274,302) | | | — | | | (274,302) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other | (85) | | | | — | | | — | | | — | | | — | | | — | | | — | | | (81) | | | — | | | — | | | — | | | (81) | | | 146 | | | 65 | |
Balance as of December 31, 2019 | 44,527 | | | | — | | | — | | | 263 | | | 263,230 | | | 16 | | | 16,157 | | | 11,378,160 | | | 1,725,046 | | | (136,349) | | | (10,309,612) | | | 2,657,524 | | | 970,276 | | | 3,627,800 | |
Net (loss) earnings for the year ended December 31, 2020 | (3,136) | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 162,329 | | | — | | | — | | | 162,329 | | | 62,416 | | | 224,745 | |
Other comprehensive (loss) income, net of tax | (686) | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 40,486 | | | — | | | 40,486 | | | (386) | | | 40,100 | |
Stock-based compensation expense | 15 | | | | — | | | — | | | — | | | — | | | — | | | — | | | 134,528 | | | — | | | — | | | — | | | 134,528 | | | 86,363 | | | 220,891 | |
Issuance of Match Group common stock pursuant to stock-based awards, net of withholding taxes | — | | | | 8 | | | 8,373 | | | — | | | — | | | — | | | — | | | 155,285 | | | — | | | — | | | — | | | 155,293 | | | — | | | 155,293 | |
Issuance of Former IAC common stock pursuant to stock-based awards, net of withholding taxes | — | | | | — | | | — | | | 1 | | | 453 | | | — | | | — | | | (34,518) | | | — | | | — | | | — | | | (34,517) | | | — | | | (34,517) | |
Issuance of Former Match Group and ANGI Homeservices common stock pursuant to stock-based awards, net of withholding taxes | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | (212,270) | | | — | | | 628 | | | — | | | (211,642) | | | (11,405) | | | (223,047) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of redeemable noncontrolling interests | (3,165) | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjustment of redeemable noncontrolling interests to fair value | 6,669 | | | | — | | | — | | | — | | | — | | | — | | | — | | | (6,669) | | | — | | | — | | | — | | | (6,669) | | | — | | | (6,669) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of Match Group and ANGI treasury stock | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | (187,735) | | | — | | | — | | | — | | | (187,735) | | | — | | | (187,735) | |
Retirement of treasury stock | — | | | | — | | | — | | | (184) | | | (184,340) | | | (10) | | | (10,368) | | | 194 | | | (10,309,612) | | | — | | | 10,309,612 | | | — | | | — | | | — | |
Exchange Common stock and Class B for Class M common stock and spin off IAC | (43,583) | | | | 184 | | | 183,749 | | | (80) | | | (79,343) | | | (6) | | | (5,789) | | | (4,745,323) | | | — | | | 13,781 | | | — | | | (4,731,444) | | | (498,792) | | | (5,230,236) | |
Acquire Former Match Group noncontrolling interest | — | | | | 58 | | | 57,868 | | | — | | | — | | | — | | | — | | | 608,110 | | | — | | | — | | | — | | | 608,168 | | | (608,168) | | | — | |
Issuance of common stock | — | | | | 17 | | | 17,339 | | | — | | | — | | | — | | | — | | | (17) | | | — | | | — | | | — | | | — | | | — | | | — | |
Other | (1) | | | | — | | | — | | | — | | | — | | | — | | | — | | | (738) | | | — | | | — | | | — | | | (738) | | | 738 | | | — | |
Balance as of December 31, 2020 | $ | 640 | | | | $ | 267 | | | 267,329 | | | $ | — | | | — | | | $ | — | | | — | | | $ | 7,089,007 | | | $ | (8,422,237) | | | $ | (81,454) | | | $ | — | | | $ | (1,414,417) | | | $ | 1,042 | | | $ | (1,413,375) | |
MATCH GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY
Years Ended December 31, 2021, 2020, and 2019 (continued) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Match Group, Inc. Shareholders’ Equity | | | | |
| | | | Common Stock $0.001 Par Value | | | | | | | | | | | | | | | | | | |
| Redeemable Noncontrolling Interests | | | $ | | Shares | | | | | | | | | | Additional Paid-in Capital | | Retained (Deficit) Earnings | | Accumulated Other Comprehensive Loss | | | | Total Match Group, Inc. Shareholders’ Equity | | Noncontrolling Interests | | Total Shareholders’ Equity |
| | | | (In thousands) |
Balance as of December 31, 2020 | $ | 640 | | | | $ | 267 | | | 267,329 | | | | | | | | | | | $ | 7,089,007 | | | $ | (8,422,237) | | | $ | (81,454) | | | | | $ | (1,414,417) | | | $ | 1,042 | | | $ | (1,413,375) | |
Net (loss) earnings for the year ended December 31, 2021 | (2,047) | | | | — | | | — | | | | | | | | | | | — | | | 277,723 | | | — | | | | | 277,723 | | | 878 | | | 278,601 | |
Other comprehensive loss, net of tax | — | | | | — | | | — | | | | | | | | | | | — | | | — | | | (142,300) | | | | | (142,300) | | | (308) | | | (142,608) | |
Stock-based compensation expense | — | | | | — | | | — | | | | | | | | | | | 153,692 | | | — | | | — | | | | | 153,692 | | | — | | | 153,692 | |
Issuance of Match Group common stock pursuant to stock-based awards, net of withholding taxes | — | | | | 5 | | | 4,678 | | | | | | | | | | | 42,709 | | | — | | | — | | | | | 42,714 | | | — | | | 42,714 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for the acquisition of Hyperconnect | — | | | | 6 | | | 5,929 | | | | | | | | | | | 890,845 | | | — | | | — | | | | | 890,851 | | | — | | | 890,851 | |
Adjustment of redeemable noncontrolling interests to fair value | 2,667 | | | | | | | | | | | | | | | | (2,667) | | | — | | | — | | | | | (2,667) | | | — | | | (2,667) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjustment of noncontrolling interests to fair value | — | | | | | | | | | | | | | | | | (1,835) | | | — | | | — | | | | | (1,835) | | | 1,835 | | | — | |
Purchase of noncontrolling interest | — | | | | | | | | | | | | | | | | 943 | | | — | | | — | | | | | 943 | | | (2,571) | | | (1,628) | |
Noncontrolling interest created by the exercise of subsidiary denominated equity award | — | | | | — | | | — | | | | | | | | | | | (7,102) | | | — | | | — | | | | | (7,102) | | | 7,361 | | | 259 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Settlement and exercises of note hedges and warrants | — | | | | — | | | — | | | | | | | | | | | 246,842 | | | — | | | — | | | | | 246,842 | | | — | | | 246,842 | |
Settlement and exchanges of 2022 Exchangeable Notes | — | | | | 5 | | | 5,534 | | | | | | | | | | | (238,777) | | | — | | | — | | | | | (238,772) | | | — | | | (238,772) | |
Other | — | | | | — | | | — | | | | | | | | | | | (9,441) | | | — | | | — | | | | | (9,441) | | | (310) | | | (9,751) | |
Balance as of December 31, 2021 | $ | 1,260 | | | | $ | 283 | | | 283,470 | | | | | | | | | | | $ | 8,164,216 | | | $ | (8,144,514) | | | $ | (223,754) | | | | | $ | (203,769) | | | $ | 7,927 | | | $ | (195,842) | |
The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.
MATCH GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS | | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
| 2021 | | 2020 | | 2019 |
| | | | | |
| (In thousands) |
Cash flows from operating activities attributable to continuing operations: | | | | | |
Net earnings | $ | 276,554 | | | $ | 221,609 | | | $ | 566,527 | |
Add back: (earnings) loss from discontinued operations, net of tax | (509) | | | 366,070 | | | (49,187) | |
Net earnings from continuing operations | 276,045 | | | 587,679 | | | 517,340 | |
Adjustments to reconcile net earnings from continuing operations to net cash provided by operating activities attributable to continuing operations: | | | | | |
Stock-based compensation expense | 146,816 | | | 102,268 | | | 89,724 | |
Depreciation | 41,402 | | | 41,271 | | | 34,355 | |
Amortization of intangibles | 28,559 | | | 7,525 | | | 8,727 | |
| | | | | |
Deferred income taxes | (57,969) | | | 15,384 | | | (12,753) | |
| | | | | |
| | | | | |
Other adjustments, net | 27,690 | | | 27,281 | | | 13,561 | |
Changes in assets and liabilities | | | | | |
Accounts receivable | (34,021) | | | (24,213) | | | (17,861) | |
Other assets | 1,743 | | | (33,224) | | | (24,162) | |
Accounts payable and other liabilities | 458,757 | | | 24,155 | | | 33,741 | |
Income taxes payable and receivable | (2,854) | | | 16,913 | | | (4,161) | |
Deferred revenue | 26,331 | | | 23,513 | | | 9,478 | |
Net cash provided by operating activities attributable to continuing operations | 912,499 | | | 788,552 | | | 647,989 | |
Cash flows from investing activities attributable to continuing operations: | | | | | |
Acquisitions, net of cash | (859,905) | | | — | | | (3,759) | |
Capital expenditures | (79,971) | | | (42,376) | | | (39,035) | |
| | | | | |
| | | | | |
| | | | | |
Purchases of investments | — | | | (9,115) | | | — | |
Net cash distribution related to Separation of IAC | — | | | (3,870,550) | | | — | |
Other, net | 51 | | | (90) | | | 1,064 | |
Net cash used in investing activities attributable to continuing operations | (939,825) | | | (3,922,131) | | | (41,730) | |
Cash flows from financing activities attributable to continuing operations: | | | | | |
Borrowings under the Credit Facility | — | | | 20,000 | | | 40,000 | |
| | | | | |
Proceeds from Senior Notes offerings | 500,000 | | | 1,000,000 | | | 350,000 | |
Proceeds from Exchangeable Senior Notes offerings | — | | | — | | | 1,150,000 | |
Principal payment on Senior Notes | — | | | (400,000) | | | — | |
Principal payments on Credit Facility | — | | | (20,000) | | | (300,000) | |
Payments to settle exchangeable notes | (630,658) | | | — | | | — | |
Purchase of exchangeable note hedges | — | | | — | | | (303,428) | |
Proceeds from issuance of warrants | — | | | — | | | 166,520 | |
Proceeds from the settlement of exchangeable note hedges | 1,089,592 | | | — | | | — | |
Payments to settle warrants related to exchangeable notes | (882,187) | | | — | | | — | |
Debt issuance costs | (7,124) | | | (13,517) | | | (27,815) | |
Purchase of Former Match Group treasury stock | — | | | (132,868) | | | (216,353) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Proceeds from stock offering | — | | | 1,421,801 | | | — | |
Proceeds from issuance of common stock pursuant to stock-based awards | 58,424 | | | 155,402 | | | — | |
Withholding taxes paid on behalf of employees on net settled stock-based awards | (15,726) | | | (211,958) | | | (203,177) | |
| | | | | |
Purchase of noncontrolling interests | (1,473) | | | (15,827) | | | (1,650) | |
| | | | | |
| | | | | |
| | | | | |
Other, net | 258 | | | (15,187) | | | (73) | |
Net cash provided by financing activities attributable to continuing operations | 111,106 | | | 1,787,846 | | | 654,024 | |
Total cash provided by (used in) continuing operations | 83,780 | | | (1,345,733) | | | 1,260,283 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
MATCH GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS (continued)
| | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
| 2021 | | 2020 | | 2019 |
| | | | | |
| (In thousands) |
Net cash provided by operating activities attributable to discontinued operations | — | | | 13,630 | | | 289,949 | |
Net cash used in investing activities attributable to discontinued operations | — | | | (963,420) | | | (287,798) | |
Net cash used in financing activities attributable to discontinued operations | — | | | (110,959) | | | (254,193) | |
Total cash used in discontinued operations | — | | | (1,060,749) | | | (252,042) | |
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (7,570) | | | 5,426 | | | (1,568) | |
Net increase (decrease) in cash, cash equivalents, and restricted cash | 76,210 | | | (2,401,056) | | | 1,006,673 | |
Cash, cash equivalents, and restricted cash at beginning of period | 739,302 | | | 3,140,358 | | | 2,133,685 | |
Cash, cash equivalents, and restricted cash at end of period | $ | 815,512 | | | $ | 739,302 | | | $ | 3,140,358 | |
The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1—ORGANIZATION
Match Group, Inc., through its portfolio companies, is a leading provider of digital technologies designed to help people make meaningful connections. Our global portfolio of brands includes Tinder®, Match®, Hinge®, Meetic®, OkCupid®, Pairs™, PlentyOfFish®, OurTime®, Azar®, Hakuna Live™, and more, each built to increase our users’ likelihood of connecting with others. Through our trusted brands, we provide tailored services to meet the varying preferences of our users. Our services are available in over 40 languages to our users all over the world. Match Group has one operating segment, Connections, which is managed as a portfolio of brands.
As used herein, “Match Group,” the “Company,” “we,” “our,” “us,” and similar terms refer to Match Group, Inc. and its subsidiaries after the completion of the Separation, unless the context indicates otherwise.
NOTE 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation and Consolidation
The Company prepares its consolidated financial statements in accordance with U.S. generally accepted accounting principles (“GAAP”). The consolidated financial statements include the accounts of the Company, all entities that are wholly-owned by the Company and all entities in which the Company has a controlling financial interest. Intercompany transactions and accounts have been eliminated.
Separation of Match Group and IAC and Discontinued Operations
On June 30, 2020, the companies formerly known as Match Group, Inc. (referred to as “Former Match Group”) and IAC/InterActiveCorp (referred to as “Former IAC”) completed the separation of the Company from IAC through a series of transactions that resulted in two, separate public companies—(1) Match Group, which consists of the businesses of Former Match Group and certain financing subsidiaries previously owned by Former IAC, and (2) IAC/InterActiveCorp, formerly known as IAC Holdings, Inc. (“IAC”), consisting of Former IAC’s businesses other than Match Group (the “Separation”). See “Note 8—Shareholders’ Equity” for additional information about the series of transactions.
Under the terms of the Transaction Agreement (the “Transaction Agreement”) dated as of December 19, 2019 and amended as of April 28, 2020 and as further amended as of June 22, 2020, Former Match Group merged with and into Match Group Holdings II, LLC (“MG Holdings II”), an indirect wholly-owned subsidiary of Match Group, with MG Holdings II surviving the merger as an indirect wholly-owned subsidiary of Match Group. Former Match Group stockholders (other than Former IAC) received, through the merger, in exchange for each outstanding share of Former Match Group common stock that they held, one share of Match Group common stock and, at the holder’s election, either (i) $3.00 in cash or (ii) a fraction of a share of Match Group common stock with a value of $3.00 (calculated pursuant to the Transaction Agreement). As a result of the merger and other transactions contemplated by the Transaction Agreement, Former Match Group stockholders (other than Former IAC) became stockholders of the Company.
As a result of the Separation, the operations of Former IAC businesses other than Match Group are presented as discontinued operations. See “Note 4—Discontinued Operations” for additional details.
Accounting for Investments in Equity Securities
Investments in equity securities, other than those of our consolidated subsidiaries, are accounted for at fair value or under the measurement alternative of the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Update (“ASU”) No. 2016-01, Recognition and Measurement of Financial Assets and Financial Liabilities, with any changes to fair value recognized within other income (expense), net each reporting period. Under the measurement alternative, equity investments without readily determinable fair values are carried at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for identical or similar securities of the same issuer; value is generally determined based on a market approach as of the transaction date. A security will be considered identical or similar if it has identical or similar rights to the equity securities held by the Company. The Company reviews its investments in equity securities without readily determinable fair values for impairment each reporting period when there are
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
qualitative factors or events that indicate possible impairment. Factors we consider in making this determination include negative changes in industry and market conditions, financial performance, business prospects, and other relevant events and factors. When indicators of impairment exist, the Company prepares quantitative assessments of the fair value of our investments in equity securities, which require judgment and the use of estimates. When our assessment indicates that the fair value of the investment is below its carrying value, the Company writes down the investment to its fair value and records the corresponding charge within Other (expense) income, net.
Accounting Estimates
Management of the Company is required to make certain estimates, judgments, and assumptions during the preparation of its consolidated financial statements in accordance with GAAP. These estimates, judgments, and assumptions impact the reported amounts of assets, liabilities, revenue, and expenses and the related disclosure of contingent assets and liabilities. Actual results could differ from these estimates.
On an ongoing basis, the Company evaluates its estimates and judgments including those related to: the fair values of cash equivalents; the carrying value of accounts receivable, including the determination of the allowance for credit losses; the determination of revenue reserves; the carrying value of right-of-use assets (“ROU assets”); the useful lives and recoverability of definite-lived intangible assets and property and equipment; the recoverability of goodwill and indefinite-lived intangible assets; the fair value of equity securities without readily determinable fair values; contingencies; unrecognized tax benefits; the valuation allowance for deferred income tax assets; the fair value of derivatives; and the fair value of and forfeiture rates for stock-based awards, among others. The Company bases its estimates and judgments on historical experience, its forecasts and budgets, and other factors that the Company considers relevant.
Revenue Recognition
The Company accounts for a contract with a customer when it has approval and commitment from all parties, the rights of the parties and payment terms are identified, the contract has commercial substance, and collectability of consideration is probable. Revenue is recognized when control of the promised services is transferred to our customers and in an amount that reflects the consideration the Company expects to be entitled to in exchange for those services.
The Company’s revenue is primarily derived directly from users in the form of recurring subscriptions. Subscription revenue is presented net of credits and credit card chargebacks. Subscribers pay in advance, primarily by credit card or through mobile app stores, and, subject to certain conditions identified in our terms and conditions, generally all purchases are final and nonrefundable. Revenue is initially deferred and is recognized using the straight-line method over the term of the applicable subscription period, which generally ranges from one to six months. Revenue is also earned from online advertising, the purchase of à la carte features and offline events. Online advertising revenue is recognized when an advertisement is displayed. Revenue from the purchase of à la carte features is recognized based on usage. Revenue associated with offline events is recognized when each event occurs.
As permitted under the practical expedient available under ASU No. 2014-09, the Company does not disclose the value of unsatisfied performance obligations for (i) contracts with an original expected length of one year or less, (ii) contracts with variable consideration that is allocated entirely to unsatisfied performance obligations or to a wholly unsatisfied promise accounted for under the series guidance, and (iii) contracts for which the Company recognizes revenue at the amount which we have the right to invoice for services performed.
Transaction Price
The objective of determining the transaction price is to estimate the amount of consideration the Company is due in exchange for its services, including amounts that are variable. The Company determines the total transaction price, including an estimate of any variable consideration, at contract inception and reassesses this estimate each reporting period.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The Company excludes from the measurement of transaction price all taxes assessed by governmental authorities that are both (i) imposed on and concurrent with a specific revenue-producing transaction and (ii) collected from customers. Accordingly, such tax amounts are not included as a component of revenue or cost of revenue.
For contracts that have an original duration of one year or less, the Company uses the practical expedient available under ASU No. 2014-09 applicable to such contracts and does not consider the time value of money.
Assets Recognized from the Costs to Obtain a Contract with a Customer
The Company has determined that certain costs, primarily mobile app store fees, meet the requirements to be capitalized as a cost of obtaining a contract. The Company recognizes an asset for these costs if we expect to recover those costs. Mobile app store fees are amortized over the period of contract performance. Specifically, the Company capitalizes and amortizes mobile app store fees over the term of the applicable subscription.
During the years ended December 31, 2021 and 2020, the Company recognized expense of $552.6 million and $414.7 million, respectively, related to the amortization of these costs. The contract asset balances at December 31, 2021, 2020, and 2019 related to costs to obtain a contract are $41.7 million, $33.5 million, and $28.5 million, respectively, included in “Other current assets” in the accompanying consolidated balance sheet.
Accounts Receivables, Net of Allowance for Credit Losses and Revenue Reserves
The majority of our users purchase our services through mobile app stores. At December 31, 2021, two mobile app stores accounted for approximately 67% and 12%, respectively, of our gross accounts receivables. The comparable amounts at December 31, 2020 were 65% and 11%, respectively. We evaluate the credit worthiness of these two mobile app stores on an ongoing basis and do not require collateral from these entities. We generally collect these balances between 30 and 45 days following the purchase. Payments made directly through our applications are processed by third-party payment processors. We generally collect these balances within 3 to 5 days following the purchase. The Company also maintains allowances to reserve for potential credits issued to users or other revenue adjustments. The amounts of these reserves are based primarily upon historical experience.
Accounts receivable related to indirect revenue include amounts billed and currently due from customers. The Company maintains an allowance for credit losses to provide for the estimated amount of accounts receivable that will not be collected. The allowance for credit losses is based upon historical collection trends adjusted for economic conditions using reasonable and supportable forecasts. The time between the Company issuance of an invoice and payment due date is not significant; customer payments that are not collected in advance of the transfer of promised services are generally due no later than 30 days from invoice date.
Deferred Revenue
Deferred revenue consists of advance payments that are received or are contractually due in advance of the Company’s performance. The Company’s deferred revenue is reported on a contract by contract basis at the end of each reporting period. The Company classifies deferred revenue as current when the term of the applicable subscription period or expected completion of our performance obligation is one year or less. The deferred revenue balances are $262.1 million, $239.1 million, and $218.8 million at December 31, 2021 and 2020, and 2019, respectively. During the years ended December 31, 2021 and 2020, the Company recognized $239.1 million and $218.8 million of revenue that was included in the deferred revenue balance as of December 31, 2020 and 2019, respectively. At December 31, 2021 and 2020, there is no non-current portion of deferred revenue.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Disaggregation of Revenue
The following table presents disaggregated revenue: | | | | | | | | | | | | | | | | | |
| For the Years Ended December 31, |
| 2021 | | 2020 | | 2019 |
| | | | | |
| (In thousands) |
Direct Revenue: | | | | | |
Americas | $ | 1,512,057 | | | $ | 1,247,961 | | | $ | 1,090,158 | |
Europe | 821,827 | | | 680,128 | | | 584,412 | |
APAC and Other | 588,987 | | | 416,635 | | | 332,604 | |
Total Direct Revenue | 2,922,871 | | | 2,344,724 | | | 2,007,174 | |
Indirect Revenue (principally advertising revenue) | 60,406 | | | 46,545 | | | 44,084 | |
Total Revenue | $ | 2,983,277 | | | $ | 2,391,269 | | | $ | 2,051,258 | |
| | | | | |
Direct Revenue | | | | | |
Tinder | $ | 1,649,757 | | | $ | 1,355,400 | | | $ | 1,152,045 | |
Other brands | 1,273,114 | | | 989,324 | | | 855,129 | |
Total Direct Revenue | $ | 2,922,871 | | | $ | 2,344,724 | | | $ | 2,007,174 | |
Cash and Cash Equivalents
Cash and cash equivalents include cash and short-term investments, with maturities of less than 91 days from the date of purchase. Domestically, cash equivalents primarily consist of (i) AAA rated government money market funds and (ii) time deposits. Internationally, cash equivalents primarily consist of (i) time deposits and (ii) money market funds.
Property and Equipment
Property and equipment, including significant improvements, are recorded at cost. Repairs and maintenance costs are expensed as incurred. Depreciation is computed using the straight-line method over the estimated useful lives of the assets or, in the case of leasehold improvements, the lease term, if shorter. | | | | | |
Asset Category | Estimated Useful Lives |
Buildings and building improvements | 10 to 39 years |
Computer equipment and capitalized software | 2 to 3 years |
Furniture and other equipment | 5 years |
Leasehold improvements | 6 to 10 years |
The Company capitalizes certain internal use software costs including external direct costs utilized in developing or obtaining the software and compensation for personnel directly associated with the development of the software. Capitalization of such costs begins when the preliminary project stage is complete and ceases when the project is substantially complete and ready for its intended purpose. The net book value of capitalized internal use software is $53.5 million and $39.7 million at December 31, 2021 and 2020, respectively.
Business Combinations
The purchase price of each acquisition is attributed to the assets acquired and liabilities assumed based on their fair values at the date of acquisition, including identifiable intangible assets that either arise from a contractual or legal right or are separable from goodwill. The Company typically engages outside valuation experts to assist in the allocation of purchase price to the identifiable intangible assets acquired, but management has ultimate responsibility for the valuation methods, models, and inputs used and the resulting purchase price allocation. The excess purchase price over the net tangible and identifiable intangible assets is
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
recorded as goodwill and assigned to the reporting unit that is expected to benefit from the combination as of the acquisition date.
Goodwill and Indefinite-Lived Intangible Assets
The Company assesses goodwill on its one reporting unit and indefinite-lived intangible assets for impairment annually as of October 1, or more frequently if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit or the fair value of an indefinite-lived intangible asset below its carrying value.
When the Company elects to perform a qualitative assessment and concludes it is not more likely than not that the fair value of the reporting unit is less than its carrying value, no further assessment of that reporting unit’s goodwill is necessary; otherwise, a quantitative assessment is performed and the fair value of the reporting unit is determined. If the carrying value of the reporting unit exceeds its fair value, an impairment loss equal to the excess is recorded.
As a result of the Separation in 2020, the Company had a negative carrying value for the Company’s annual goodwill test at both October 1, 2020 and 2021. Additionally, an impairment test of goodwill was not necessary because there were no factors identified that would indicate an impairment loss. The Company continued to have a negative carrying value at December 31, 2021.
The Company foregoes a qualitative assessment and tests goodwill for impairment when it concludes that it is more likely than not that there may be an impairment. If needed, the annual or interim quantitative test of the recovery of goodwill involves a comparison of the estimated fair value of the Company’s reporting unit to its carrying value, including goodwill. If the estimated fair value of the reporting unit exceeds its carrying value, goodwill of the reporting unit is not impaired. If the carrying value of the reporting unit exceeds its estimated fair value, an impairment loss equal to the excess is recorded.
While the Company has the option to qualitatively assess whether it is more likely than not that the fair values of its indefinite-lived intangible assets are less than their carrying values, the Company’s policy is to determine the fair value of each of its indefinite-lived intangible assets annually as of October 1, in part, because the level of effort required to perform the quantitative and qualitative assessments is essentially equivalent. Due to the recent acquisition of Hyperconnect and the process to allocate the purchase price as of the purchase date, the intangible assets of Hyperconnect were considered qualitatively as of October 1, 2021. For assets in which a quantitative assessment was performed, the Company determines the fair value of its indefinite-lived intangible assets using an avoided royalty discounted cash flow (“DCF”) valuation analysis. Significant judgments inherent in this analysis include the selection of appropriate royalty and discount rates and estimating the amount and timing of expected future cash flows. The discount rates used in the DCF analyses are intended to reflect the risks inherent in the expected future cash flows generated by the respective intangible assets. The royalty rates used in the DCF analyses are based upon an estimate of the royalty rates that a market participant would pay to license the Company’s trade names and trademarks. The future cash flows are based on the Company’s most recent forecast and budget and, for years beyond the budget, the Company’s estimates, which are based, in part, on forecasted growth rates. Assumptions used in the avoided royalty DCF analyses, including the discount rate and royalty rate, are assessed annually based on the actual and projected cash flows related to the asset, as well as macroeconomic and industry specific factors. The discount rates used in the Company’s annual indefinite-lived impairment assessment ranged from 10% to 16% in 2021 and 10% to 23% in 2020, and the royalty rates used ranged from 5% to 8% in both 2021 and 2020. During the year ended December 31, 2020, the Company recognized an impairment charge related to the Match brand in the UK and the Meetic brand in Europe of $4.6 million, which is included within amortization. During the year ended December 31, 2019, the Company recognized an impairment charge on the Match brand in the UK of $6.6 million, which is included within amortization. At December 31, 2021 and 2020, no indefinite-lived intangible asset balance had an estimated fair value less than 110% of carrying value.
Long-Lived Assets and Intangible Assets with Definite Lives
Long-lived assets, which consist of ROU assets, property and equipment, and intangible assets with definite lives, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable. The carrying value of a long-lived asset is not recoverable if it exceeds the
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset. If the carrying value is deemed not to be recoverable, an impairment loss is recorded equal to the amount by which the carrying value of the long-lived asset exceeds its fair value. Amortization of definite-lived intangible assets is computed either on a straight-line basis or based on the pattern in which the economic benefits of the asset will be realized.
Fair Value Measurements
The Company categorizes its financial instruments measured at fair value into a fair value hierarchy that prioritizes the inputs used in pricing the asset or liability. The three levels of the fair value hierarchy are:
•Level 1: Observable inputs obtained from independent sources, such as quoted market prices for identical assets and liabilities in active markets.
•Level 2: Other inputs, which are observable directly or indirectly, such as quoted market prices for similar assets or liabilities in active markets, quoted market prices for identical or similar assets or liabilities in markets that are not active, and inputs that are derived principally from or corroborated by observable market data. The fair values of the Company’s Level 2 financial assets are primarily obtained from observable market prices for identical underlying securities that may not be actively traded. Certain of these securities may have different market prices from multiple market data sources, in which case an average market price is used.
•Level 3: Unobservable inputs for which there is little or no market data and require the Company to develop its own assumptions, based on the best information available in the circumstances, about the assumptions market participants would use in pricing the assets or liabilities.
The Company’s non-financial assets, such as goodwill, intangible assets, ROU assets, and property and equipment, are adjusted to fair value only when an impairment is recognized. The Company’s financial assets, comprising of equity securities without readily determinable fair values, are adjusted to fair value when observable price changes are identified or an impairment is recognized. Such fair value measurements are based predominantly on Level 3 inputs.
Advertising Costs
Advertising costs are expensed in the period incurred (when the advertisement first runs for production costs that are initially capitalized) and represent online marketing, including fees paid to search engines and social media sites; offline marketing, which is primarily television advertising; and payments to partners who direct traffic to our websites. Advertising expense is $510.3 million, $438.7 million and $388.6 million for the years ended December 31, 2021, 2020 and 2019, respectively.
Legal Costs
Legal costs are expensed as incurred.
Income Taxes
We are subject to income taxes in the United States and numerous foreign jurisdictions. Significant judgement is required in determining our provision for income taxes and income tax assets and liabilities, including evaluating uncertainties in the application of accounting principles and complex tax laws.
The Company accounts for income taxes under the liability method, and deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial reporting amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be realized or settled. A valuation allowance is provided if it is determined that it is more likely than not that the deferred tax asset will not be realized.
We recognize tax benefits from uncertain tax positions only if we believe that it is more likely than not that the tax position will be sustained based on the technical merits of the position. Such tax benefits are measured based on the largest benefit that has a greater than 50% likelihood of being realized upon settlement. The
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Company records interest and penalties related to uncertain tax positions as a component of income tax expense.
Earnings Per Share
Basic earnings per share is computed by dividing net earnings attributable to Match Group shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that could occur if stock options and other commitments to issue common stock using the treasury stock or the as if converted methods, as applicable. See “Note 10—Earnings per Share” for additional information on dilutive securities.
Foreign Currency Translation and Transaction Gains and Losses
The financial position and operating results of foreign entities whose primary economic environment is based on their local currency are consolidated using the local currency as the functional currency. These local currency assets and liabilities are translated at the rates of exchange as of the balance sheet date, and local currency revenue and expenses of these operations are translated at average rates of exchange during the period. Translation gains and losses are included in accumulated other comprehensive income as a component of shareholders’ equity. Transaction gains and losses resulting from assets and liabilities denominated in a currency other than the functional currency are included in the consolidated statement of operations as a component of “other (expense) income, net.” See “Note 17—Consolidated Financial Statement Details” for additional information regarding foreign currency exchange gains and losses.
Translation gains and losses relating to foreign entities that are liquidated or substantially liquidated are reclassified out of accumulated other comprehensive loss into earnings. A loss of $0.2 million during the year ended December 31, 2020 is included in “other (expense) income, net” in the accompanying consolidated statement of operations. There were no such gains or losses for the years ended December 31, 2021 and 2019.
Stock-Based Compensation
Stock-based compensation is measured at the grant date based on the fair value of the award and is generally expensed over the requisite service period. See “Note 11—Stock-based Compensation” for a discussion of the Company’s stock-based compensation plans.
Redeemable Noncontrolling Interests
Noncontrolling interests in the consolidated subsidiaries of the Company are ordinarily reported on the consolidated balance sheet within shareholders’ equity, separately from the Company’s equity. However, securities that are redeemable at the option of the holder and not solely within the control of the issuer must be classified outside of shareholders’ equity. Accordingly, all noncontrolling interests that are redeemable at the option of the holder are presented outside of shareholders’ equity in the accompanying consolidated balance sheet.
In connection with the acquisition of certain subsidiaries, management of these businesses has retained an ownership interest. The Company is party to fair value put and call arrangements with respect to these interests. These put and call arrangements allow management of these businesses to require the Company to purchase their interests, or allow the Company to acquire such interests, at fair value. These put and call arrangements do not meet the definition of a derivative instrument as the put agreements do not provide for net settlement. These put and call arrangements become exercisable by the Company and the counterparty at various future dates. One of these arrangements was exercised during each of the years ended December 31, 2020 and 2019. These put arrangements are exercisable by the counter-party outside the control of the Company. Accordingly, to the extent that the fair value of these interests exceeds the value determined by normal noncontrolling interest accounting, the value of such interests is adjusted to fair value with a corresponding adjustment to additional paid-in capital. During the years ended December 31, 2021, 2020, and 2019, the Company recorded adjustments of $2.7 million, $6.7 million, and $11.6 million, respectively, to increase these interests to fair value. Fair value determinations require high levels of judgment and are based on various valuation techniques, including market comparables and discounted cash flow projections.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Certain Risks and Concentrations
The Company’s business is subject to certain risks and concentrations, including dependence on third-party technology providers, exposure to risks associated with online commerce security and credit card fraud.
Financial instruments, which potentially subject the Company to concentration of credit risk, consist primarily of cash and cash equivalents. Cash and cash equivalents are principally maintained with financial institutions and are not covered by deposit insurance.
Recent Accounting Pronouncements
Accounting pronouncements adopted by the Company
In August 2020, the FASB issued ASU No. 2020-06, which simplifies the accounting for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts in an entity’s own equity. Among other changes, ASU 2020-06 removes from U.S. GAAP the liability and equity separation model for convertible instruments with a cash conversion feature, and as a result, after adoption, entities will no longer separately present in equity an embedded conversion feature for such debt. Similarly, the discount resulting from the embedded conversion feature will no longer be amortized into income as interest expense over the life of the instrument. Instead, entities will account for a convertible debt instrument wholly as debt unless (1) a convertible instrument contains features that require bifurcation as a derivative under ASC Topic 815, Derivatives and Hedging, or (2) a convertible debt instrument was issued at a substantial premium. ASU 2020-06 requires the application of the if-converted method to calculate the impact of convertible instruments on diluted earnings per share, which results in increased dilutive securities as the assumption of cash settlement of the notes is not available for the purpose of calculating earnings per share. The provisions of ASU 2020-06 are effective for reporting periods beginning after December 15, 2021, with early adoption permitted for reporting periods beginning after December 15, 2020, and can be adopted on either a fully retrospective or modified retrospective basis.
The Company early adopted ASU No. 2020-06 as of January 1, 2021 on a fully retrospective basis. The impact of adopting ASU No. 2020-06 is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2020 | | Year Ended December 31, 2019 |
| Prior to the adoption of ASU No. 2020-06 | | After adoption of ASU No. 2020-06 | | Effect of adoption of ASU No. 2020-06 | | Prior to the adoption of ASU No. 2020-06 | | After adoption of ASU No. 2020-06 | | Effect of adoption of ASU No. 2020-06 |
| | | | | | | | | | | |
| (In thousands, except per share data) |
Statement of operations impacts | | | | | | | | | | | |
Interest expense | $ | 174,791 | | | $ | 130,624 | | | $ | (44,167) | | | $ | 140,570 | | | $ | 111,008 | | | $ | (29,562) | |
Income tax provision | $ | 32,874 | | | $ | 43,273 | | | $ | 10,399 | | | $ | 8,225 | | | $ | 15,080 | | | $ | 6,855 | |
Net earnings from continuing operations | $ | 553,911 | | | $ | 587,679 | | | $ | 33,768 | | | $ | 494,633 | | | $ | 517,340 | | | $ | 22,707 | |
| | | | | | | | | | | |
Net earnings per share from continuing operations: |
Basic | $ | 2.21 | | | $ | 2.36 | | | $ | 0.15 | | | $ | 2.15 | | | $ | 2.28 | | | $ | 0.13 | |
Diluted | $ | 2.00 | | | $ | 2.09 | | | $ | 0.09 | | | $ | 1.88 | | | $ | 1.95 | | | $ | 0.07 | |
| | | | | | | | | | | |
Weighted average dilutive shares outstanding | 242,464 | | | 256,020 | | | 13,556 | | | 194,349 | | | 201,782 | | | 7,433 | |
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
| | | | | | | | | | | | | | | | | |
| Prior to the adoption of ASU No. 2020-06 | | After adoption of ASU No. 2020-06 | | Effect of adoption of ASU No. 2020-06 |
| | | | | |
| (In thousands) |
Balance sheet impacts at December 31, 2020: | | | | | |
Non-current deferred tax asset | $ | 224,013 | | | $ | 293,487 | | | $ | 69,474 | |
Long-term debt, net | $ | 3,534,706 | | | $ | 3,840,930 | | | $ | 306,224 | |
Additional paid-in capital | $ | 7,394,646 | | | $ | 7,089,007 | | | $ | (305,639) | |
Retained deficit | $ | (8,491,126) | | | $ | (8,422,237) | | | $ | 68,889 | |
The impact of the adoption of ASU No. 2020-06 at December 31, 2018 resulted in an increase to retained earnings of $12.4 million and a decrease in additional paid-in capital of $53.5 million.
As the adoption of ASU No. 2020-06 did not impact cash, the operating cash flows from continuing operations were not impacted. Certain reconciliation line items to net earnings from continuing operations were adjusted to reflect the impact of the adoption of ASU No. 2020-06.
Accounting pronouncements not yet adopted by the Company
In October 2021, the FASB issued ASU No. 2021-08, which requires entities to recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with ASC Topic 606, Revenue from Contracts with Customers. The update will generally result in an entity recognizing contract assets and contract liabilities as if the acquirer had originated the contracts, which, for the most part, results in no change to the value of deferred revenue when measured in purchase accounting. The new standard is effective on a prospective basis for fiscal years beginning after December 15, 2022, with early adoption permitted. The adoption of the new standard is not expected to have a material impact on our operating results, financial position, or cash flows.
Reclassifications
Certain prior year amounts have been reclassified to conform to the current year presentation.
NOTE 3—INCOME TAXES
U.S. and foreign earnings before income taxes are as follows: | | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
| 2021 | | 2020 | | 2019 |
| | | | | |
| (In thousands) |
U.S. | $ | 184,835 | | | $ | 547,969 | | | $ | 454,036 | |
Foreign | 71,313 | | | 82,983 | | | 78,384 | |
Total | $ | 256,148 | | | $ | 630,952 | | | $ | 532,420 | |
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The components of the provision (benefit) for income taxes are as follows: | | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
| 2021 | | 2020 | | 2019 |
| | | | | |
| (In thousands) |
Current income tax provision (benefit): | | | | | |
Federal | $ | 15 | | | $ | (2,044) | | | $ | 964 | |
State | 3,192 | | | 1,640 | | | 342 | |
Foreign | 34,865 | | | 28,293 | | | 26,527 | |
Current income tax provision | 38,072 | | | 27,889 | | | 27,833 | |
Deferred income tax provision (benefit): | | | | | |
Federal | (32,723) | | | 31,025 | | | (2,159) | |
State | (18,627) | | | (10,451) | | | (9,698) | |
Foreign | (6,619) | | | (5,190) | | | (896) | |
Deferred income tax (benefit) provision | (57,969) | | | 15,384 | | | (12,753) | |
Income tax (benefit) provision | $ | (19,897) | | | $ | 43,273 | | | $ | 15,080 | |
The tax effects of cumulative temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities are presented below. The valuation allowance is primarily related to deferred tax assets for foreign net operating losses and U.S. foreign tax credits. | | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 |
| | | |
| (In thousands) |
Deferred tax assets: | | | |
Net operating loss carryforwards | $ | 85,613 | | | $ | 152,346 | |
Tax credit carryforwards | 128,731 | | | 102,012 | |
Disallowed interest carryforwards | 52,104 | | | 56,630 | |
Stock-based compensation | 15,491 | | | 16,073 | |
Accrued expenses | 116,415 | | | 9,283 | |
Exchangeable notes | 52,177 | | | 64,212 | |
Other | 33,211 | | | 25,532 | |
Total deferred tax assets | 483,742 | | | 426,088 | |
Less valuation allowance | (86,071) | | | (71,090) | |
Net deferred tax assets | 397,671 | | | 354,998 | |
Deferred tax liabilities: | | | |
Intangible assets | (165,551) | | | (44,200) | |
Right-of-use assets | (21,784) | | | (17,306) | |
Property and equipment | (4,923) | | | (17,218) | |
Other | (737) | | | — | |
Total deferred tax liabilities | (192,995) | | | (78,724) | |
Net deferred tax assets | $ | 204,676 | | | $ | 276,274 | |
The Company’s tax group for federal and consolidated state income tax purposes includes Former IAC up to and including the Separation date. As a result of the Separation, the Company’s net deferred tax asset was adjusted via additional paid-in capital for tax attributes allocated to Match Group from our consolidated federal and state income tax returns. A preliminary allocation was recorded as of June 30, 2020. The final adjustment
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
recorded in 2021 as a result of filing the 2020 consolidated federal and state income tax returns was not significant.
At December 31, 2021, the Company has federal and state net operating losses (“NOLs”) of $174.1 million and $276.5 million, respectively. If not utilized, $17.3 million of the federal NOLs can be carried forward indefinitely, and $156.8 million will expire at various times between 2031 and 2037. Of the state NOLs, $3.8 million can be carried forward indefinitely and $272.7 million will expire at various times between 2024 and 2041. Federal and state NOLs of $142.6 million and $252.1 million, respectively, can be used against future taxable income without restriction and the remaining NOLs will be subject to limitations under Section 382 of the Internal Revenue Code, separate return limitations, federal taxable income limitations, and applicable state law. At December 31, 2021, the Company has foreign NOLs of $131.9 million available to offset future income. Of these foreign NOLs, $99.6 million can be carried forward indefinitely and $32.3 million will expire at various times between 2022 and 2038. During 2021, the Company recognized tax benefits related to NOLs of $2.2 million. At December 31, 2021, the Company has federal and foreign disallowed interest carryforwards of $154.6 million and $69.4 million, respectively, that can be carried forward indefinitely and can be used against future taxable income.
At December 31, 2021, the Company has tax credit carryforwards of $162.7 million. Of this amount, $125.1 million relates to federal and state tax credits for research activities, of which $80.8 million will expire at various times between 2033 and 2041. Our credit carryforwards also include $37.0 million of foreign tax credits, of which $35.1 million will expire primarily in 2027.
The Company regularly assesses the realizability of deferred tax assets considering all available evidence, including, to the extent applicable, the nature, frequency and severity of prior cumulative losses, forecasts of future taxable income, tax filing status, the duration of statutory carryforward periods, available tax planning and historical experience.
During the year ended December 31, 2021, we recorded an increase to the valuation allowance of $15.0 million primarily related to foreign losses for which we do not believe a tax benefit is more likely than not to be realized. At December 31, 2021, the Company had a valuation allowance of $86.1 million related to the portion of credits, NOLs, and other deferred tax assets for which it is more likely than not that the tax benefit will not be realized.
A reconciliation of the income tax provision to the amounts computed by applying the statutory federal income tax rate to earnings before income taxes is shown as follows: | | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
| 2021 | | 2020 | | 2019 |
| | | | | |
| (In thousands) |
Income tax provision at the federal statutory rate of 21% | $ | 53,791 | | | $ | 132,500 | | | $ | 111,808 | |
| | | | | |
State income taxes, net of effect of federal tax benefit | 4,530 | | | 8,803 | | | 10,274 | |
Stock-based compensation | (63,751) | | | (112,203) | | | (90,374) | |
Research credits | (25,830) | | | (21,306) | | | (27,248) | |
Change in valuation allowance | 8,523 | | | 29,787 | | | — | |
Foreign income taxed at a different statutory rate | 5,808 | | | 4,884 | | | 3,526 | |
Withholding taxes | 1,057 | | | 2,933 | | | 5,023 | |
Change in uncertain tax positions | (948) | | | (5,770) | | | (637) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Other, net | (3,077) | | | 3,645 | | | 2,708 | |
Income tax (benefit) provision | $ | (19,897) | | | $ | 43,273 | | | $ | 15,080 | |
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
A reconciliation of the beginning and ending amount of unrecognized tax benefits, including penalties but excluding interest, is as follows: | | | | | | | | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 | | 2019 |
| | | | | |
| (In thousands) |
Balance at January 1 | $ | 45,624 | | | $ | 53,324 | | | $ | 35,679 | |
Additions based on tax positions related to the current year | 8,107 | | | 7,818 | | | 11,221 | |
Additions for tax positions of prior years | 1,353 | | | 1,772 | | | 7,599 | |
Reductions for tax positions of prior years | (1,028) | | | — | | | (283) | |
Settlements | (2,348) | | | (16,512) | | | — | |
Expiration of applicable statute of limitations | (878) | | | (778) | | | (892) | |
Balance at December 31 | $ | 50,830 | | | $ | 45,624 | | | $ | 53,324 | |
The Company recognizes interest and, if applicable, penalties related to unrecognized tax benefits in the income tax provision. Our income tax provision, for the years ended December 31, 2021, 2020, and 2019, includes a (decrease) or increase of interest and penalties of $(0.3) million, $(1.7) million, and $0.1 million, respectively. At December 31, 2021 and 2020, noncurrent income taxes payable include accrued interest and penalties of $1.5 million and $1.9 million, respectively.
Match Group is routinely under audit by federal, state, local and foreign authorities in the area of income tax. These audits include questioning the timing and the amount of income and deductions and the allocation of income and deductions among various tax jurisdictions. The Internal Revenue Service (“IRS”) has substantially completed its audit of the Company’s federal income tax returns for the years ended December 31, 2013 through 2017 and has begun its audit of the years ended December 31, 2018 and 2019. The statute of limitations for years 2013 through 2019 has been extended to December 31, 2023. We are no longer subject to U.S. federal income tax examinations for years prior to 2013. Returns filed in various other jurisdictions are open to examination for tax years beginning with 2009. Although we believe that we have adequately reserved for our uncertain tax positions, the final tax outcome of these matters may vary significantly from our estimates.
At December 31, 2021 and 2020, unrecognized tax benefits, including interest, were $51.8 million and $46.7 million, respectively. If unrecognized tax benefits at December 31, 2021 are subsequently recognized, $46.0 million, net of related deferred tax assets and interest, would reduce income tax expense. The comparable amount as of December 31, 2020 was $41.8 million. The Company believes that it is reasonably possible that its unrecognized tax benefits could decrease by approximately $0.9 million by December 31, 2022, primarily due to settlements and expirations of statutes of limitations.
Generally, our ability to distribute the $172.7 million cash and cash equivalents held by our foreign subsidiaries at December 31, 2021 is limited to that subsidiary’s distributable reserves and after considering other corporate legal restrictions. Our earnings in foreign jurisdictions are generally available for distribution to the U.S. without significant tax consequences.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 4—DISCONTINUED OPERATIONS
As part of the Separation described in “Note 1—Organization,” the operations of Former IAC businesses other than Match Group are presented as discontinued operations.
The key components of earnings (loss) from discontinued operations for the years ended December 31, 2021, 2020, and 2019 consist of the following: | | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
| 2021 | | 2020 | | 2019 |
| | | | | |
| (In thousands) |
Revenue | $ | — | | | $ | 1,410,485 | | | $ | 2,705,797 | |
Operating costs and expenses | — | | | (1,840,178) | | | (2,769,918) | |
Operating loss | — | | | (429,693) | | | (64,121) | |
Interest expense | — | | | (3,772) | | | (12,993) | |
Other (expense) income | — | | | (2,503) | | | 68,767 | |
Income tax benefit | 509 | | | 69,898 | | | 57,534 | |
Earnings (loss) from discontinued operations | $ | 509 | | | $ | (366,070) | | | $ | 49,187 | |
NOTE 5—GOODWILL AND INTANGIBLE ASSETS
Goodwill and intangible assets, net, are as follows: | | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 |
| | | |
| (In thousands) |
Goodwill | $ | 2,411,996 | | | $ | 1,270,532 | |
Intangible assets with indefinite lives | 576,653 | | | 226,605 | |
Intangible assets with definite lives, net | 195,044 | | | 4,295 | |
Total goodwill and intangible assets, net | $ | 3,183,693 | | | $ | 1,501,432 | |
For the year ended December 31, 2019, the Company recognized an impairment charge on the Match® brand in the UK of $6.6 million. During the year ended December 31, 2020, the Company recognized additional impairment charges totaling $4.6 million related to the Match brand in the UK and the Meetic brand in Europe as the outbreak of COVID-19 placed additional pressure on projected 2020 revenues at these brands. These charges are included within amortization expense in the consolidated statement of operations for the years then ended.
The following table presents the balance of goodwill, including the changes in the carrying value of goodwill, for the years ended December 31, 2021 and 2020: | | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 |
| | | |
| (In thousands) |
Balance at January 1 | $ | 1,270,532 | | | $ | 1,239,839 | |
Additions | 1,243,063 | | | — | |
| | | |
Foreign Exchange Translation | (101,599) | | | 30,948 | |
Other | — | | | (255) | |
Balance at December 31 | $ | 2,411,996 | | | $ | 1,270,532 | |
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
On June 17, 2021, Match Group completed the acquisition of all capital stock of Hyperconnect, Inc. (“Hyperconnect”), a leading social discovery and video technology company based in Seoul, South Korea. The acquisition increases our presence in certain Asian markets and enhances the real-time video capabilities of Match Group. The accounting purchase price was $1.75 billion, which consisted of $859.9 million of cash, net of cash acquired, and 5.9 million shares of Match Group common stock at a basis of the closing market price on the acquisition date. The purchase price has been preliminarily allocated to goodwill of $1.2 billion that is not deductible for tax purposes; intangible assets of $612.0 million primarily consisting of tradenames and associated trademarks, both of which are indefinite life intangible assets, with a related deferred tax liability of $134.7 million; and $30.4 million of other net assets. The allocation of the accounting purchase price, which is based on Level 3 inputs, is substantially complete and will be finalized within the allowable measurement period.
Intangible assets with indefinite lives are trade names and trademarks acquired in various acquisitions. At December 31, 2021 and 2020, intangible assets with definite lives are as follows: | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 |
| Gross Carrying Amount | | Accumulated Amortization | | Net | | Weighted-Average Useful Life (Years) |
| | | | | | | |
| (In thousands) | | |
Customer lists | $ | 129,427 | | | $ | (15,487) | | | $ | 113,940 | | | 4.9 |
Patent and technology | 99,512 | | | (18,657) | | | 80,855 | | | 4.2 |
Trade names | 1,354 | | | (1,193) | | | 161 | | | 1.3 |
| | | | | | | |
Other | 425 | | | (337) | | | 88 | | | 2.7 |
Total | $ | 230,718 | | | $ | (35,674) | | | $ | 195,044 | | | 4.6 |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 | | |
| Gross Carrying Amount | | Accumulated Amortization | | Net | | Weighted-Average Useful Life (Years) | | |
| | | | | | | | | |
| (In thousands) | | | | |
Customer lists | $ | 288 | | | $ | (288) | | | $ | — | | | — | | |
Patent and technology | 11,044 | | | (6,943) | | | 4,101 | | | 9.3 | | |
Trade names | 5,114 | | | (5,114) | | | — | | | — | | |
| | | | | | | | | |
| | | | | | | | | |
Other | 3,400 | | | (3,206) | | | 194 | | | 3.0 | | |
Total | $ | 19,846 | | | $ | (15,551) | | | $ | 4,295 | | | 9.0 | | |
At December 31, 2021, amortization of intangible assets with definite lives is estimated to be as follows: | | | | | |
| (In thousands) |
2022 | $ | 51,336 | |
2023 | 49,081 | |
2024 | 47,164 | |
2025 | 35,035 | |
2026 and thereafter | 12,428 | |
Total | $ | 195,044 | |
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 6—FINANCIAL INSTRUMENTS
Equity securities without readily determinable fair values
At both December 31, 2021 and 2020, the carrying value of the Company’s investments in equity securities without readily determinable fair values totaled $14.2 million, and is included in “Other non-current assets” in the accompanying consolidated balance sheet. The cumulative downward adjustments (including impairments) to the carrying value of equity securities without readily determinable fair values held as of December 31, 2021, since the adoption of ASU 2016-01 on January 1, 2018 through December 31, 2021, were $2.1 million. For both the years ended December 31, 2021 and 2020, there were no adjustments to the carrying value of equity securities without readily determinable fair values. For the year ended December 31, 2019, we recognized an impairment charge of $4.0 million which is included in “Other (expense) income, net” in the accompanying consolidated statement of operations.
Fair Value Measurements
The following tables present the Company’s financial instruments that are measured at fair value on a recurring basis: | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 |
| Quoted Market Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | | | Total Fair Value Measurements |
| | | | | | | |
| (In thousands) |
Assets: | | | | | | | |
Cash equivalents: | | | | | | | |
Money market funds | $ | 260,582 | | | $ | — | | | | | $ | 260,582 | |
Time deposits | — | | | 36,831 | | | | | 36,831 | |
Short-term investments: | | | | | | | |
Time deposits | — | | | 11,818 | | | | | 11,818 | |
Total | $ | 260,582 | | | $ | 48,649 | | | | | $ | 309,231 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| December 31, 2020 |
| Quoted Market Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | | | Total Fair Value Measurements |
| | | | | | | |
| (In thousands) |
Assets: | | | | | | | |
Cash equivalents: | | | | | | | |
Money market funds | $ | 147,615 | | | $ | — | | | | | $ | 147,615 | |
Time deposits | — | | | 50,000 | | | | | 50,000 | |
| | | | | | | |
| | | | | | | |
Total | $ | 147,615 | | | $ | 50,000 | | | | | $ | 197,615 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Financial instruments measured at fair value only for disclosure purposes
The following table presents the carrying value and the fair value of financial instruments measured at fair value only for disclosure purposes. | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | December 31, 2020 |
| Carrying Value | | Fair Value | | Carrying Value | | Fair Value |
| | | | | | | |
| (In thousands) |
Current maturities of long-term debt, net (a)(b)(c) | $ | (84,333) | | | $ | (254,472) | | | $ | — | | | $ | — | |
Long-term debt, net (b)(c) | $ | (3,829,421) | | | $ | (4,725,403) | | | $ | (3,840,930) | | | $ | (6,267,976) | |
______________________
(a)The carrying value excludes the $15.6 million aggregate principal amount of the exchanged 2022 Exchangeable Notes as that amount is carried at fair value as described below.
(b)At December 31, 2021, the carrying value of current maturities of long-term debt, net includes unamortized debt issuance costs of $0.6 million. At December 31, 2021 and 2020, the carrying value of long-term debt, net includes unamortized original issue discount and debt issuance costs of $45.6 million and $51.6 million, respectively.
(c)At December 31, 2021, the fair value of the outstanding 2022 Exchangeable Notes, 2026 Exchangeable Notes, and 2030 Exchangeable Notes is $302.2 million, $932.6 million, and $1,017.7 million, respectively. At December 31, 2020, the fair value of the outstanding 2022 Exchangeable Notes, 2026 Exchangeable Notes, and 2030 Exchangeable Notes is $1,780.3 million, $1,052.1 million, and $1,113.9 million, respectively.
At December 31, 2021 and 2020, the fair value of long-term debt, net is estimated using observable market prices or indices for similar liabilities, which are Level 2 inputs.
Derivatives associated with the repurchase and exchanges of 2022 Exchangeable Notes
On September 22, 2021, we entered into privately negotiated agreements with a limited number of holders of the 2022 Exchangeable Notes to repurchase a portion of the outstanding 2022 Exchangeable Notes. The Company determined that the terms of the repurchase agreements included an embedded derivative, indexed to the value of the Company’s stock, that required bifurcation and separate accounting as a derivative liability under ASC Topic 815, Derivatives and Hedging. The Company measures embedded derivatives at their estimated fair value and recognizes changes in their estimated fair value in net income during the current reporting period.
At the inception of these agreements on September 22, 2021, the fair value of the embedded derivative was zero and the number of shares to be issued to holders of the 2022 Exchangeable Notes was not yet determinable. At September 30, 2021, under the terms of the agreements, the number of shares to be issued became fixed at 5.5 million. The corresponding loss of $14.5 million, related to the change in the fair value of the embedded derivative, which was driven by an increase in our stock price from September 22, 2021 to October 4, 2021, the settlement date of the transaction, was recorded within “other (expense) income, net” in the accompanying consolidated statement of operations.
During the year ended December 31, 2021, $18.6 million aggregate principal amount of the 2022 Exchangeable Notes were presented for exchange prior to maturity at the option of the noteholder, $3.0 million of which was settled during the year ended December 31, 2021 and $15.6 million of which will be settled in January 2022. In accordance with the 2022 Exchangeable Notes Indenture, the Company elected to settle these exchanges entirely in cash with the settlement amount determined by the volume weighted average price of Match Group common stock over a 40-day measurement period. At the time that the Company elected cash settlement, the embedded derivative for the conversion option of the 2022 Exchangeable Notes no longer qualified for the derivative scope exception for contracts indexed to an entity’s own equity. We recognized an obligation of $48.5 million in “accrued expenses and other current liabilities” to settle the conversion option as of the date of the exchanges, with an offset to paid-in capital. Subsequently, we recognized $9.7 million in gains, which is included in “other (expense) income, net” within the accompanying consolidated statement of
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
operations for the year ended December 31, 2021 related to the change in the fair value of the embedded derivative between the date we elected to settle in cash and the end of the 40-day measurement period, or December 31, 2021, if the measurement period extended past year-end.
For the exchanged 2022 Exchangeable Notes that were still outstanding at December 31, 2021 and were settled in January 2022, the following items were outstanding on the consolidated balance sheet at December 31, 2021:
•The fair value of the outstanding embedded derivative of $7.4 million, which is included as an asset within “other current assets;”
•the aggregate principal amount of $15.6 million for 2022 Exchangeable Notes presented for exchange, which is presented within “current maturities of long-term debt, net;” and
•an incremental $39.5 million liability recorded on the date of exchange, which is presented within “accrued expenses and other current liabilities.“
Additionally, when the Company elected to settle the exchanged 2022 Exchangeable Notes entirely in cash, a proportionate amount of note hedges were also exercised and were settled in cash based on the same 40-day measurement period to determine the settlement value. Similar to the exchanged 2022 Exchangeable Notes, the derivative scope exception for contracts indexed to an entity’s own equity no longer applied to the exercised note hedges as a result of the requirement to settle the securities in cash. We recognized an asset of $48.5 million related to the settlement of these note hedges, with an offset to paid-in capital. Subsequently, we recognized a loss of $9.7 million, which is included in “other (expense) income, net” in the accompanying consolidated statement of operations for the year ended December 31, 2021 related to the change in the related derivative fair value between the date we elected to settle in cash and the end of the 40-day measurement period, or December 31, 2021, if the measurement period extended past year-end. For the exercised note hedges that were settled in January 2022, the fair value of the outstanding note hedges at December 31, 2021 is $32.1 million, which is included as an asset within “other current assets” on the consolidated balance sheet.
At December 31, 2021, the net position of the various assets and liabilities associated with the unsettled exchanged 2022 Exchangeable Notes and the note hedges, described above, is a $15.6 million liability, representing the principal amount of the exchanged 2022 Exchangeable Notes, which was settled in January 2022.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 7—LONG-TERM DEBT, NET
Long-term debt, net consists of: | | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 |
| | | |
| (In thousands) |
Credit Facility due February 13, 2025 | $ | — | | | $ | — | |
Term Loan due February 13, 2027 | 425,000 | | | 425,000 | |
| | | |
| | | |
5.00% Senior Notes due December 15, 2027 (the “5.00% Senior Notes”); interest payable each June 15 and December 15 | 450,000 | | | 450,000 | |
4.625% Senior Notes due June 1, 2028 (the “4.625% Senior Notes”); interest payable each June 1 and December 1 | 500,000 | | | 500,000 | |
5.625% Senior Notes due February 15, 2029 (the “5.625% Senior Notes”); interest payable each February 15 and August 15 | 350,000 | | | 350,000 | |
4.125% Senior Notes due August 1, 2030 (the “4.125% Senior Notes”); interest payable each February 1 and August 1 | 500,000 | | | 500,000 | |
3.625% Senior Notes due October 1, 2031 (the “3.625% Senior Notes”); interest payable each April 1 and October 1 commencing on April 1, 2022 | 500,000 | | | — | |
0.875% Exchangeable Senior Notes due October 1, 2022 (the “2022 Exchangeable Notes”); interest payable each April 1 and October 1 | 100,500 | | | 517,500 | |
0.875% Exchangeable Senior Notes due June 15, 2026 (the “2026 Exchangeable Notes”); interest payable each June 15 and December 15 | 575,000 | | | 575,000 | |
2.00% Exchangeable Senior Notes due January 15, 2030 (the “2030 Exchangeable Notes”); interest payable each January 15 and July 15 | 575,000 | | | 575,000 | |
Total long-term debt | 3,975,500 | | | 3,892,500 | |
Less: Current maturities of long-term debt | 100,500 | | | — | |
Less: Unamortized original issue discount | 5,215 | | | 6,029 | |
Less: Unamortized debt issuance costs | 40,364 | | | 45,541 | |
Total long-term debt, net | $ | 3,829,421 | | | $ | 3,840,930 | |
Credit Facility and Term Loan
Our wholly-owned subsidiary, Match Group Holdings II, LLC (“MG Holdings II”) is the borrower under a credit agreement (as amended, the “Credit Agreement”) that provides for the Credit Facility and the Term Loan. The Credit Agreement provides for a benchmark replacement should the LIBOR rate not be available in the future. The rate used would be agreed to between the administrative agent and the Company and may be based upon a secured overnight financing rate at the Federal Reserve Bank of New York. Additional information about the benchmark replacement can be found in Amendment No. 6 to the Credit Agreement.
The Credit Facility has a borrowing capacity of $750 million and matures on February 13, 2025. At both December 31, 2021 and 2020, there were no outstanding borrowings under the Credit Facility. At December 31, 2021, there was $0.4 million in outstanding letters of credit and $749.6 million of availability under the Credit Facility. At December 31, 2020, there was $0.2 million in outstanding letters of credit and $749.8 million of availability under the Credit Facility. The annual commitment fee on undrawn funds, which is based on MG Holdings II’s consolidated net leverage ratio, was 25 basis points as of December 31, 2021. Borrowings under the Credit Facility bear interest, at MG Holdings II’s option, at a base rate or LIBOR, in each case plus an applicable margin, based on MG Holdings II’s consolidated net leverage ratio. If MG Holdings II borrows under the Credit Facility, it will be required to maintain a consolidated net leverage ratio of not more than 5.0 to 1.0.
At both December 31, 2021 and 2020, the outstanding balance on the Term Loan was $425 million. The Term Loan bears interest at LIBOR plus 1.75%, which was 1.91% and 1.96% at December 31, 2021 and 2020,
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
respectively. The Term Loan matures on February 13, 2027. Interest payments are due at least quarterly through the term of the loan. The Term Loan provides for annual principal payments as part of an excess cash flow sweep provision, the amount of which, if any, is governed by the secured net leverage ratio set forth in the Credit Agreement.
On March 26, 2021, MG Holdings II entered into an amendment of the Credit Agreement to provide for a $400 million Delayed Draw Term Loan, the proceeds of which could have been used only to finance a portion of the consideration for the acquisition of Hyperconnect. The Delayed Draw Term Loan was terminated effective June 18, 2021, in accordance with its terms.
The Credit Agreement includes covenants that would limit the ability of MG Holdings II to pay dividends, make distributions, or repurchase MG Holdings II’s stock in the event MG Holdings II’s secured net leverage ratio exceeds 2.0 to 1.0, while the Term Loan remains outstanding and, thereafter, if MG Holdings II’s consolidated net leverage ratio exceeds 4.0 to 1.0, or if an event of default has occurred. The Credit Agreement includes additional covenants that limit the ability of MG Holdings II and its subsidiaries to, among other things, incur indebtedness, pay dividends or make distributions. Obligations under the Credit Facility and Term Loan are unconditionally guaranteed by certain MG Holdings II wholly-owned domestic subsidiaries and are also secured by the stock of certain MG Holdings II domestic and foreign subsidiaries. The Term Loan and outstanding borrowings, if any, under the Credit Facility rank equally with each other, and have priority over the Senior Notes to the extent of the value of the assets securing the borrowings under the Credit Agreement.
Senior Notes
The 3.625% Senior Notes were issued on October 4, 2021. The proceeds from these notes were used to redeem a portion of the 2022 Exchangeable Notes and for general corporate purposes. At any time prior to October 1, 2026, these notes may be redeemed at a redemption price equal to the sum of the principal amount, plus accrued and unpaid interest and a make-whole premium set forth in the indenture governing the notes. Thereafter, these notes may be redeemed at the redemption prices set forth below, together with accrued and unpaid interest to the applicable redemption date: | | | | | |
Beginning October 1, | Percentage |
2026 | 101.813% |
2027 | 101.208% |
2028 | 100.604% |
2029 and thereafter | 100.000% |
The 4.625% Senior Notes were issued on May 19, 2020. The proceeds from these notes were used to redeem the outstanding 6.375% Senior Notes, to pay expenses associated with the offering, and for general corporate purposes. At any time prior to June 1, 2023, these notes may be redeemed at a redemption price equal to the sum of the principal amount, plus accrued and unpaid interest and a make-whole premium set forth in the indenture governing the notes. Thereafter, these notes may be redeemed at the redemption prices set forth below, together with accrued and unpaid interest to the applicable redemption date: | | | | | | |
Beginning June 1, | Percentage | |
2023 | 102.313% | |
2024 | 101.156% | |
2025 and thereafter | 100.000% | |
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The 4.125% Senior Notes were issued on February 11, 2020. The proceeds from these notes were used to fund a portion of the $3.00 per common share of Former Match Group that was payable in connection with the Separation. At any time prior to May 1, 2025, these notes may be redeemed at a redemption price equal to the sum of the principal amount, plus accrued and unpaid interest and a make-whole premium set forth in the indenture governing the notes. Thereafter, these notes may be redeemed at the redemption prices set forth below, together with accrued and unpaid interest to the applicable redemption date: | | | | | |
Beginning May 1, | Percentage |
2025 | 102.063% |
2026 | 101.375% |
2027 | 100.688% |
2028 and thereafter | 100.000% |
The 5.625% Senior Notes were issued on February 15, 2019. The proceeds from these notes were used to repay outstanding borrowings under the Credit Facility, to pay expenses associated with the offering, and for general corporate purposes. At any time prior to February 15, 2024, these notes may be redeemed at a redemption price equal to the sum of the principal amount, plus accrued and unpaid interest and a make-whole premium set forth in the indenture governing the notes. Thereafter, these notes may be redeemed at the redemption prices set forth below, together with accrued and unpaid interest to the applicable redemption date: | | | | | |
Beginning February 15, | Percentage |
2024 | 102.813% |
2025 | 101.875% |
2026 | 100.938% |
2027 and thereafter | 100.000% |
The 5.00% Senior Notes were issued on December 4, 2017. The proceeds, along with cash on hand, were used to redeem then outstanding senior notes and pay the related call premium. At any time prior to December 15, 2022, these notes may be redeemed at a redemption price equal to the sum of the principal amount, plus accrued and unpaid interest and a make-whole premium set forth in the indenture governing the notes. Thereafter, these notes may be redeemed at the redemption prices set forth below, together with accrued and unpaid interest thereon to the applicable redemption date: | | | | | |
Beginning December 15, | Percentage |
2022 | 102.500% |
2023 | 101.667% |
2024 | 100.833% |
2025 and thereafter | 100.000% |
The 6.375% Senior Notes were redeemed on June 11, 2020 with proceeds from the 4.625% Senior Notes. The related call premium of $12.8 million and $2.9 million of unamortized original issue discount and debt issuance costs related to the 6.375% Senior Notes are included in “Other (expense) income, net” in the consolidated statement of operations for the year ended December 31, 2020.
The indenture governing the 5.00% Senior Notes contains covenants that would limit MG Holdings II’s ability to pay dividends or to make distributions and repurchase or redeem MG Holdings II’s stock in the event a default has occurred or MG Holdings II’s consolidated leverage ratio (as defined in the indenture) exceeds 5.0 to 1.0. At December 31, 2021, there were no limitations pursuant thereto. There are additional covenants in the 5.00% Senior Notes indenture that limit the ability of MG Holdings II and its subsidiaries to, among other things, (i) incur indebtedness, make investments, or sell assets in the event MG Holdings II is not in compliance with specified financial ratios, and (ii) incur liens, enter into agreements restricting their ability to pay dividends, enter into transactions with affiliates, or consolidate, merge or sell substantially all of their assets. The indentures
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
governing the 3.625%, 4.125%, 4.625%, and 5.625% Senior Notes are less restrictive than the indentures governing the 5.00% Senior Notes and generally only limit MG Holdings II’s and its subsidiaries’ ability to, among other things, create liens on assets, or consolidate, merge, sell or otherwise dispose of all or substantially all of their assets.
The Senior Notes all rank equally in right of payment.
Exchangeable Notes
During 2017, Match Group FinanceCo, Inc., a direct, wholly-owned subsidiary of the Company, issued $517.5 million aggregate principal amount of its 2022 Exchangeable Notes. During 2019, Match Group FinanceCo 2, Inc. and Match Group FinanceCo 3, Inc., direct, wholly-owned subsidiaries of the Company, issued $575.0 million aggregate principal amount of its 2026 Exchangeable Notes and $575.0 million aggregate principal amount of its 2030 Exchangeable Notes, respectively.
The 2022, 2026, and 2030 Exchangeable Notes (collectively the “Exchangeable Notes”) are guaranteed by the Company but are not guaranteed by MG Holdings II or any of its subsidiaries.
The following table presents details of the exchangeable features: | | | | | | | | | | | | | | | | | |
| Number of shares of the Company’s Common Stock into which each $1,000 of Principal of the Exchangeable Notes is Exchangeable(a) | | Approximate Equivalent Exchange Price per Share(a) | | Exchangeable Date |
2022 Exchangeable Notes | 22.7331 | | $ | 43.99 | | | July 1, 2022 |
2026 Exchangeable Notes | 11.4259 | | $ | 87.52 | | | March 15, 2026 |
2030 Exchangeable Notes | 11.8739 | | $ | 84.22 | | | October 15, 2029 |
______________________
(a)Subject to adjustment upon the occurrence of specified events.
As more specifically set forth in the applicable indentures, the Exchangeable Notes are exchangeable under the following circumstances:
(1) during any calendar quarter (and only during such calendar quarter), if the last reported sale price of the Company's common stock for at least 20 trading days (whether or not consecutive) during the period of 30 consecutive trading days ending on, and including, the last trading day of the immediately preceding calendar quarter is greater than or equal to 130% of the exchange price on each applicable trading day;
(2) during the five-business day period after any five-consecutive trading day period in which the trading price per $1,000 principal amount of notes for each trading day of the measurement period was less than 98% of the product of the last reported sale price of the Company's common stock and the exchange rate on each such trading day;
(3) if the issuer calls the notes for redemption, at any time prior to the close of business on the scheduled trading day immediately preceding the redemption date; or
(4) upon the occurrence of specified corporate events as further described in the indentures governing the respective Exchangeable Notes.
On or after the respective exchangeable dates noted in the table above, until the close of business on the second scheduled trading day immediately preceding the maturity date, holders may exchange all or any portion of their Exchangeable Notes regardless of the foregoing conditions. Upon exchange, the issuer, in its sole discretion, has the option to settle the Exchangeable Notes with any of the three following alternatives: (1) shares of the Company’s common stock, (2) cash or (3) a combination of cash and shares of the Company's common stock. It is the Company’s intention to settle the Exchangeable Notes with cash equal to the face amount of the notes upon exchange. Any dilution arising from the 2022, 2026, and 2030 Exchangeable Notes would be mitigated by the 2022, 2026, and 2030 Exchangeable Notes Hedges (defined below), respectively.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The Company’s 2022, 2026, and 2030 Exchangeable Notes were all exchangeable as of December 31, 2021. During the year ended December 31, 2021, a portion of the 2022 Exchangeable Notes were presented for exchange, see “Redemption and exchange of 2022 Exchangeable Notes and related note hedges and warrants” below for details. No other Exchangeable Notes were presented for exchange during the year ended December 31, 2021. None of the Exchangeable Notes were exchanged, or presented for exchange, during the year ended December 31, 2020.
The following table presents the if-converted value that exceeded the principal of each Exchangeable Note outstanding as of December 31, 2021 and 2020 based on the Company’s stock price on December 31, 2021 and 2020, respectively. | | | | | | | | | | | |
| December 31, 2021 | | December 31, 2020 |
| | | |
| (In millions) |
2022 Exchangeable Notes | $ | 170.4 | | | $ | 1,261.2 | |
2026 Exchangeable Notes | $ | 293.9 | | | $ | 418.3 | |
2030 Exchangeable Notes | $ | 327.9 | | | $ | 457.2 | |
Additionally, all or any portion of the 2026 Exchangeable Notes and 2030 Exchangeable Notes may be redeemed for cash, at the respective issuer’s option, on or after June 20, 2023 and July 20, 2026, respectively, if the last reported sale price of the Company’s common stock has been at least 130% of the exchange price then in effect for at least 20 trading days (whether or not consecutive), including at least one of the five trading days immediately preceding the date on which the notice of redemption is provided, during any 30 consecutive trading day period ending on, and including, the trading day immediately preceding the date on which the applicable issuer provides notice of redemption, at a redemption price equal to 100% of the principal amount to be redeemed, plus accrued and unpaid interest to, but excluding, the redemption date.
The following table sets forth the components of the outstanding Exchangeable Notes as of December 31, 2021 and 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | December 31, 2020 |
| 2022 Exchangeable Notes | | 2026 Exchangeable Notes | | 2030 Exchangeable Notes | | 2022 Exchangeable Notes | | 2026 Exchangeable Notes | | 2030 Exchangeable Notes |
| |
| (In thousands) |
Principal | $ | 100,500 | | | $ | 575,000 | | | $ | 575,000 | | | $ | 517,500 | | | $ | 575,000 | | | $ | 575,000 | |
Less: unamortized debt issuance costs | 573 | | | 7,130 | | | 8,638 | | | 6,511 | | | 8,700 | | | 9,627 | |
Net carrying value included in current maturities of long-term debt, net | $ | 99,927 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Net carrying value included in long-term debt, net | $ | — | | | $ | 567,870 | | | $ | 566,362 | | | $ | 510,989 | | | $ | 566,300 | | | $ | 565,373 | |
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following table sets forth interest expense recognized related to the Exchangeable Notes for the years ended December 31, 2021, 2020, and 2019: | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2021 |
| 2022 Exchangeable Notes | | 2026 Exchangeable Notes | | 2030 Exchangeable Notes |
| | | | | |
| (In thousands) |
Contractual interest expense | $ | 3,525 | | | $ | 5,031 | | | $ | 11,500 | |
Amortization of debt issuance costs | 2,939 | | | 1,570 | | | 989 | |
Total interest expense recognized | $ | 6,464 | | | $ | 6,601 | | | $ | 12,489 | |
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2020 |
| 2022 Exchangeable Notes | | 2026 Exchangeable Notes | | 2030 Exchangeable Notes |
| | | | | |
| (In thousands) |
Contractual interest expense | $ | 4,528 | | | $ | 5,031 | | | $ | 11,500 | |
Amortization of debt issuance costs | 3,646 | | | 1,533 | | | 950 | |
Total interest expense recognized | $ | 8,174 | | | $ | 6,564 | | | $ | 12,450 | |
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2019 |
| 2022 Exchangeable Notes | | 2026 Exchangeable Notes | | 2030 Exchangeable Notes |
| | | | | |
| (In thousands) |
Contractual interest expense | $ | 4,528 | | | $ | 2,963 | | | $ | 6,772 | |
Amortization of debt issuance costs | 3,578 | | | 897 | | | 550 | |
Total interest expense recognized | $ | 8,106 | | | $ | 3,860 | | | $ | 7,322 | |
The effective interest rates for the 2022, 2026, and 2030 Exchangeable Notes are 1.6%, 1.2%, and 2.2%, respectively.
Exchangeable Notes Hedges and Warrants
In connection with the Exchangeable Notes offerings, the Company purchased call options allowing the Company to purchase initially (subject to adjustment upon the occurrence of specified events) the same number of shares that would be issuable upon the exchange of the applicable Exchangeable Notes at the price per share set forth below (the “Exchangeable Notes Hedge”), and sold warrants allowing the counterparty to purchase (subject to adjustment upon the occurrence of specified events) shares at the per share price set forth below (the “Exchangeable Notes Warrants”).
The Exchangeable Notes Hedges are expected to reduce the potential dilutive effect on the Company’s common stock upon any exchange of notes and/or offset any cash payment Match Group FinanceCo, Inc., Match Group FinanceCo 2, Inc. or Match Group FinanceCo 3, Inc. is required to make in excess of the principal amount of the exchanged notes. The Exchangeable Notes Warrants have a dilutive effect on the Company’s common stock to the extent that the market price per share of the Company common stock exceeds their respective strike prices.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following tables present details of the Exchangeable Notes Hedges and Warrants outstanding at December 31, 2021: | | | | | | | | | | | |
| Number of Shares(a) | | Approximate Equivalent Exchange Price per Share(a) |
| | | |
| (Shares in millions) |
2022 Exchangeable Notes Hedge | 1.9 | | $ | 43.99 | |
2026 Exchangeable Notes Hedge | 6.6 | | $ | 87.52 | |
2030 Exchangeable Notes Hedge | 6.8 | | $ | 84.22 | |
| | | | | | | | | | | |
| Number of Shares(a) | | Weighted Average Strike Price per Share(a) |
| | | |
| (Shares in millions) |
2022 Exchangeable Notes Warrants | 2.4 | | $ | 68.22 | |
2026 Exchangeable Notes Warrants | 6.6 | | $ | 134.76 | |
2030 Exchangeable Notes Warrants | 6.8 | | $ | 134.82 | |
______________________
(a)Subject to adjustment upon the occurrence of specified events.
Redemption and exchanges of 2022 Exchangeable Notes and related note hedges and warrants
During the year ended December 31, 2021, $18.6 million aggregate principal amount of the 2022 Exchangeable Notes were presented for exchange, of which $15.6 million aggregate principal amount was not settled as of December 31, 2021. The principal amount of this remaining $15.6 million is classified as “current maturities of long-term debt, net” and the fair value in excess of the principal value on the date of exchange is recorded as a current liability within “accrued expenses and other current liabilities.” These obligations were settled in January 2022. See “Note 6—Financial Instruments” for additional information.
In connection with the 2022 Exchangeable Notes presented for exchange during the year ended December 31, 2021, we exercised 0.4 million underlying shares of the related 2022 Exchangeable Notes Hedges, which were valued based on the volume weighted average price of Match Group common stock over a 40-day measurement period. During the year ended December 31, 2021, the Company received $6.6 million in cash related to these hedge settlements and a $32.1 million derivative asset is included in other current assets at December 31, 2021 with respect to the hedges that were still subject to the 40-day measurement period as of year-end.
On October 4, 2021, we repurchased $414.0 million aggregate principal amount of our outstanding 2022 Exchangeable Notes, pursuant to privately negotiated agreements executed on September 22, 2021, for approximately $1.5 billion, including accrued and unpaid interest on the repurchased notes, funded with (i) net proceeds of $879.0 million from a registered direct offering to the holders of the 2022 Exchangeable Notes being repurchased of 5,534,098 shares of our common stock at a price of $158.83 per share, (ii) approximately $420 million of net proceeds from the 3.625% Senior Notes offering; and (iii) net proceeds of approximately $201 million from the unwind of a proportionate amount of outstanding hedges and warrants, each representing 9.4 million underlying shares, corresponding to the 2022 Exchangeable Notes repurchased. See “Note 6—Financial Instruments” for additional information.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Long-term debt maturities | | | | | |
Years Ending December 31, | (In thousands) |
2022 | $ | 100,500 | |
| |
| |
| |
2026 | 575,000 | |
2027 | 875,000 | |
2028 | 500,000 | |
2029 | 350,000 | |
2030 | 1,075,000 | |
2031 | 500,000 | |
| |
Total | 3,975,500 | |
Less: Current maturities of long-term debt | 100,500 | |
Less: Unamortized original issue discount | 5,215 | |
Less: Unamortized debt issuance costs | 40,364 | |
Total long-term debt, net | $ | 3,829,421 | |
NOTE 8—SHAREHOLDERS’ EQUITY
Description of Common Stock
Holders of Match Group common stock are entitled to one vote per share on all matters to be voted upon by the stockholders. Holders of Match Group common stock are entitled to receive, share for share, such dividends as may be declared by Match Group’s Board of Directors out of funds legally available therefor. In the event of a liquidation, dissolution, or winding up, holders of the Company’s common stock are entitled to receive ratably the assets available for distribution to stockholders after payment of all liabilities.
Reserved Common Shares
In connection with equity compensation plans, the Exchangeable Notes, and warrants, 75.0 million shares of Match Group common stock are reserved at December 31, 2021.
Retirement of Treasury Stock
On June 30, 2020, prior to the Separation, Former IAC retired all Former IAC common stock and Class B common stock then held in treasury. There are no shares of common stock held in treasury at December 31, 2021 and 2020.
Preferred Stock
The Company has authorized 100,000,000 shares, $0.01 par value per share, of preferred stock. No shares have been issued under this authorization.
Series of equity transactions related to the Separation of Former IAC
Upon the consummation of the Separation, holders of Former IAC common stock exchanged each share of common stock for (i) one share of Series 1 Mandatorily Exchangeable Preferred Stock, which was immediately exchanged for one share of IAC common stock and then retired; and (ii) 2.1584 shares of Match Group common stock, par value $0.001 per share.
Upon the consummation of the Separation, holders of Former IAC Class B common stock exchanged each share of Class B common stock for (i) one share of Series 2 Mandatorily Exchangeable Preferred Stock, which was immediately exchanged for one share of IAC Class B common stock and then retired; and (ii) 2.1584 shares of Match Group common stock, par value $0.001 per share.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Issuance of Common Stock
In July 2020, in connection with the Separation, Former IAC completed the sale of an additional 17.3 million newly issued Match Group common shares. The proceeds of $1.4 billion, net of associated fees, were transferred directly to IAC.
In October 2021, we completed the sale of 5.5 million common shares. The net proceeds of $879.0 million were used to repurchase $414.0 million aggregate principal amount of our outstanding 2022 Exchangeable Notes. See “Note 7—Long-term Debt, net” for additional information on the redemption of a portion of the 2022 Exchangeable Notes.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 9—ACCUMULATED OTHER COMPREHENSIVE LOSS
The following tables present the components of accumulated other comprehensive (loss) income and items reclassified out of accumulated other comprehensive loss into earnings. | | | | | | | | | | | | | |
| Year Ended December 31, 2021 |
| Foreign Currency Translation Adjustment | | | | Accumulated Other Comprehensive (Loss) |
| | | | | |
| (In thousands) |
Balance at January 1 | $ | (81,454) | | | | | $ | (81,454) | |
Other comprehensive loss | (142,300) | | | | | (142,300) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Balance at December 31 | $ | (223,754) | | | | | $ | (223,754) | |
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2020 |
| Foreign Currency Translation Adjustment | | Unrealized (Loss) Gain on Available-For-Sale Security | | Accumulated Other Comprehensive (Loss) Income |
| | | | | |
| (In thousands) |
Balance at January 1 | $ | (136,349) | | | $ | — | | | $ | (136,349) | |
Other comprehensive income (loss) before reclassifications | 40,655 | | | (1) | | | 40,654 | |
Amounts reclassified into earnings | (168) | | | — | | | (168) | |
Net period other comprehensive income (loss) | 40,487 | | | (1) | | | 40,486 | |
Allocation of accumulated other comprehensive loss related to the noncontrolling interests | 628 | | | — | | | 628 | |
Separation of IAC | 13,780 | | | 1 | | | 13,781 | |
Balance at December 31 | $ | (81,454) | | | $ | — | | | $ | (81,454) | |
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2019 |
| Foreign Currency Translation Adjustment | | Unrealized Gain (Loss) on Available-For-Sale Security | | Accumulated Other Comprehensive (Loss) Income |
| | | | | |
| (In thousands) |
Balance at January 1 | $ | (128,726) | | | $ | 4 | | | $ | (128,722) | |
Other comprehensive loss | (7,938) | | | (4) | | | (7,942) | |
| | | | | |
Net period other comprehensive loss | (7,938) | | | (4) | | | (7,942) | |
Allocation of accumulated other comprehensive loss related to the noncontrolling interests | 315 | | | — | | | 315 | |
Balance at December 31 | $ | (136,349) | | | $ | — | | | $ | (136,349) | |
At December 31, 2021, 2020 and 2019, there was no tax benefit or provision on the accumulated other comprehensive loss.
NOTE 10—EARNINGS PER SHARE
As a result of the Separation, weighted average basic and dilutive shares outstanding for all periods prior to the Separation reflect the share position of Former IAC multiplied by the Separation exchange ratio of 2.1584. The following table sets forth the computation of the basic and diluted earnings per share attributable to Match Group shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Years Ended December 31, |
| 2021 | | 2020 | | 2019 |
| Basic | | Diluted | | Basic | | Diluted | | Basic | | Diluted |
| | | | | | | | | | | |
| (In thousands, except per share data) |
Numerator | | | | | | | | | | | |
Net earnings from continuing operations | $ | 276,045 | | | $ | 276,045 | | | $ | 587,679 | | | $ | 587,679 | | | $ | 517,340 | | | $ | 517,340 | |
Net loss (earnings) attributable to noncontrolling interests | 1,169 | | | 1,169 | | | (59,599) | | | (59,599) | | | (103,401) | | | (103,401) | |
Impact from subsidiaries' dilutive securities of continuing operations(a) | — | | | (993) | | | — | | | (9,999) | | | — | | | (25,997) | |
Interest on dilutive Exchangeable Notes, net of income tax(b) | — | | | 6,616 | | | — | | | 16,300 | | | — | | | 5,791 | |
Net earnings from continuing operations attributable to Match Group, Inc. shareholders | $ | 277,214 | | | $ | 282,837 | | | $ | 528,080 | | | $ | 534,381 | | | $ | 413,939 | | | $ | 393,733 | |
| | | | | | | | | | | |
Earnings (loss) from discontinued operations, net of tax | $ | 509 | | | $ | 509 | | | $ | (366,070) | | | $ | (366,070) | | | $ | 49,187 | | | $ | 49,187 | |
Net earnings (loss) attributable to noncontrolling interests of discontinued operations | — | | | — | | | 319 | | | 319 | | | (9,288) | | | (9,288) | |
Impact from subsidiaries’ dilutive securities of discontinued operations(a) | — | | | — | | | — | | | (240) | | | — | | | (67) | |
Net earnings (loss) from discontinued operations attributable to shareholders | 509 | | | 509 | | | (365,751) | | | (365,991) | | | 39,899 | | | 39,832 | |
Net earnings attributable to Match Group, Inc. shareholders | $ | 277,723 | | | $ | 283,346 | | | $ | 162,329 | | | $ | 168,390 | | | $ | 453,838 | | | $ | 433,565 | |
| | | | | | | | | | | |
Denominator | | | | | | | | | | | |
Weighted average basic shares outstanding | 275,004 | | | 275,004 | | | 223,433 | | | 223,433 | | | 181,869 | | | 181,869 | |
Dilutive securities(a)(c)(d) | — | | | 13,866 | | | — | | | 12,157 | | | — | | | 10,129 | |
Dilutive shares from Exchangeable Notes, if-converted(b) | — | | | 15,970 | | | — | | | 20,430 | | | — | | | 9,784 | |
Denominator for earnings per share—weighted average shares(a)(c)(d) | 275,004 | | | 304,840 | | | 223,433 | | | 256,020 | | | 181,869 | | | 201,782 | |
| | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | |
Earnings per share from continuing operations | $ | 1.01 | | | $ | 0.93 | | | $ | 2.36 | | | $ | 2.09 | | | $ | 2.28 | | | $ | 1.95 | |
(Loss) earnings per share from discontinued operations, net of tax | $ | — | | | $ | — | | | $ | (1.64) | | | $ | (1.43) | | | $ | 0.22 | | | $ | 0.20 | |
Earnings per share attributable to Match Group, Inc. shareholders | $ | 1.01 | | | $ | 0.93 | | | $ | 0.73 | | | $ | 0.66 | | | $ | 2.50 | | | $ | 2.15 | |
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
______________________
(a)Prior to the Separation, Former IAC had the option to settle certain Former Match Group and ANGI Homeservices (“ANGI”) stock-based awards with Former IAC shares. For the period prior to the Separation in the year ended December 31, 2020, for continuing operations it was more dilutive for Former Match Group to settle certain Former Match Group equity awards; and for discontinued operations it was more dilutive for ANGI to settle certain ANGI equity awards. For the year ended December 31, 2019, for continuing operations it was more dilutive for Former Match Group to settle certain Former Match Group equity awards; and for discontinued operations, it was more dilutive for Former IAC to settle certain ANGI equity awards.
(b)The Company uses the if-converted method for calculating the dilutive impact of the outstanding Exchangeable Notes. For the year ended December 31, 2021, the Company adjusted net earnings from continuing operations attributable to Match Group, Inc. shareholders for the cash interest expense, net of income taxes, incurred on the 2022 and 2026 Exchangeable Notes and dilutive shares were included for the same set of notes at the Match Group exchange rates. For the year ended December 31, 2021 the 2030 Exchangeable Notes were not more dilutive under the if-converted method and therefore the weighted average 6.8 million shares related to the 2030 Exchangeable Notes are excluded from dilutive securities. For the year ended December 31, 2020, the Company adjusted net earnings from continuing operations attributable to Match Group, Inc. shareholders for the cash interest expense, net of income taxes, incurred on the 2022, 2026, and 2030 Exchangeable Notes and dilutive shares were included for the same set of notes at the Match Group exchange rates. For the year ended December 31, 2019, the Company adjusted net earnings from continuing operations attributable to Match Group, Inc. shareholders for the cash interest expense, net of income taxes, incurred on the 2022 and 2026 Exchangeable Notes and dilutive shares were included for the same set of notes at the Former IAC exchange rates multiplied by the Separation exchange ratio. For the year ended December 31, 2019 the 2030 Exchangeable Notes were not more dilutive under the if-converted method and therefore the weighted average 2.5 million shares related to the 2030 Exchangeable Notes are excluded from dilutive securities.
(c)If the effect is dilutive, weighted average common shares outstanding include the incremental shares that would be issued upon the assumed exercise of stock options, warrants, and subsidiary denominated equity and vesting of restricted stock units. For the years ended December 31, 2021, 2020, and 2019, 0.9 million, 13.4 million and 15.7 million potentially dilutive securities, respectively, are excluded from the calculation of diluted earnings per share because their inclusion would have been anti-dilutive.
(d)Market-based awards and performance-based stock units (“PSUs”) are considered contingently issuable shares. Shares issuable upon exercise or vesting of market-based awards and PSUs are included in the denominator for earnings per share if (i) the applicable market or performance condition(s) has been met and (ii) the inclusion of the market-based awards and PSUs is dilutive for the respective reporting periods. For the years ended December 31, 2021, 2020, and 2019, 1.0 million, 0.4 million, and 0.4 million market-based awards and PSUs, respectively, were excluded from the calculation of diluted earnings per share because the market or performance conditions had not been met.
MATCH GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)