☑ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||||
For the Quarterly Period Ended | March 31, 2024 | |||||||
Or | ||||||||
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||||
For the transition period from__________to__________ |
Delaware | 59-2712887 | |||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Securities registered pursuant to Section 12(b) of the Act: | ||||||||||||||
Title of each class | Trading Symbol | Name of exchange on which registered | ||||||||||||
Common Stock, par value $0.001 | MTCH | The Nasdaq Stock Market LLC | ||||||||||||
(Nasdaq Global Select Market) |
Large accelerated filer | ☑ | Accelerated filer | ☐ | Non-accelerated filer | ☐ | Smaller reporting company | ☐ | Emerging growth company | ☐ |
Page Number | ||||||||
March 31, 2024 | December 31, 2023 | ||||||||||
(In thousands, except share data) | |||||||||||
ASSETS | |||||||||||
Cash and cash equivalents | $ | 914,929 | $ | 862,440 | |||||||
Short-term investments | 5,938 | 6,200 | |||||||||
Accounts receivable, net of allowance of $603 and $603, respectively | 225,129 | 298,648 | |||||||||
Other current assets | 103,879 | 104,023 | |||||||||
Total current assets | 1,249,875 | 1,271,311 | |||||||||
Property and equipment, net of accumulated depreciation and amortization of $262,841 and $249,223, respectively | 187,749 | 194,525 | |||||||||
Goodwill | 2,286,283 | 2,342,612 | |||||||||
Intangible assets, net of accumulated amortization of $127,200 and $121,489, respectively | 287,527 | 305,746 | |||||||||
Deferred income taxes | 249,660 | 259,803 | |||||||||
Other non-current assets | 142,359 | 133,889 | |||||||||
TOTAL ASSETS | $ | 4,403,453 | $ | 4,507,886 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
LIABILITIES | |||||||||||
Accounts payable | $ | 21,193 | $ | 13,187 | |||||||
Deferred revenue | 198,543 | 211,282 | |||||||||
Accrued expenses and other current liabilities | 299,154 | 307,299 | |||||||||
Total current liabilities | 518,890 | 531,768 | |||||||||
Long-term debt, net | 3,843,901 | 3,842,242 | |||||||||
Income taxes payable | 24,658 | 24,860 | |||||||||
Deferred income taxes | 22,072 | 26,302 | |||||||||
Other long-term liabilities | 101,604 | 101,787 | |||||||||
Commitments and contingencies | |||||||||||
SHAREHOLDERS’ EQUITY | |||||||||||
Common stock; $0.001 par value; authorized 1,600,000,000 shares; 291,894,753 and 289,631,352 shares issued; and 265,536,852 and 268,890,470 outstanding at March 31, 2024 and December 31, 2023, respectively | 292 | 290 | |||||||||
Additional paid-in capital | 8,585,987 | 8,529,200 | |||||||||
Retained deficit | (7,007,831) | (7,131,029) | |||||||||
Accumulated other comprehensive loss | (454,933) | (385,471) | |||||||||
Treasury stock; 26,357,901 and 20,740,882 shares, respectively | (1,231,325) | (1,032,538) | |||||||||
Total Match Group, Inc. shareholders’ equity | (107,810) | (19,548) | |||||||||
Noncontrolling interests | 138 | 475 | |||||||||
Total shareholders’ equity | (107,672) | (19,073) | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 4,403,453 | $ | 4,507,886 |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
(In thousands, except per share data) | |||||||||||
Revenue | $ | 859,647 | $ | 787,124 | |||||||
Operating costs and expenses: | |||||||||||
Cost of revenue (exclusive of depreciation shown separately below) | 256,742 | 240,010 | |||||||||
Selling and marketing expense | 165,301 | 137,359 | |||||||||
General and administrative expense | 106,241 | 90,611 | |||||||||
Product development expense | 115,737 | 98,186 | |||||||||
Depreciation | 20,521 | 10,552 | |||||||||
Amortization of intangibles | 10,367 | 12,117 | |||||||||
Total operating costs and expenses | 674,909 | 588,835 | |||||||||
Operating income | 184,738 | 198,289 | |||||||||
Interest expense | (40,353) | (39,351) | |||||||||
Other income, net | 9,474 | 3,392 | |||||||||
Earnings before income taxes | 153,859 | 162,330 | |||||||||
Income tax provision | (30,625) | (41,639) | |||||||||
Net earnings | 123,234 | 120,691 | |||||||||
Net (earnings) loss attributable to noncontrolling interests | (36) | 118 | |||||||||
Net earnings attributable to Match Group, Inc. shareholders | $ | 123,198 | $ | 120,809 | |||||||
Net earnings per share attributable to Match Group, Inc. shareholders: | |||||||||||
Basic | $ | 0.46 | $ | 0.43 | |||||||
Diluted | $ | 0.44 | $ | 0.42 | |||||||
Stock-based compensation expense by function: | |||||||||||
Cost of revenue | $ | 1,711 | $ | 1,317 | |||||||
Selling and marketing expense | 2,838 | 1,913 | |||||||||
General and administrative expense | 24,211 | 13,117 | |||||||||
Product development expense | 35,060 | 25,216 | |||||||||
Total stock-based compensation expense | $ | 63,820 | $ | 41,563 |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
(In thousands) | |||||||||||
Net earnings | $ | 123,234 | $ | 120,691 | |||||||
Other comprehensive loss, net of tax | |||||||||||
Change in foreign currency translation adjustment | (69,498) | (34,444) | |||||||||
Total other comprehensive loss | (69,498) | (34,444) | |||||||||
Comprehensive income | 53,736 | 86,247 | |||||||||
Components of comprehensive (income) loss attributable to noncontrolling interests: | |||||||||||
Net (earnings) loss attributable to noncontrolling interests | (36) | 118 | |||||||||
Change in foreign currency translation adjustment attributable to noncontrolling interests | 36 | 3 | |||||||||
Comprehensive loss attributable to noncontrolling interests | — | 121 | |||||||||
Comprehensive income attributable to Match Group, Inc. shareholders | $ | 53,736 | $ | 86,368 |
Match Group Shareholders’ Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock $0.001 Par Value | |||||||||||||||||||||||||||||||||||||||||||||||||||||
$ | Shares | Additional Paid-in Capital | Retained (Deficit) Earnings | Accumulated Other Comprehensive Loss | Treasury Stock | Total Match Group Shareholders’ Equity | Noncontrolling Interests | Total Shareholders’ Equity | |||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2023 | $ | 290 | 289,631 | $ | 8,529,200 | $ | (7,131,029) | $ | (385,471) | $ | (1,032,538) | $ | (19,548) | $ | 475 | $ | (19,073) | ||||||||||||||||||||||||||||||||||||
Net earnings for the three months ended March 31, 2024 | — | — | — | 123,198 | — | — | 123,198 | 36 | 123,234 | ||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | (69,462) | — | (69,462) | (36) | (69,498) | ||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | 65,726 | — | — | — | 65,726 | — | 65,726 | ||||||||||||||||||||||||||||||||||||||||||||
Issuance of Match Group common stock pursuant to stock-based awards, net of withholding taxes | 2 | 2,264 | (8,338) | — | — | — | (8,336) | — | (8,336) | ||||||||||||||||||||||||||||||||||||||||||||
Purchase of noncontrolling interest | — | — | 397 | — | — | — | 397 | (1,465) | (1,068) | ||||||||||||||||||||||||||||||||||||||||||||
Purchase of treasury stock | — | — | — | — | — | (198,787) | (198,787) | — | (198,787) | ||||||||||||||||||||||||||||||||||||||||||||
Adjustment of noncontrolling interests to fair value | — | — | (996) | — | — | — | (996) | 996 | — | ||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interest created by the exercise of subsidiary denominated equity awards | — | — | — | — | — | — | — | 132 | 132 | ||||||||||||||||||||||||||||||||||||||||||||
Other | — | — | (2) | — | — | — | (2) | — | (2) | ||||||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2024 | $ | 292 | 291,895 | $ | 8,585,987 | $ | (7,007,831) | $ | (454,933) | $ | (1,231,325) | $ | (107,810) | $ | 138 | $ | (107,672) |
Match Group Shareholders’ Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock $0.001 Par Value | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Redeemable Noncontrolling Interests | $ | Shares | Additional Paid-in Capital | Retained (Deficit) Earnings | Accumulated Other Comprehensive Loss | Treasury Stock | Total Match Group Shareholders’ Equity | Noncontrolling Interests | Total Shareholders’ Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2022 | $ | — | $ | 287 | 286,817 | $ | 8,273,637 | $ | (7,782,568) | $ | (369,182) | $ | (482,049) | $ | (359,875) | $ | 994 | $ | (358,881) | |||||||||||||||||||||||||||||||||||||||||||
Net (loss) earnings for the three months ended March 31, 2023 | (184) | — | — | — | 120,809 | — | — | 120,809 | 66 | 120,875 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | — | (34,441) | — | (34,441) | (3) | (34,444) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | — | 44,400 | — | — | — | 44,400 | — | 44,400 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of Match Group common stock pursuant to stock-based awards, net of withholding taxes | — | 1 | 1,394 | 9,146 | — | — | — | 9,147 | — | 9,147 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjustment of redeemable noncontrolling interests to fair value | 184 | — | — | (184) | — | — | — | (184) | — | (184) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Purchase of noncontrolling interest | — | — | — | 734 | — | — | — | 734 | (3,157) | (2,423) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Purchase of treasury stock | — | — | — | — | — | — | (113,006) | (113,006) | — | (113,006) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjustment of noncontrolling interests to fair value | — | — | — | (2,100) | — | — | — | (2,100) | 2,100 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other | — | — | — | (2) | — | — | — | (2) | — | (2) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2023 | $ | — | $ | 288 | 288,211 | $ | 8,325,631 | $ | (7,661,759) | $ | (403,623) | $ | (595,055) | $ | (334,518) | $ | — | $ | (334,518) |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
(In thousands) | |||||||||||
Net earnings | $ | 123,234 | $ | 120,691 | |||||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | |||||||||||
Stock-based compensation expense | 63,820 | 41,563 | |||||||||
Depreciation | 20,521 | 10,552 | |||||||||
Amortization of intangibles | 10,367 | 12,117 | |||||||||
Deferred income taxes | 6,777 | 11,711 | |||||||||
Other adjustments, net | 3,585 | 2,237 | |||||||||
Changes in assets and liabilities | |||||||||||
Accounts receivable | 71,674 | (65,728) | |||||||||
Other assets | 7,118 | (1,282) | |||||||||
Accounts payable and other liabilities | (22,538) | (34,427) | |||||||||
Income taxes payable and receivable | 11,051 | 19,788 | |||||||||
Deferred revenue | (11,506) | 3,165 | |||||||||
Net cash provided by operating activities | 284,103 | 120,387 | |||||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (17,234) | (19,843) | |||||||||
Other, net | (8,814) | 53 | |||||||||
Net cash used in investing activities | (26,048) | (19,790) | |||||||||
Cash flows from financing activities: | |||||||||||
Proceeds from issuance of common stock pursuant to stock-based awards | 1,255 | 11,198 | |||||||||
Withholding taxes paid on behalf of employees on net settled stock-based awards | (9,591) | (2,051) | |||||||||
Purchase of treasury stock | (188,593) | (112,502) | |||||||||
Purchase of noncontrolling interests | (737) | (1,577) | |||||||||
Other, net | (1,953) | — | |||||||||
Net cash used in financing activities | (199,619) | (104,932) | |||||||||
Total cash provided (used) | 58,436 | (4,335) | |||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (5,947) | 1,820 | |||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 52,489 | (2,515) | |||||||||
Cash, cash equivalents, and restricted cash at beginning of period | 862,440 | 572,516 | |||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 914,929 | $ | 570,001 |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
(In thousands) | |||||||||||
Direct Revenue: | |||||||||||
Americas | $ | 450,247 | $ | 405,927 | |||||||
Europe | 239,359 | 212,516 | |||||||||
APAC and Other | 155,693 | 155,995 | |||||||||
Total Direct Revenue | 845,299 | 774,438 | |||||||||
Indirect Revenue (principally advertising revenue) | 14,348 | 12,686 | |||||||||
Total Revenue | $ | 859,647 | $ | 787,124 | |||||||
Direct Revenue: | |||||||||||
Tinder | $ | 481,487 | $ | 441,146 | |||||||
Hinge | 123,753 | 82,753 | |||||||||
Match Group Asia(a) | 71,459 | 75,661 | |||||||||
Evergreen & Emerging(b) | 168,600 | 174,878 | |||||||||
Total Direct Revenue | $ | 845,299 | $ | 774,438 |
March 31, 2024 | |||||||||||||||||
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 | $ | 215,371 | $ | — | $ | 215,371 | |||||||||||
Time deposits | — | 100,000 | 100,000 | ||||||||||||||
Short-term investments: | |||||||||||||||||
Time deposits | — | 5,938 | 5,938 | ||||||||||||||
Total | $ | 215,371 | $ | 105,938 | $ | 321,309 | |||||||||||
December 31, 2023 | |||||||||||||||||
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 | $ | 125,659 | $ | — | $ | 125,659 | |||||||||||
Time deposits | — | 75,000 | 75,000 | ||||||||||||||
Short-term investments: | |||||||||||||||||
Time deposits | — | 6,200 | 6,200 | ||||||||||||||
Total | $ | 125,659 | $ | 81,200 | $ | 206,859 | |||||||||||
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Long-term debt, net (a) (b) | $ | (3,843,901) | $ | (3,556,289) | $ | (3,842,242) | $ | (3,586,177) |
March 31, 2024 | December 31, 2023 | ||||||||||
(In thousands) | |||||||||||
Credit Facility due March 20, 2029(a) | $ | — | $ | — | |||||||
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 | 500,000 | 500,000 | |||||||||
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 debt | 3,875,000 | 3,875,000 | |||||||||
Less: Unamortized original issue discount | 3,252 | 3,479 | |||||||||
Less: Unamortized debt issuance costs | 27,847 | 29,279 | |||||||||
Total long-term debt, net | $ | 3,843,901 | $ | 3,842,242 |
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 | |||||||||||||||
2026 Exchangeable Notes | 11.4259 | $ | 87.52 | March 15, 2026 | |||||||||||||
2030 Exchangeable Notes | 11.8739 | $ | 84.22 | October 15, 2029 |
March 31, 2024 | December 31, 2023 | ||||||||||||||||||||||
2026 Exchangeable Notes | 2030 Exchangeable Notes | 2026 Exchangeable Notes | 2030 Exchangeable Notes | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Principal | $ | 575,000 | $ | 575,000 | $ | 575,000 | $ | 575,000 | |||||||||||||||
Less: Unamortized debt issuance costs | 3,578 | 6,372 | 3,976 | 6,630 | |||||||||||||||||||
Net carrying value included in long-term debt, net | $ | 571,422 | $ | 568,628 | $ | 571,024 | $ | 568,370 |
Three Months Ended March 31, 2024 | Three Months Ended March 31, 2023 | ||||||||||||||||||||||
2026 Exchangeable Notes | 2030 Exchangeable Notes | 2026 Exchangeable Notes | 2030 Exchangeable Notes | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Contractual interest expense | $ | 1,258 | $ | 2,875 | $ | 1,258 | $ | 2,875 | |||||||||||||||
Amortization of debt issuance costs | 398 | 258 | 391 | 250 | |||||||||||||||||||
Total interest expense recognized | $ | 1,656 | $ | 3,133 | $ | 1,649 | $ | 3,125 |
Number of Shares(a) | Approximate Equivalent Exchange Price per Share(a) | ||||||||||
(Shares in millions) | |||||||||||
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) | |||||||||||
2026 Exchangeable Notes Warrants | 6.6 | $ | 134.76 | ||||||||
2030 Exchangeable Notes Warrants | 6.8 | $ | 134.82 |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
(In thousands) | |||||||||||
Balance at January 1 | $ | (385,471) | $ | (369,182) | |||||||
Other comprehensive loss | (69,462) | (34,441) | |||||||||
Balance at March 31 | $ | (454,933) | $ | (403,623) |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | 2023 | ||||||||||||||||||||||
Basic | Diluted | Basic | Diluted | ||||||||||||||||||||
(In thousands, except per share data) | |||||||||||||||||||||||
Numerator | |||||||||||||||||||||||
Net earnings | $ | 123,234 | $ | 123,234 | $ | 120,691 | $ | 120,691 | |||||||||||||||
Net (earnings) loss attributable to noncontrolling interests | (36) | (36) | 118 | 118 | |||||||||||||||||||
Impact from subsidiaries’ dilutive securities | — | (8) | — | (30) | |||||||||||||||||||
Interest on dilutive Exchangeable Notes, net of income tax(a) | — | 3,171 | — | 3,179 | |||||||||||||||||||
Net earnings attributable to Match Group, Inc. shareholders | $ | 123,198 | $ | 126,361 | $ | 120,809 | $ | 123,958 | |||||||||||||||
Denominator | |||||||||||||||||||||||
Weighted average basic shares outstanding | 268,142 | 268,142 | 279,260 | 279,260 | |||||||||||||||||||
Dilutive securities(b)(c) | — | 4,672 | — | 3,993 | |||||||||||||||||||
Dilutive shares from Exchangeable Notes, if-converted(a) | — | 13,397 | — | 13,397 | |||||||||||||||||||
Denominator for earnings per share—weighted average shares(b)(c) | 268,142 | 286,211 | 279,260 | 296,650 | |||||||||||||||||||
Earnings per share: | |||||||||||||||||||||||
Earnings per share attributable to Match Group, Inc. shareholders | $ | 0.46 | $ | 0.44 | $ | 0.43 | $ | 0.42 |
March 31, 2024 | December 31, 2023 | March 31, 2023 | December 31, 2022 | ||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Cash and cash equivalents | $ | 914,929 | $ | 862,440 | $ | 569,879 | $ | 572,395 | |||||||||||||||
Restricted cash included in other current assets | — | — | 122 | 121 | |||||||||||||||||||
Total cash, cash equivalents, and restricted cash as shown on the consolidated statement of cash flows | $ | 914,929 | $ | 862,440 | $ | 570,001 | $ | 572,516 |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
(In thousands, except RPP) | |||||||||||||||||||||||
Direct Revenue: | |||||||||||||||||||||||
Americas | $ | 450,247 | $ | 44,320 | 11% | $ | 405,927 | ||||||||||||||||
Europe | 239,359 | 26,843 | 13% | 212,516 | |||||||||||||||||||
APAC and Other | 155,693 | (302) | —% | 155,995 | |||||||||||||||||||
Total Direct Revenue | 845,299 | 70,861 | 9% | 774,438 | |||||||||||||||||||
Indirect Revenue | 14,348 | 1,662 | 13% | 12,686 | |||||||||||||||||||
Total Revenue | $ | 859,647 | $ | 72,523 | 9% | $ | 787,124 | ||||||||||||||||
Direct Revenue | |||||||||||||||||||||||
Tinder | $ | 481,487 | $ | 40,341 | 9% | $ | 441,146 | ||||||||||||||||
Hinge | 123,753 | 41,000 | 50% | 82,753 | |||||||||||||||||||
MG Asia | 71,459 | (4,202) | (6)% | 75,661 | |||||||||||||||||||
Evergreen & Emerging | 168,600 | (6,278) | (4)% | 174,878 | |||||||||||||||||||
Total Direct Revenue | $ | 845,299 | $ | 70,861 | 9% | $ | 774,438 | ||||||||||||||||
Percentage of Total Revenue: | |||||||||||||||||||||||
Direct Revenue: | |||||||||||||||||||||||
Americas | 52% | 51% | |||||||||||||||||||||
Europe | 28% | 27% | |||||||||||||||||||||
APAC and Other | 18% | 20% | |||||||||||||||||||||
Total Direct Revenue | 98% | 98% | |||||||||||||||||||||
Indirect Revenue | 2% | 2% | |||||||||||||||||||||
Total Revenue | 100% | 100% | |||||||||||||||||||||
Payers: | |||||||||||||||||||||||
Americas | 6,869 | (1,120) | (14)% | 7,989 | |||||||||||||||||||
Europe | 4,499 | 102 | 2% | 4,397 | |||||||||||||||||||
APAC and Other | 3,562 | 74 | 2% | 3,488 | |||||||||||||||||||
Total | 14,930 | (944) | (6)% | 15,874 | |||||||||||||||||||
(Change calculated using non-rounded numbers) | |||||||||||||||||||||||
RPP: | |||||||||||||||||||||||
Americas | $ | 21.85 | $ | 4.91 | 29% | $ | 16.94 | ||||||||||||||||
Europe | $ | 17.73 | $ | 1.62 | 10% | $ | 16.11 | ||||||||||||||||
APAC and Other | $ | 14.57 | $ | (0.34) | (2)% | $ | 14.91 | ||||||||||||||||
Total | $ | 18.87 | $ | 2.61 | 16% | $ | 16.26 | ||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Cost of revenue | $ | 256,742 | $ | 16,732 | 7% | $ | 240,010 | ||||||||||||||||
Percentage of revenue | 30% | 30% |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Selling and marketing expense | $ | 165,301 | $ | 27,942 | 20% | $ | 137,359 | ||||||||||||||||
Percentage of revenue | 19% | 17% |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
General and administrative expense | $ | 106,241 | $ | 15,630 | 17% | $ | 90,611 | ||||||||||||||||
Percentage of revenue | 12% | 12% |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Product development expense | $ | 115,737 | $ | 17,551 | 18% | $ | 98,186 | ||||||||||||||||
Percentage of revenue | 13% | 12% |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Depreciation | $ | 20,521 | $ | 9,969 | 94% | $ | 10,552 | ||||||||||||||||
Percentage of revenue | 2% | 1% |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Amortization of intangibles | $ | 10,367 | $ | (1,750) | (14)% | $ | 12,117 | ||||||||||||||||
Percentage of revenue | 1% | 2% |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Operating income | $ | 184,738 | $ | (13,551) | (7)% | $ | 198,289 | ||||||||||||||||
Percentage of revenue | 21% | 25% | |||||||||||||||||||||
Adjusted Operating Income | $ | 279,446 | $ | 16,925 | 6% | $ | 262,521 | ||||||||||||||||
Percentage of revenue | 33% | 33% |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Interest expense | $ | 40,353 | $ | 1,002 | 3% | $ | 39,351 |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Other income, net | $ | 9,474 | $ | 6,082 | 179% | $ | 3,392 |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||
Income tax provision | $ | 30,625 | $ | (11,014) | (26)% | $ | 41,639 | ||||||||||||||||
Effective income tax rate | 20% | 26% |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
(In thousands) | |||||||||||
Net earnings attributable to Match Group, Inc. shareholders | $ | 123,198 | $ | 120,809 | |||||||
Add back: | |||||||||||
Net earnings (loss) attributable to noncontrolling interests | 36 | (118) | |||||||||
Income tax provision | 30,625 | 41,639 | |||||||||
Other income, net | (9,474) | (3,392) | |||||||||
Interest expense | 40,353 | 39,351 | |||||||||
Operating Income | 184,738 | 198,289 | |||||||||
Stock-based compensation expense | 63,820 | 41,563 | |||||||||
Depreciation | 20,521 | 10,552 | |||||||||
Amortization of intangibles | 10,367 | 12,117 | |||||||||
Adjusted Operating Income | $ | 279,446 | $ | 262,521 |
Three Months Ended March 31, | ||||||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | |||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||
Revenue, as reported | $ | 859,647 | $ | 72,523 | 9% | $ | 787,124 | |||||||||||||||||||
Foreign exchange effects | 20,007 | |||||||||||||||||||||||||
Revenue excluding foreign exchange effects | $ | 879,654 | $ | 92,530 | 12% | $ | 787,124 | |||||||||||||||||||
Americas Direct Revenue, as reported | $ | 450,247 | $ | 44,320 | 11% | $ | 405,927 | |||||||||||||||||||
Foreign exchange effects | 7,232 | |||||||||||||||||||||||||
Americas Direct Revenue, excluding foreign exchange effects | $ | 457,479 | $ | 51,552 | 13% | $ | 405,927 | |||||||||||||||||||
Europe Direct Revenue, as reported | $ | 239,359 | $ | 26,843 | 13% | $ | 212,516 | |||||||||||||||||||
Foreign exchange effects | (4,843) | |||||||||||||||||||||||||
Europe Direct Revenue, excluding foreign exchange effects | $ | 234,516 | $ | 22,000 | 10% | $ | 212,516 | |||||||||||||||||||
APAC and Other Direct Revenue, as reported | $ | 155,693 | $ | (302) | —% | $ | 155,995 | |||||||||||||||||||
Foreign exchange effects | 17,481 | |||||||||||||||||||||||||
APAC and Other Direct Revenue, excluding foreign exchange effects | $ | 173,174 | $ | 17,179 | 11% | $ | 155,995 | |||||||||||||||||||
Tinder Direct Revenue, as reported | $ | 481,487 | $ | 40,341 | 9% | $ | 441,146 | |||||||||||||||||||
Foreign exchange effects | 10,726 | |||||||||||||||||||||||||
Tinder Direct Revenue, excluding foreign exchange effects | $ | 492,213 | $ | 51,067 | 12% | $ | 441,146 | |||||||||||||||||||
Hinge Direct Revenue, as reported | $ | 123,753 | $ | 41,000 | 50% | $ | 82,753 | |||||||||||||||||||
Foreign exchange effects | (96) | |||||||||||||||||||||||||
Hinge Direct Revenue, excluding foreign exchange effects | $ | 123,657 | $ | 40,904 | 49% | $ | 82,753 | |||||||||||||||||||
MG Asia Direct Revenue, as reported | $ | 71,459 | $ | (4,202) | (6)% | $ | 75,661 | |||||||||||||||||||
Foreign exchange effects | 9,140 | |||||||||||||||||||||||||
MG Asia Direct Revenue, excluding foreign exchange effects | $ | 80,599 | $ | 4,938 | 7% | $ | 75,661 | |||||||||||||||||||
E&E Direct Revenue, as reported | $ | 168,600 | $ | (6,278) | (4)% | $ | 174,878 | |||||||||||||||||||
Foreign exchange effects | 100 | |||||||||||||||||||||||||
E&E Direct Revenue, excluding foreign exchange effects | $ | 168,700 | $ | (6,178) | (4)% | $ | 174,878 |
Three Months Ended March 31, | |||||||||||||||||||||||
2024 | $ Change | % Change | 2023 | ||||||||||||||||||||
RPP, as reported | $ | 18.87 | $ | 2.61 | 16% | $ | 16.26 | ||||||||||||||||
Foreign exchange effects | 0.45 | ||||||||||||||||||||||
RPP, excluding foreign exchange effects | $ | 19.32 | $ | 3.06 | 19% | $ | 16.26 | ||||||||||||||||
Americas RPP, as reported | $ | 21.85 | $ | 4.91 | 29% | $ | 16.94 | ||||||||||||||||
Foreign exchange effects | 0.35 | ||||||||||||||||||||||
Americas RPP, excluding foreign exchange effects | $ | 22.20 | $ | 5.26 | 31% | $ | 16.94 | ||||||||||||||||
Europe RPP, as reported | $ | 17.73 | $ | 1.62 | 10% | $ | 16.11 | ||||||||||||||||
Foreign exchange effects | (0.35) | ||||||||||||||||||||||
Europe RPP, excluding foreign exchange effects | $ | 17.38 | $ | 1.27 | 8% | $ | 16.11 | ||||||||||||||||
APAC and Other RPP, as reported | $ | 14.57 | $ | (0.34) | (2)% | $ | 14.91 | ||||||||||||||||
Foreign exchange effects | 1.64 | ||||||||||||||||||||||
APAC and Other RPP, excluding foreign exchange effects | $ | 16.21 | $ | 1.30 | 9% | $ | 14.91 |
March 31, 2024 | December 31, 2023 | ||||||||||
(In thousands) | |||||||||||
Cash and cash equivalents: | |||||||||||
United States | $ | 719,019 | $ | 647,177 | |||||||
All other countries | 195,910 | 215,263 | |||||||||
Total cash and cash equivalents | 914,929 | 862,440 | |||||||||
Short-term investments | 5,938 | 6,200 | |||||||||
Total cash and cash equivalents and short-term investments | $ | 920,867 | $ | 868,640 | |||||||
Long-term debt: | |||||||||||
Credit Facility due March 20, 2029(a) | $ | — | $ | — | |||||||
Term Loan due February 13, 2027 | 425,000 | 425,000 | |||||||||
5.00% Senior Notes due December 15, 2027 | 450,000 | 450,000 | |||||||||
4.625% Senior Notes due June 1, 2028 | 500,000 | 500,000 | |||||||||
5.625% Senior Notes due February 15, 2029 | 350,000 | 350,000 | |||||||||
4.125% Senior Notes due August 1, 2030 | 500,000 | 500,000 | |||||||||
3.625% Senior Notes due October 1, 2031 | 500,000 | 500,000 | |||||||||
2026 Exchangeable Notes due June 15, 2026 | 575,000 | 575,000 | |||||||||
2030 Exchangeable Notes due January 15, 2030 | 575,000 | 575,000 | |||||||||
Total long-term debt | 3,875,000 | 3,875,000 | |||||||||
Less: Unamortized original issue discount | 3,252 | 3,479 | |||||||||
Less: Unamortized debt issuance costs | 27,847 | 29,279 | |||||||||
Total long-term debt, net | $ | 3,843,901 | $ | 3,842,242 |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
(In thousands) | |||||||||||
Net cash provided by operating activities | $ | 284,103 | $ | 120,387 | |||||||
Net cash used in investing activities | (26,048) | (19,790) | |||||||||
Net cash used in financing activities | (199,619) | (104,932) |
Period | (a) Total Number of Shares Purchased | (b) Average Price Paid Per Share | (c) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(1) | (d) Maximum Approximate Dollar Value of Shares that May Yet Be Purchased Under Publicly Announced Plans or Programs(2) | |||||||||||||||||||
January 2024 | — | $ | — | — | $ | 1,000,000,000 | |||||||||||||||||
February 2024 | 1,917,899 | $ | 36.42 | 1,917,899 | 930,153,109 | ||||||||||||||||||
March 2024 | 3,699,120 | $ | 34.54 | 3,699,120 | 802,373,913 | ||||||||||||||||||
Total | 5,617,019 | $ | 35.18 | 5,617,019 | $ | 802,373,913 |
Incorporated by Reference | Filed (†) or Furnished (‡) Herewith (as indicated) | |||||||||||||||||||||||||||||||||||||
Exhibit No. | Exhibit Description | Form | SEC File No. | Exhibit | Filing Date | |||||||||||||||||||||||||||||||||
† | ||||||||||||||||||||||||||||||||||||||
† | ||||||||||||||||||||||||||||||||||||||
Amendment No. 9 dated as of March 20, 2024 to the Credit Agreement dated as of October 7, 2015, as amended and restated as of November 16, 2015, as further amended as of December 16, 2015, as further amended as of December 8, 2016, as further amended as of August 14, 2017, as further amended as of December 17, 2018, as further amended as of February 13, 2020, as further amended as of March 26, 2021 and as further amended as of June 21, 2023, among Match Group Holdings II, LLC, as borrower, the lenders party thereto, JPMorgan Chase Bank, N.A., as administrative agent and the other parties thereto | 8-K | 001-34148 | 10.1 | 3/22/2024 | ||||||||||||||||||||||||||||||||||
† | ||||||||||||||||||||||||||||||||||||||
† | ||||||||||||||||||||||||||||||||||||||
‡ | ||||||||||||||||||||||||||||||||||||||
‡ | ||||||||||||||||||||||||||||||||||||||
101.INS | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |||||||||||||||||||||||||||||||||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document | † | ||||||||||||||||||||||||||||||||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | † | ||||||||||||||||||||||||||||||||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | † | ||||||||||||||||||||||||||||||||||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | † | ||||||||||||||||||||||||||||||||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | † | ||||||||||||||||||||||||||||||||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
May 8, 2024 | MATCH GROUP, INC. | |||||||||||||
By: | /s/ GARY SWIDLER | |||||||||||||
Gary Swidler | ||||||||||||||
President and Chief Financial Officer |
Signature | Title | Date | |||||||||
/s/ GARY SWIDLER | President and Chief Financial Officer | May 8, 2024 | |||||||||
Gary Swidler |
Match Group, Inc. Notice of Restricted Stock Unit Grant ("Award Notice") | |||||
This Award Notice is to notify the Award Recipient set forth below that you have been granted an award (the "Award") of restricted stock units ("RSUs") under the Match Group, Inc. 2015 Stock and Annual Incentive Plan, as amended (the “2015 Plan”), subject to the attached Terms and Conditions for Restricted Stock Units, including the additional terms and conditions for your country set forth in the appendix attached thereto (the "Appendix" and, together with the Terms and Conditions for Restricted Stock Units, the "RSU T&C's"), and the 2015 Plan. Capitalized terms used (but not defined) in this Award Notice shall have the meanings set forth in the 2015 Plan. | |||||
Award Recipient: | __________________________________ | ||||
Number of Shares Subject to RSUs: | _________________ Shares | ||||
Award Date: | _________________ | ||||
Impact of a Termination of Employment: | Except as otherwise provided in the attached RSU T&C's or the 2015 Plan, upon your Termination of Employment, any and all unvested RSUs (including any Dividend Equivalents (as defined in the RSU T&C’s)) underlying your Award will be forfeited and canceled in their entirety. | ||||
Terms and Conditions: | Your RSUs (and any Dividend Equivalents) are subject to the RSU T&C's and to the 2015 Plan, which are incorporated herein by reference. A copy of the 2015 Plan is available upon request from Match Group’s People Department or by emailing EmployeeEquity@match.com Without a complete review of these documents, you will not have a full understanding of all the material terms of your RSUs. | ||||
Vesting Schedule: | Subject to your continued employment with Match Group, Inc. (“Match Group”) or one of its Subsidiaries, your RSUs shall vest according to the schedule below. |
Dated: | May 8, 2024 | /s/ BERNARD KIM | |||||||||
Bernard Kim Chief Executive Officer |
Dated: | May 8, 2024 | /s/ GARY SWIDLER | |||||||||
Gary Swidler President and Chief Financial Officer |
Dated: | May 8, 2024 | /s/ BERNARD KIM | |||||||||
Bernard Kim Chief Executive Officer |
Dated: | May 8, 2024 | /s/ GARY SWIDLER | |||||||||
Gary Swidler President and Chief Financial Officer |