EFTA01378002.pdf

Match Group, Inc. Unaudited pro forma combined statement of operations Year Ended December 31, 2014 (In Match thousands, Notes and Match except per Match Acquisition Tenn Loan Offering Group share Group PlentyOffish Pro Forma Pro Pomba Pro Forma Pro data) Historical Historical Acgusbnents Note Subtotal Adjustments Note Subtotal AdJusbnents Note Fenno Revenue $ 688.269 5 54.126 $ (886) (c) $ 941.508 $ — $ 941.508 $ — 5941 508 Oreratevg costs and expenses Cost of revenue (excli.sive of depreciation shown separately below) 120,024 4.553 — 124,577 — 124.577 — 124.577 Selling and marketing expense 335,107 7 486 (886) (e) 341.707 — 341 707 — 341 707 General and ackninistrative expense 117,890 8.480 - 126,370 — 126,370 — 126.370 Product development expense 49.738 1.029 — 50.767 — N3,767 — 50.767 Deprecator, 25,547 2,010 — 27,557 — 27,557 — 27.557 Arroncatrar of 'tangibles 11.395 — 8.873 (c) 20,268 — 20.268 — 23 268 Total operating costs and expenses 659101 23,558 7987 691,246 — 691.246 — 691,248 Operating income 228567 30568 (8.873) 250.262 — 250.262 — 250.262 interest expense -thrd party - - - - (78,710) 0) (78.710) (1.458) (p) (80,168) Interest expense —related party (25 541) — — (25,541) 7,396 (k) (18 145) — (18,145) Other income net 12.610 965 — 13.575 — 13,575 — 13.575 Earrings from corbeling operations before more taxes 215,636 31.533 (6.873) 238,296 (71.314) 166.982 (1,458) (p) 165 524 Income lax provision (67.277) (8,260) 2,307 (c) (73.230) 26,756 (j), (k) 446.474) 539 (p) (45,935) Net earrings 148.359 23.273 (6.566) 165.066 (44.558) 120.508 (919) 119.589 Net earnngs attributable to noncontrothng interests (595) — — (595) — (595) — (595) Net earnngs attrioutatre to Match Group Inc 's sharerolder 5 147.764 S 23.273 S (6.566) 5 164.471 5 (44.558) S 119.913 $ (919) 5118 994 Net earnngs per share (I) Base earrengs per share S 0 51 Dated earnings per share S 0 50 Denver:Mom fire hVohcal aucite0 statements ti cperabons to' the year ended December 31 201414 Match Group and PergyOfFish See notes to Lela:idledpro forma combined financial statements 56 Match Group, Inc. Notes to unaudited pro forma combined financial statements Note 1 —Basis of presentation—availability of PlentyOfFish financial information: PlentyOfFish is a private Canadian company and is not subject to public company reporting requirements. The latest period for which consolidated financial statements are available is as of and for the six months ended June 30. 2015. The unaudited pro forma combined financial statements were prepared using the following historical consolidated financial information for Plentyoffish Media Inc. and Subsidiaries: (0 the unaudited consolidated balance sheet or Plentyoffish Media Inc and Subsidiaries as of June 30, 2015, hap) Vrenvsee.gos AnAsees edger data I 575189 0001047469i 50084.3412226451In-I alumil I I 920159:2717 CONFIDENTIAL - PURSUANT TO FED. R. GRIM. P. 6(e) DB-SDNY-0075162 CONFIDENTIAL SDNY_GM_00221346 EFTA01378002