Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - SOHU COM INC | d8k.htm |
Exhibit 99.1
SOHU.COM REPORTS FOURTH QUARTER AND FISCAL YEAR 2010 UNAUDITED
FINANCIAL RESULTS
Group Sets Record Financial and Operating Results for Fourth Quarter and Full Year 2010
BEIJING, CHINA, January 31, 2011 – Sohu.com Inc. (NASDAQ: SOHU), China’s leading online media, search, gaming, community and mobile service group, today reported unaudited financial results for the fourth quarter and fiscal year ended December 31, 2010.
Fourth Quarter Highlights1
| • | Record total revenues and record revenues in each of the Group’s brand advertising, online game and search businesses. All such operating parameters exceeded the Group’s expectations. |
| • | Total revenues were US$173.2 million, up 27% year-over-year and 6% quarter-over-quarter. |
| • | Brand advertising revenues were US$60.1 million, up 31% year-over-year and 2% quarter-over-quarter. |
| • | Online game revenues reached US$91.7 million, up 30% year-over-year and 7% quarter-over-quarter. |
| • | Search revenues were US$6.6 million, up 126% year-over-year and 23% quarter-over-quarter. |
| • | After deducting the share of net income pertaining to the Noncontrolling Interest, GAAP net income was US$41.5 million, up 41% year-over-year and 7% quarter-over-quarter, or US$1.07 per fully diluted share. Non-GAAP net income was US$47.9 million, up 34% year-over-year and 6% quarter-over-quarter, or US$1.23 per fully diluted share. |
Fiscal Year 2010 Highlights
| • | Record total revenues and record revenues in each of the Group’s brand advertising, online game and search businesses. |
| • | Total revenues reached US$612.8 million, up 19% compared with 2009. |
| • | Brand advertising revenues were US$211.8 million, up 20% compared with 2009. |
| • | Online game revenues were US$327.1 million, up 22% compared with 2009. |
| • | Search revenues reached US$18.6 million, up 120% compared with 2009. |
| 1 | Explanation of the Group’s non-GAAP financial measures and related reconciliations to GAAP financial measures are included in the accompanying “Non-GAAP Disclosure” and the “Reconciliation to Unaudited Condensed Consolidated Statements of Operations.” |
4
| • | After deducting the share of net income pertaining to the Noncontrolling Interest, GAAP net income was flat compared with 2009, reaching US$139.3 million, or US$3.62 per fully diluted share. Non-GAAP net income was up 6% compared with 2009, reaching US$164.3 million, or US$4.21 per fully diluted share. |
| • | Cash balance was US$678.4 million as of December 31, 2010, representing an increase of US$114.6 million from December 31, 2009. |
Dr. Charles Zhang, Chairman and CEO of Sohu, commented, “While I am encouraged by these strong results across our multiple business lines, I am even more excited when we look beyond our financial performance. First, our conscientious efforts in online video and our strategy to secure high quality authorized content have brought our market share from 3.4% to 13.4% in a mere 12-month period. Second, while TLBB continues to be a strong and popular game, Changyou will unveil the full trial version of the highly anticipated Duke of Mount Deer to players once it officially kicks off the game’s marketing campaign in March. And third, with its new capital structure in place, Sogou’s business is quickly picking up momentum. Over the fourth quarter of 2010, active users of the Sogou browser, related search traffic and search revenue, all grew north of 20% quarter-to-quarter.”
Commenting on Sohu’s brand advertising business, Ms. Belinda Wang, Co-President and COO, added, “We achieved another record year in our brand advertising business. Brand advertising revenues for the fourth quarter rose 31% compared with the fourth quarter of 2009. We are optimistic that we will be able to attract attention from the top companies that are seeking effective and efficient marketing solutions for their 2011 plans. And with advertising revenue from online video for the year 2010 grew to three times that of 2009, we are convicted that this business has vast potential.”
Fourth Quarter Financial Results
Revenues
Total revenues for the fourth quarter of 2010 were US$173.2 million, up 27% year-over-year and 6% quarter-over-quarter.
Brand advertising revenues for the fourth quarter of 2010 totaled US$60.1 million, up 31% year-over-year and 2% quarter-over-quarter.
Online game revenues for the fourth quarter of 2010 were US$91.7 million, up 30% year-over-year and 7% quarter-over-quarter.
Search revenues for the fourth quarter of 2010 were US$6.6 million, up 126% year-over-year and 23% quarter-over-quarter.
Wireless revenues for the fourth quarter of 2010 were US$14.4 million, down 8% year-over-year and up 6% quarter-over-quarter.
Gross Margin
Gross margin was 74% for the fourth quarter of 2010, compared with 74% in the third quarter of 2010 and 75% in the fourth quarter of 2009. Non-GAAP gross margin for the fourth quarter of 2010 was 75%, compared with 74% in the third quarter of 2010 and 75% in the fourth quarter of 2009.
Brand advertising gross margin for the fourth quarter of 2010 was 60%, compared with 61% in the third quarter of 2010 and 65% in the fourth quarter of 2009. Non-GAAP brand advertising gross margin for the fourth quarter of 2010 was 63%, compared with 62% in the third quarter of 2010 and 65% in the fourth quarter of 2009.
5
Both GAAP and non-GAAP gross margin for online games in the fourth quarter of 2010 were 90%, compared with 90% in the third quarter of 2010 and 92% in the fourth quarter of 2009. The decline in gross margin was mainly due to an increase in salaries and benefits and higher bandwidth and server depreciation costs associated with the operation of more games in the fourth quarter of 2010.
Both GAAP and non-GAAP gross margin for the search business in the fourth quarter of 2010 were 32%, compared with 32% in the third quarter of 2010 and 2% in the fourth quarter of 2009.
Both GAAP and non-GAAP gross margin for the wireless business for the fourth quarter of 2010 were 45%, compared with 46% in the third quarter of 2010 and 44% in the fourth quarter of 2009.
Operating Expenses
For the fourth quarter of 2010, Sohu’s operating expenses totaled US$61.8 million, up 27% year-over-year and 11% quarter-over-quarter. Non-GAAP operating expenses totaled US$55.5 million, up 23% year-over-year and 11% quarter-over-quarter. The sequential increases in both GAAP and non-GAAP operating expenses were primarily attributable to the hiring of more game engineers and expenses related to royalties for licensed games in the fourth quarter of 2010.
Operating Margin
Operating margin was 38% for the fourth quarter of 2010, compared with 40% in the previous quarter and 39% in the fourth quarter of 2009. Non-GAAP operating margin was 43% for the fourth quarter of 2010, compared with 44% in the previous quarter and 42% in the fourth quarter of 2009.
Income Tax Expense
For the fourth quarter of 2010, excluding a non-cash income tax expense reversal of US$0.7 million recorded for tax benefits from share-based awards in connection with the recent U.S. Congress’s enactment of legislation with favorable tax provisions that were reinstated retroactively to January 1, 2010, non-GAAP income tax expense was US$11.1 million, compared with US$10.6 million in the previous quarter.
Net Income
Before deducting the share of net income pertaining to the Noncontrolling Interest, GAAP net income for the fourth quarter of 2010 was US$57.4 million, up 35% year-over-year and 6% quarter-over-quarter. Non-GAAP net income for the fourth quarter of 2010 was US$64.6 million, up 28% year-over-year and 5% quarter-over-quarter, exceeding the high end of the Group’s expectations.
After deducting the share of net income pertaining to the Noncontrolling Interest, GAAP net income for the fourth quarter of 2010 was US$41.5 million, or US$ 1.07 per fully diluted share. Non-GAAP net income for the fourth quarter of 2010 was US$47.9 million, or US$ 1.23 per fully diluted share, up 34% year-over-year and 6% quarter-over-quarter, exceeding the high end of the Group’s expectations.
Cash Balance
Sohu Group continued to maintain a debt-free balance sheet and a strong cash position of US$678.4 million as of December 31, 2010.
6
Fiscal Year 2010 Financial Results
Revenues
Total revenues for fiscal year 2010 were US$612.8 million, up 19% compared with 2009.
Brand advertising revenues for fiscal year 2010 were US$211.8 million, up 20% compared with 2009.
Online game revenues for fiscal year 2010 were US$327.1 million, up 22% compared with 2009.
Search revenues for fiscal year 2010 were US$18.6 million, up 120% compared with 2009.
Wireless revenues for fiscal year 2010 were US$52.3 million, down 14% compared with 2009.
Gross Margin
Gross margin was 74% and non-GAAP gross margin was 75% for fiscal year 2010, compared with 76% for both GAAP and non-GAAP gross margin in 2009.
Brand advertising gross margin was 59% for fiscal year 2010, compared with 66% in 2009. Brand advertising non-GAAP gross margin was 61% for fiscal year 2010, compared with 67% in 2009.
Online game gross margin was 91% for fiscal year 2010, compared with 93% in 2009. Online game non-GAAP gross margin was 91% for fiscal year 2010, compared with 94% in 2009. The decline in gross margin was mainly due to an increase in salaries and benefits and higher bandwidth and server depreciation costs associated with the operation of more games in 2010.
Both GAAP and non-GAAP gross margin for the search business were 24% for fiscal year 2010, compared with -14% in 2009.
Both GAAP and non-GAAP gross margin for the wireless business were 46% for fiscal year 2010, compared with 43% in 2009.
Operating Expenses
For fiscal year 2010, Sohu’s operating expenses totaled US$221.9 million, up 18% compared with 2009. Non-GAAP operating expenses increased 16% to US$199.4 million. The year-over-year increase primarily reflects an increase in salaries and compensation expenses as a result of increased headcount, an increase in content and bandwidth costs, as well as an increase in expenses related to royalties for licensed games at Changyou.
Operating Margin
Operating margin for fiscal year 2010 was 38%, compared with 40% in 2009. Non-GAAP operating margin was 42%, compared with 43% in 2009.
Income Tax Expense
For fiscal year 2010, excluding non-cash income tax expense of US$1.2 million recorded for the tax benefits from share-based awards, non-GAAP income tax expense was US$34.9 million, compared with US$29.8 million in the previous year.
7
Net Income
Before deducting the share of net income pertaining to the Noncontrolling Interest, GAAP net income for fiscal year 2010 was US$198.2 million, up 12% compared with 2009; non-GAAP net income for fiscal year 2010 was US$226.8 million, up 15% compared with 2009.
After deducting the share of net income pertaining to the Noncontrolling Interest, GAAP net income for fiscal year 2010 was US$139.3 million, or US$3.62 per fully diluted share. Non-GAAP net income for fiscal year 2010 was US$164.3 million, or US$4.21 per fully diluted share.
Ms. Carol Yu, Co-President and CFO of Sohu, commented, “While we are pleased with this set of record financial results for both the quarter and the year, we are even more upbeat about Sohu’s bright future. Our past investments in both online video and search are starting to bear fruit and emerging to be new growth engines for our shareholders. ”
Supplementary Information for Online Game Results
Fourth Quarter 2010 Operational Results
Aggregate registered accounts for Changyou’s games2 as of December 31, 2010 increased 6% quarter-over-quarter and 38% year-over-year to 111.4 million.
Aggregate peak concurrent users (“PCU”) for Changyou’s games increased 5% quarter-over-quarter and 7% year-over-year to 1,030,000.
Aggregate active paying accounts (“APA”) for Changyou’s games increased 3% quarter-over-quarter and 13% year-over-year to 2.7 million.
Average revenue per active paying account (“ARPU”) for Changyou’s games increased 2% quarter-over-quarter and 12% year-over-year to RMB219, which is consistent with Changyou’s intention of having ARPU remain within a range that keeps Changyou’s games affordable for the majority of game players in China.
Fourth Quarter and Fiscal Year 2010 Revenues
Total revenues for the fourth quarter of 2010 increased 7% quarter-over-quarter and 30% year-over-year to US$91.7 million. Total revenues for the fiscal year 2010 were US$327.1 million, an increase of 22% from US$267.6 million in 2009.
Revenues from game operations for the fourth quarter of 2010 increased 7% quarter-over-quarter and 30% year-over-year to US$89.5 million. Revenues from game operations in 2010 were US$318.9 million, an increase of 23% from US$259.8 million in 2009. The increases for the fourth quarter and the full year were mainly due to the continued popularity of TLBB in China.
Overseas licensing revenues for the fourth quarter of 2010 were $2.2 million, an increase of 11% sequentially and 7% year-over-year. The increases for the fourth quarter were mainly due to increased momentum of TLBB in Vietnam and revenue contribution for a full quarter from the game in Thailand in the fourth quarter of 2010. Overseas licensing revenues in 2010 were US$8.2 million, an increase of 5% from US$7.8 million in 2009. The increases for the full year were largely due to increased momentum of TLBB in Vietnam and Malaysia.
| 2 | Comprises the following games operated in China: Tian Long Ba Bu (“TLBB”), Blade Online, Blade Hero 2, Da Hua Shui Hu, Zhong Hua Ying Xiong, Immortal Faith and San Jie Qi Yuan. |
8
Recent Business Developments
Open Beta Testing of San Jie Qi Yuan
On December 3, 2010, Changyou began open beta testing of San Jie Qi Yuan, a 2D turn-based cartoon-style massively multi-player online role-playing game. Adapted from one of the four great classical novels, Journey to the West, the game allows users to experience fast-paced martial arts combat in entertaining 2D graphics within a mythical fantasy world in ancient China. The game was licensed from a game studio in China and is operated by Changyou’s wholly-owned subsidiary I.C.E. Entertainment Limited.
Changyou To Acquire Remaining Stake in Jing Mao
In January 2011, Changyou entered into a definitive agreement under which Changyou will acquire the remaining 50% of the equity in Shanghai Jing Mao Cultural Communications Ltd. and its affiliate (“Jing Mao”). Jing Mao is primarily engaged in cinema advertising in China. The purpose of the acquisition is to secure additional advertising resources for the promotion of Changyou’s online games. Following the completion of the transaction, Changyou will hold 100% of the equity in Jing Mao. Jing Mao will be consolidated into Changyou’s financial statements starting from February 1, 2011.
Business Outlook
For the first quarter of 2011, Sohu estimates:
| • | Total revenues to be between $164.5 million and $169.5 million |
| • | Brand Advertising revenues to be between $55.0 million and $57.0 million. This implies a sequential decline of 5% to 8%, and 39% to 44% year-over-year growth. |
| • | Total revenues from Changyou to be between US$92.0 million and US$95.0 million, of which revenues from online games, which are revenues exclusive of revenues from Jing Mao, are expected to be between US$91.0 million and US$93.0 million. |
| • | Search revenues to be around $6.5 million. |
| • | Before deducting the share of non-GAAP net income pertaining to the Noncontrolling Interest, Sohu estimates its pro forma non-GAAP net income to be between $54.5 million and $57.0 million. |
| • | After deducting the share of non-GAAP net income pertaining to the Noncontrolling Interest, Sohu estimates non-GAAP net income to be between $40.0 million and $42.0 million and non-GAAP fully diluted earnings per share to be between $1.03 and $1.08. |
| • | Assuming no new grants of share-based awards, Sohu estimates that compensation expenses and income tax expenses relating to share-based awards will be around $5.0 million to $6.0 million, which includes $1.5 million to $2.0 million for Changyou. Considering Sohu’s shares in Changyou, the estimated impact of this expense is expected to reduce Sohu’s fully diluted earnings per share for the first quarter of 2011, under US GAAP, by 11 to 13 cents. |
9
Non-GAAP Disclosure
To supplement the unaudited consolidated financial statements presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), Sohu’s management uses non-GAAP measures of cost of revenues, operating expenses, income tax expense, net income and net income per share, which are adjusted from results based on GAAP to exclude the impact of share-based awards granted to employees in the consolidated statements of operations, which consists mainly of share-based compensation expense and non-cash tax benefits from excess tax deductions related to share-based awards. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results.
Sohu’s management believes excluding the impact of share-based awards from its non-GAAP financial measure is useful for itself and investors. Further, the impact of share-based awards cannot be anticipated by management and business line leaders and these expenses were not built into the annual budgets and quarterly forecasts, which have been the basis for information Sohu provides to analysts and investors as guidance for future operating performance. As the impact of share-based awards does not involve any upfront or subsequent cash outflow, Sohu does not factor this in when evaluating and approving expenditures or when determining the allocation of its resources to its business segments. As a result, in general, the monthly financial results for internal reporting and any performance measure for commissions and bonuses are based on non-GAAP financial measures that exclude the impact of share-based awards.
The non-GAAP financial measures are provided to enhance investors’ overall understanding of Sohu’s current financial performance and prospects for the future. A limitation of using non-GAAP cost of revenues, operating expenses, net income and net income per share, excluding the impact of share-based awards, is that the impact of share-based awards has been and will continue to be a significant recurring expense in Sohu’s business for the foreseeable future. In order to mitigate these limitations Sohu has provided specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables include details on the reconciliation between the GAAP financial measures that are most directly comparable to the non-GAAP financial measures that have been presented.
Notes to Financial Information
Financial information in this press release other than the information indicated as being non-GAAP is derived from Sohu’s unaudited interim financial statements prepared in accordance with GAAP.
On June 20, 2006, Sohu discontinued its own e-commerce platform of physical consumer goods. While processing the disposal of its e-commerce business, Sohu is reporting the related business activities as discontinued operations. Sohu’s income statement separates out discontinued operations for both current and prior periods in order to focus on continuing operations and provide a consistent basis for comparing financial performance over time.
Safe Harbor Statement
This announcement contains forward-looking statements. It is currently expected that the Business Outlook will not be updated until release of Sohu’s next quarterly earnings announcement; however, Sohu reserves right to update its Business Outlook at any time for any reason. Statements that are not historical facts, including statements about Sohu’s beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates and projections, and therefore you should not place undue reliance on them. Forward-looking statements involve inherent risks and uncertainties. We caution you that a number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, the current global financial and credit markets crisis and its potential impact on the Chinese economy, the uncertain regulatory landscape in the People’s Republic of China, fluctuations in Sohu’s quarterly operating results, and Sohu’s reliance on online advertising sales, online games and wireless services (most wireless revenues are collected from a few mobile network operators) for its revenues. Further information regarding these and other risks is included in Sohu’s annual report on Form 10-K for the year ended December 31, 2009, and other filings with the Securities and Exchange Commission.
10
Conference Call and Webcast
Sohu’s management team will host a conference call on January 31, 2011(9:30 p.m. Beijing/Hong Kong time, January 31, 2011) at 8:30 a.m. U.S. Eastern Time.
The dial-in details for the live conference call are:
| US Toll-Free: | +1-877-941-2927 | |
| International: | +1-480-629-9724 | |
| Hong Kong: | +852-3009-5027 | |
| Passcode: | SOHU |
Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call.
A telephone replay of the call will be available after the conclusion of the conference call at 10:30 a.m. Eastern Time on January 31 through February 8, 2011. The dial-in details for the telephone replay are:
| International: | +852-3056-2777 | |||
| Passcode: | 4398395 |
The live webcast and archive of the conference call will be available on the Investor Relations section of Sohu’s website at http://corp.sohu.com/.
About Sohu.com
Sohu.com Inc. (NASDAQ: SOHU) is China’s premier online brand and indispensable to the daily life of millions of Chinese, providing a network of web properties and community based/web 2.0 products which offer the vast Sohu user community a broad array of choices regarding information, entertainment and communication. Sohu has built one of the most comprehensive matrices of Chinese language web properties and proprietary search engines, consisting of the mass portal and leading online media destination www.sohu.com; interactive search engine www.sogou.com; #1 games information portal www.17173.com; the top real estate website www.focus.cn; #1 online alumni club www.chinaren.com; wireless value-added services provider www.goodfeel.com.cn; leading online mapping service provider www.go2map.com; and developer and operator of online games www.changyou.com.
Sohu corporate services consist of brand advertising on its matrix of websites as well as paid listing and bid listing on its in-house developed search directory and engine. Sohu also offers wireless value-added services such as news, information, music, ringtone and picture content sent over mobile phones. The Company’s massively multiplayer online role-playing game (MMORPG) subsidiary, Changyou.com (NASDAQ: CYOU), currently operates seven online games in China, including the in-house developed Tian Long Ba Bu, one of the most popular online games in China, and the licensed Blade Online, Blade Hero 2, Da Hua Shui Hu, Zhong Hua Ying Xiong, Immortal Faith and San Jie Qi Yuan. Sohu.com, established by Dr. Charles Zhang, one of China’s internet pioneers, is in its fifteenth year of operation.
11
For investor and media inquiries, please contact:
In China:
Ms. Mei Li
Sohu.com Inc.
Tel: +86 (10) 6272-6596
E-mail: ir@contact.sohu.com
In the United States:
Mr. Jeff Bloker
Christensen
Tel: +1 (480) 614-3003
E-mail: jbloker@ChristensenIR.com
12
SOHU.COM INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||
| Dec. 31, 2010 |
Sep. 30, 2010 |
Dec. 31, 2009 |
Dec. 31, 2010 |
Dec. 31, 2009 |
||||||||||||||||
| Revenues: |
||||||||||||||||||||
| Brand advertising |
$ | 60,064 | $ | 59,083 | $ | 45,876 | $ | 211,821 | $ | 177,073 | ||||||||||
| Online games |
91,735 | 85,623 | 70,698 | 327,151 | 267,585 | |||||||||||||||
| Sponsored search |
6,596 | 5,357 | 2,914 | 18,649 | 8,491 | |||||||||||||||
| Wireless and others |
14,767 | 14,001 | 16,343 | 55,156 | 62,090 | |||||||||||||||
| Total revenues |
173,162 | 164,064 | 135,831 | 612,777 | 515,239 | |||||||||||||||
| Cost of revenues: |
||||||||||||||||||||
| Brand advertising (includes stock-based compensation expense of $1,610, $1,022, $141, $4,803 and $787, respectively) |
23,889 | 23,256 | 16,238 | 86,684 | 59,451 | |||||||||||||||
| Online games (includes stock-based compensation expense of $44, $40, $57, $194 and $324, respectively) |
8,923 | 8,537 | 5,419 | 29,852 | 17,505 | |||||||||||||||
| Sponsored search (includes stock-based compensation expense of $0, $0, $0, $0 and $0 , respectively) |
4,497 | 3,650 | 2,854 | 14,243 | 9,669 | |||||||||||||||
| Wireless and others (includes stock-based compensation expense of $0, $1, $1, $3 and $38, respectively) |
8,075 | 7,733 | 9,322 | 29,528 | 36,770 | |||||||||||||||
| Total cost of revenues |
45,384 | 43,176 | 33,833 | 160,307 | 123,395 | |||||||||||||||
| Gross profit |
127,778 | 120,888 | 101,998 | 452,470 | 391,844 | |||||||||||||||
| Operating expenses: |
||||||||||||||||||||
| Product development (includes stock-based compensation expense of $2,791, $2,238, $1,952, $9,692 and $8,729, respectively) |
23,747 | 19,454 | 14,461 | 75,600 | 56,943 | |||||||||||||||
| Sales and marketing (includes stock-based compensation expense of $1,625, $1,271, $96, $5,027 and $747, respectively) |
27,381 | 25,410 | 25,405 | 105,406 | 93,498 | |||||||||||||||
| General and administrative (includes stock-based compensation expense of $1,879, $1,989, $1,687, $7,772 and $6,694, respectively) |
10,489 | 10,619 | 8,801 | 40,375 | 36,624 | |||||||||||||||
| Amortization of intangible assets |
148 | 163 | 93 | 558 | 388 | |||||||||||||||
| Total operating expenses |
61,765 | 55,646 | 48,760 | 221,939 | 187,453 | |||||||||||||||
| Operating profit |
66,013 | 65,242 | 53,238 | 230,531 | 204,391 | |||||||||||||||
| Other income/(expense) |
504 | (939 | ) | 239 | (790 | ) | 342 | |||||||||||||
| Interest income and exchange difference |
1,267 | 1,050 | 1,136 | 4,474 | 5,001 | |||||||||||||||
| Income before income tax expenses |
67,784 | 65,353 | 54,613 | 234,215 | 209,734 | |||||||||||||||
| Income tax expense/(benefit) |
10,399 | 11,340 | 12,168 | 36,031 | 33,745 | |||||||||||||||
| Income from continuing operations |
57,385 | 54,013 | 42,445 | 198,184 | 175,989 | |||||||||||||||
| Gain from discontinued e-commerce operations |
— | — | — | — | 446 | |||||||||||||||
| Net income |
57,385 | 54,013 | 42,445 | 198,184 | 176,435 | |||||||||||||||
| Less: Net income attributable to the Noncontrolling Interest |
13,409 | 13,004 | 10,096 | 49,555 | 28,602 | |||||||||||||||
| Net income attributable to Sohu.com Inc. |
43,976 | 41,009 | 32,349 | 148,629 | 147,833 | |||||||||||||||
| Basic net income per share attributable to Sohu.com Inc. |
$ | 1.16 | $ | 1.08 | $ | 0.84 | $ | 3.92 | $ | 3.86 | ||||||||||
| Shares used in computing basic net income per share attributable to Sohu.com Inc. |
37,981 | 37,896 | 38,317 | 37,870 | 38,294 | |||||||||||||||
| Diluted net income per share attributable to Sohu.com Inc. |
$ | 1.07 | $ | 1.01 | $ | 0.76 | $ | 3.62 | $ | 3.57 | ||||||||||
| Shares used in computing diluted net income per share attributable to Sohu.com Inc. |
38,669 | 38,377 | 38,920 | 38,445 | 38,969 | |||||||||||||||
Note:
| (a) | Certain amounts from prior periods have been reclassified to conform with current period presentation. |
13
SOHU.COM INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED, IN THOUSANDS)
| As of Dec 31, 2010 | As of Dec 31, 2009 | |||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 678,389 | $ | 563,782 | ||||
| Investment in debt securities |
75,529 | — | ||||||
| Accounts receivable, net |
62,603 | 46,610 | ||||||
| Prepaid and other current assets |
20,416 | 10,781 | ||||||
| Total current assets |
836,937 | 621,173 | ||||||
| Fixed assets, net |
120,627 | 115,088 | ||||||
| Goodwill |
67,761 | 55,555 | ||||||
| Intangible assets, net |
11,806 | 7,933 | ||||||
| Prepaid non-current assets |
142,731 | 26,207 | ||||||
| Other assets, net |
7,728 | 2,317 | ||||||
| Total assets |
$ | 1,187,590 | $ | 828,273 | ||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 5,940 | $ | 4,602 | ||||
| Accrued liabilities to suppliers and agents |
65,917 | 41,103 | ||||||
| Receipts in advance and deferred revenue |
51,513 | 36,944 | ||||||
| Accrued salary and benefits |
35,409 | 28,860 | ||||||
| Tax payables |
31,719 | 21,953 | ||||||
| Other accrued liabilities |
21,174 | 17,035 | ||||||
| Total current liabilities |
$ | 211,672 | $ | 150,497 | ||||
| Contingent consideration |
1,359 | — | ||||||
| Total liabilities |
$ | 213,031 | $ | 150,497 | ||||
| Commitments and contingencies |
||||||||
| Shareholders’ equity: |
||||||||
| Sohu.com Inc. shareholders’ equity |
796,117 | 609,781 | ||||||
| Noncontrolling Interest |
178,442 | 67,995 | ||||||
| Total shareholders’ equity |
$ | 974,559 | $ | 677,776 | ||||
| Total Liabilities and shareholders’ equity |
$ | 1,187,590 | $ | 828,273 | ||||
14
SOHU.COM INC.
RECONCILIATIONS TO UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
NON-GAAP NET INCOME EXCLUDING IMPACT OF SHARE-BASED AWARDS
| Three Months Ended Dec. 31, 2010 | Three Months Ended Sep. 30, 2010 | Three Months Ended Dec. 31, 2009 | ||||||||||||||||||||||||||||||||||
| GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | ||||||||||||||||||||||||||||
| Brand advertising revenues |
$ | 60,064 | $ | — | $ | 60,064 | $ | 59,083 | $ | — | $ | 59,083 | $ | 45,876 | $ | — | $ | 45,876 | ||||||||||||||||||
| Less: Cost of brand advertising revenues |
23,889 | (1,610 | ) | 22,279 | 23,256 | (1,022 | ) | 22,234 | 16,238 | (141 | ) | 16,097 | ||||||||||||||||||||||||
| Brand advertising gross profit |
$ | 36,175 | $ | 1,610 | $ | 37,785 | $ | 35,827 | $ | 1,022 | $ | 36,849 | $ | 29,638 | $ | 141 | $ | 29,779 | ||||||||||||||||||
| Brand advertising gross margin |
60 | % | 63 | % | 61 | % | 62 | % | 65 | % | 65 | % | ||||||||||||||||||||||||
| Online games revenues |
$ | 91,735 | $ | — | $ | 91,735 | 85,623 | — | 85,623 | 70,698 | — | 70,698 | ||||||||||||||||||||||||
| Less: Cost of online games revenues |
8,923 | (44 | ) | 8,879 | 8,537 | (40 | ) | 8,497 | 5,419 | (57 | ) | 5,362 | ||||||||||||||||||||||||
| Online games gross profit |
$ | 82,812 | $ | 44 | $ | 82,856 | $ | 77,086 | $ | 40 | $ | 77,126 | $ | 65,279 | $ | 57 | $ | 65,336 | ||||||||||||||||||
| Online games gross margin |
90 | % | 90 | % | 90 | % | 90 | % | 92 | % | 92 | % | ||||||||||||||||||||||||
| Sponsored search revenues |
$ | 6,596 | $ | — | $ | 6,596 | $ | 5,357 | $ | — | $ | 5,357 | $ | 2,914 | $ | — | 2,914 | |||||||||||||||||||
| Less: Cost of sponsored search revenues |
4,497 | — | 4,497 | 3,650 | — | 3,650 | 2,854 | — | 2,854 | |||||||||||||||||||||||||||
| Sponsored search gross profit |
$ | 2,099 | $ | — | $ | 2,099 | $ | 1,707 | $ | — | $ | 1,707 | $ | 60 | $ | — | 60 | |||||||||||||||||||
| Sponsored search gross margin |
32 | % | 32 | % | 32 | % | 32 | % | 2 | % | 2 | % | ||||||||||||||||||||||||
| Wireless and others revenues |
$ | 14,767 | $ | — | $ | 14,767 | $ | 14,001 | $ | — | $ | 14,001 | $ | 16,343 | $ | — | 16,343 | |||||||||||||||||||
| Less: Cost of wireless and others revenues |
8,075 | — | 8,075 | 7,733 | (1 | ) | 7,732 | 9,322 | (1 | ) | 9,321 | |||||||||||||||||||||||||
| Wireless and others gross profit |
$ | 6,692 | $ | — | $ | 6,692 | $ | 6,268 | $ | 1 | $ | 6,269 | $ | 7,021 | $ | 1 | 7,022 | |||||||||||||||||||
| Wireless and others gross margin |
45 | % | 45 | % | 45 | % | 45 | % | 43 | % | 43 | % | ||||||||||||||||||||||||
| Total revenues |
$ | 173,162 | $ | — | $ | 173,162 | $ | 164,064 | $ | — | $ | 164,064 | $ | 135,831 | $ | — | $ | 135,831 | ||||||||||||||||||
| Less: Total cost of revenues |
45,384 | (1,654 | ) | 43,730 | 43,176 | (1,063 | ) | 42,113 | 33,833 | (199 | ) | 33,634 | ||||||||||||||||||||||||
| Gross profit |
$ | 127,778 | $ | 1,654 | $ | 129,432 | $ | 120,888 | $ | 1,063 | $ | 121,951 | $ | 101,998 | $ | 199 | $ | 102,197 | ||||||||||||||||||
| Gross margin |
74 | % | 75 | % | 74 | % | 74 | % | 75 | % | 75 | % | ||||||||||||||||||||||||
| Operating expenses |
$ | 61,765 | $ | (6,295 | ) | $ | 55,470 | $ | 55,646 | $ | (5,498 | ) | $ | 50,148 | $ | 48,760 | $ | (3,735 | ) | $ | 45,025 | |||||||||||||||
| Operating profit |
$ | 66,013 | $ | 7,949 | $ | 73,962 | $ | 65,242 | $ | 6,561 | $ | 71,803 | $ | 53,238 | $ | 3,934 | $ | 57,172 | ||||||||||||||||||
| Operating margin |
38 | % | 43 | % | 40 | % | 44 | % | 39 | % | 42 | % | ||||||||||||||||||||||||
| Income tax expense /(benefit) |
$ | 10,399 | $ | 718 | $ | 11,117 | $ | 11,340 | $ | (733 | ) | $ | 10,607 | $ | 12,168 | $ | (3,927 | ) | $ | 8,241 | ||||||||||||||||
| Net income before Noncontrolling Interest |
$ | 57,385 | $ | 7,231 | $ | 64,616 | $ | 54,013 | $ | 7,294 | $ | 61,307 | $ | 42,445 | $ | 7,861 | $ | 50,306 | ||||||||||||||||||
| Net income attributable to Sohu.com Inc. for basic net income per share |
$ | 43,976 | $ | 6,699 | $ | 50,675 | $ | 41,009 | $ | 6,780 | $ | 47,789 | $ | 32,349 | $ | 6,996 | $ | 39,345 | ||||||||||||||||||
| Net income attributable to Sohu.com Inc for diluted net income per share (b) |
$ | 41,489 | $ | 6,404 | $ | 47,893 | $ | 38,654 | $ | 6,498 | $ | 45,152 | $ | 29,396 | $ | 6,447 | $ | 35,843 | ||||||||||||||||||
| Diluted net income per share attributable to Sohu.com Inc. |
$ | 1.07 | $ | 1.23 | $ | 1.01 | $ | 1.16 | $ | 0.76 | $ | 0.92 | ||||||||||||||||||||||||
| Shares used in computing diluted net income per share attributable to Sohu.com Inc. |
38,669 | 39,079 | 38,377 | 39,019 | 38,920 | 38,957 | ||||||||||||||||||||||||||||||
Note:
| (a) | To eliminate the impact of share-based awards as measured using the fair value method. |
| (b) | To adjust Sohu’s economic interest in Changyou and Sogou under the treasury stock method and if-converted method, respectively. |
| (c) | Certain amounts from prior periods have been reclassified to conform with current period presentation. |
15
SOHU.COM INC.
RECONCILIATIONS TO UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
NON-GAAP NET INCOME EXCLUDING IMPACT OF SHARE-BASED AWARDS
| Twelve Months Ended Dec. 31, 2010 | Twelve Months Ended Dec. 31, 2009 | |||||||||||||||||||||||
| GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | |||||||||||||||||||
| Brand Advertising revenues |
$ | 211,821 | $ | — | $ | 211,821 | $ | 177,073 | $ | — | $ | 177,073 | ||||||||||||
| Less: Cost of brand advertising revenues |
86,684 | (4,803 | ) | 81,881 | 59,451 | (787 | ) | 58,664 | ||||||||||||||||
| Brand advertising gross profit |
$ | 125,137 | $ | 4,803 | $ | 129,940 | $ | 117,622 | $ | 787 | $ | 118,409 | ||||||||||||
| Brand advertising gross margin |
59 | % | 61 | % | 66 | % | 67 | % | ||||||||||||||||
| Online games revenues |
$ | 327,151 | $ | — | $ | 327,151 | $ | 267,585 | $ | — | $ | 267,585 | ||||||||||||
| Less: Cost of online games revenues |
29,852 | (194 | ) | 29,658 | 17,505 | (324 | ) | 17,181 | ||||||||||||||||
| Online games gross profit |
$ | 297,299 | $ | 194 | $ | 297,493 | $ | 250,080 | $ | 324 | $ | 250,404 | ||||||||||||
| Online games gross margin |
91 | % | 91 | % | 93 | % | 94 | % | ||||||||||||||||
| Sponsored search revenues |
$ | 18,649 | $ | — | $ | 18,649 | $ | 8,491 | $ | — | $ | 8,491 | ||||||||||||
| Less: Cost of sponsored search revenues |
14,243 | — | 14,243 | 9,669 | — | 9,669 | ||||||||||||||||||
| Sponsored search gross profit |
$ | 4,406 | $ | — | $ | 4,406 | $ | (1,178 | ) | $ | — | $ | (1,178 | ) | ||||||||||
| Sponsored search gross margin |
24 | % | 24 | % | (14 | %) | (14 | %) | ||||||||||||||||
| Wireless and others revenues |
$ | 55,156 | $ | — | $ | 55,156 | $ | 62,090 | $ | — | $ | 62,090 | ||||||||||||
| Less: Cost of wireless and others revenues |
29,528 | (3 | ) | 29,525 | 36,770 | (38 | ) | 36,732 | ||||||||||||||||
| Wireless and others gross profit |
$ | 25,628 | $ | 3 | $ | 25,631 | $ | 25,320 | $ | 38 | $ | 25,358 | ||||||||||||
| Wireless and others gross margin |
46 | % | 46 | % | 41 | % | 41 | % | ||||||||||||||||
| Total revenues |
$ | 612,777 | $ | — | $ | 612,777 | $ | 515,239 | $ | — | $ | 515,239 | ||||||||||||
| Less: Total cost of revenues |
160,307 | (5,000 | ) | 155,307 | 123,395 | (1,149 | ) | 122,246 | ||||||||||||||||
| Gross profit |
$ | 452,470 | $ | 5,000 | $ | 457,470 | $ | 391,844 | $ | 1,149 | $ | 392,993 | ||||||||||||
| Gross margin |
74 | % | 75 | % | 76 | % | 76 | % | ||||||||||||||||
| Operating expenses |
$ | 221,939 | $ | (22,491 | ) | $ | 199,448 | $ | 187,453 | $ | (16,170 | ) | $ | 171,283 | ||||||||||
| Operating profit |
230,531 | 27,491 | 258,022 | 204,391 | 17,319 | 221,710 | ||||||||||||||||||
| Operating margin |
38 | % | 42 | % | 40 | % | 43 | % | ||||||||||||||||
| Income tax expense/(benefit) |
$ | 36,031 | $ | (1,170 | ) | $ | 34,861 | $ | 33,745 | $ | (3,927 | ) | $ | 29,818 | ||||||||||
| Net income before Noncontrolling Interest |
$ | 198,184 | $ | 28,661 | $ | 226,845 | $ | 176,435 | $ | 21,246 | $ | 197,681 | ||||||||||||
| Net income attributable to Sohu.com Inc. for basic net income per share |
$ | 148,629 | $ | 26,214 | $ | 174,843 | $ | 147,833 | $ | 18,012 | $ | 165,845 | ||||||||||||
| Net income attributable to Sohu.com Inc for diluted net income per share (b) |
$ | 139,335 | $ | 24,931 | $ | 164,266 | $ | 139,272 | $ | 16,058 | $ | 155,330 | ||||||||||||
| Diluted net income per share attributable to Sohu.com Inc. |
$ | 3.62 | $ | 4.21 | $ | 3.57 | $ | 3.98 | ||||||||||||||||
| Shares used in computing diluted net income per share attributable to Sohu.com Inc. |
38,445 | 39,054 | 38,969 | 39,051 | ||||||||||||||||||||
Note:
| (a) | To eliminate the impact of share-based awards as measured using the fair value method. |
| (b) | To adjust Sohu’s economic interest in Changyou and Sogou under the treasury stock method and if-converted method, respectively. |
| (c) | Certain amounts from prior periods have been reclassified to conform with current period presentation. |