UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2011
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE TRANSITION PERIOD FROM TO
COMMISSION FILE NUMBER 0-30961
Sohu.com Inc.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
Delaware | 98-0204667 | |
(STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION) |
(I.R.S. EMPLOYER IDENTIFICATION NUMBER) |
Level 12, Sohu.com Internet Plaza
No. 1 Unit Zhongguancun East Road, Haidian District
Beijing 100084
Peoples Republic of China
(011) 8610-6272-6666
(Address, including zip code, of registrants principal executive offices
and registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer | x | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
The number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date:
Class |
Outstanding at September 30, 2011 | |
Common stock, $.001 par value | 38,071,640 |
Table of Contents
PAGE | ||||||
PART I |
FINANCIAL INFORMATION | |||||
Item 1 |
3 | |||||
Condensed Consolidated Balance Sheets as of September 30, 2011 and December 31, 2010 |
3 | |||||
4 | ||||||
5 | ||||||
6 | ||||||
8 | ||||||
Item 2 |
Managements Discussion and Analysis of Financial Condition and Results of Operations |
1 | ||||
Item 3 |
21 | |||||
Item 4 |
22 | |||||
PART II |
OTHER INFORMATION | |||||
Item 1 |
22 | |||||
Item 1A |
22 | |||||
Item 2 |
23 | |||||
Item 3 |
23 | |||||
Item 4 |
23 | |||||
Item 5 |
23 | |||||
Item 6 |
23 | |||||
24 | ||||||
25 |
-2-
PART I FINANCIAL INFORMATION
ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
(In thousands, except par value)
As of | ||||||||
September 30, 2011 |
December 31, 2010 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 707,423 | $ | 678,389 | ||||
Short-term investments |
22,319 | 0 | ||||||
Investment in debt securities |
78,679 | 75,529 | ||||||
Accounts receivable, net |
99,424 | 62,603 | ||||||
Prepaid and other current assets (including nil and $4,983, respectively, shareholder loan to an equity investee) |
38,040 | 19,646 | ||||||
|
|
|
|
|||||
Total current assets |
945,885 | 836,167 | ||||||
|
|
|
|
|||||
Fixed assets, net |
149,660 | 120,627 | ||||||
Goodwill |
181,273 | 67,761 | ||||||
Intangible assets, net |
83,189 | 17,308 | ||||||
Prepaid non-current assets |
180,101 | 137,999 | ||||||
Other assets |
6,933 | 7,728 | ||||||
|
|
|
|
|||||
Total assets |
$ | 1,547,041 | $ | 1,187,590 | ||||
|
|
|
|
|||||
LIABILITIES |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 29,614 | $ | 5,940 | ||||
Accrued liabilities |
95,437 | 65,229 | ||||||
Receipts in advance and deferred revenue |
64,250 | 51,513 | ||||||
Accrued salary and benefits |
39,548 | 35,409 | ||||||
Taxes payable |
33,091 | 31,719 | ||||||
Other short-term liabilities |
24,758 | 21,862 | ||||||
Contingent consideration |
14,747 | 0 | ||||||
|
|
|
|
|||||
Total current liabilities |
301,445 | 211,672 | ||||||
|
|
|
|
|||||
Long-term accounts payable |
2,615 | 0 | ||||||
Deferred tax liabilities |
5,329 | 0 | ||||||
Contingent consideration |
18,299 | 1,359 | ||||||
|
|
|
|
|||||
Total long-term liabilities |
26,243 | 1,359 | ||||||
|
|
|
|
|||||
Total liabilities |
327,688 | 213,031 | ||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
MEZZANINE EQUITY |
55,664 | 0 | ||||||
SHAREHOLDERS EQUITY |
||||||||
Sohu.com Inc. shareholders equity: |
||||||||
Common stock: $0.001 par value per share (75,400 shares authorized; 38,072 shares and 38,025 shares, respectively, issued and outstanding) |
44 | 43 | ||||||
Additional paid-in capital |
325,683 | 338,033 | ||||||
Treasury stock (5,639 and 5,389 shares, respectively) |
(131,292 | ) | (114,690 | ) | ||||
Accumulated other comprehensive income |
68,450 | 38,228 | ||||||
Retained earnings |
670,388 | 534,503 | ||||||
|
|
|
|
|||||
Total Sohu.com Inc. shareholders equity |
933,273 | 796,117 | ||||||
Noncontrolling interest |
230,416 | 178,442 | ||||||
|
|
|
|
|||||
Total shareholders equity |
1,163,689 | 974,559 | ||||||
|
|
|
|
|||||
Total liabilities, mezzanine equity and shareholders equity |
$ | 1,547,041 | $ | 1,187,590 | ||||
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
-3-
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
(In thousands, except per share data)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenues: |
||||||||||||||||
Online advertising: |
||||||||||||||||
Brand advertising |
$ | 76,572 | $ | 59,083 | $ | 201,453 | $ | 151,757 | ||||||||
Search and others |
18,410 | 5,357 | 40,002 | 12,053 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Subtotal of online advertising revenues |
94,982 | 64,440 | 241,455 | 163,810 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Online game |
115,798 | 85,623 | 312,259 | 235,416 | ||||||||||||
Wireless |
14,210 | 13,594 | 37,559 | 37,955 | ||||||||||||
Others |
7,870 | 407 | 14,661 | 2,434 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
232,860 | 164,064 | 605,934 | 439,615 | ||||||||||||
Cost of revenues: |
||||||||||||||||
Online advertising: |
||||||||||||||||
Brand advertising |
31,643 | 23,256 | 79,869 | 62,795 | ||||||||||||
Search and others |
7,521 | 3,650 | 18,502 | 9,746 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Subtotal of cost of online advertising revenues |
39,164 | 26,906 | 98,371 | 72,541 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Online game |
|
14,578 |
|
|
8,537 |
|
|
33,496 |
|
20,929 | ||||||
Wireless |
8,727 | 7,381 | 22,728 | 20,102 | ||||||||||||
Others |
4,469 | 352 | 11,359 | 1,351 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cost of revenues |
66,938 | 43,176 | 165,954 | 114,923 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
165,922 | 120,888 | 439,980 | 324,692 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses: |
||||||||||||||||
Product development |
28,019 | 19,479 | 76,171 | 51,882 | ||||||||||||
Sales and marketing |
48,640 | 25,410 | 117,133 | 78,025 | ||||||||||||
General and administrative |
15,655 | 10,757 | 40,912 | 30,267 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
92,314 | 55,646 | 234,216 | 160,174 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating profit |
73,608 | 65,242 | 205,764 | 164,518 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other income /(expense) |
3,249 | (939 | ) | 5,238 | (1,294 | ) | ||||||||||
Interest income |
4,314 | 1,611 | 10,312 | 4,034 | ||||||||||||
Exchange difference |
(2,420 | ) | (561 | ) | (4,504 | ) | (827 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income tax expense |
78,751 | 65,353 | 216,810 | 166,431 | ||||||||||||
Income tax expense |
14,441 | 11,340 | 35,724 | 25,632 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
|
64,310 |
|
54,013 | |
181,086 |
|
140,799 | ||||||||
Less: Net income attributable to the mezzanine classified noncontrolling interest shareholders |
1,092 | 0 | 1,453 | 0 | ||||||||||||
Net income attributable to the noncontrolling interest shareholders |
16,406 | 13,004 | 43,748 | 36,146 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to Sohu.com Inc. |
$ | 46,812 | $ | 41,009 | $ | 135,885 | $ | 104,653 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic net income per share attributable to Sohu.com Inc. |
$ | 1.22 | $ | 1.08 | $ | 3.55 | $ | 2.77 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Shares used in computing basic net income per share attributable to Sohu.com Inc. |
38,298 | 37,896 | 38,262 | 37,832 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted net income per share attributable to Sohu.com Inc. |
$ | 1.17 | $ | 1.01 | $ | 3.28 | $ | 2.55 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Shares used in computing diluted net income per share attributable to Sohu.com Inc. |
38,844 | 38,377 | 38,824 | 38,370 | ||||||||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
-4-
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
(In thousands)
Nine Months Ended September 30, |
||||||||
2011 | 2010 | |||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 181,086 | $ | 140,799 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation |
19,143 | 15,320 | ||||||
Share-based compensation expense |
14,061 | 19,542 | ||||||
Amortization and impairment of intangible assets |
26,342 | 2,899 | ||||||
Provision for allowance for doubtful accounts |
911 | 88 | ||||||
Excess tax benefits from share-based payment arrangements |
(1,401 | ) | (1,888 | ) | ||||
Fair value change in debt securities |
(3,151 | ) | 0 | |||||
Others |
111 | 832 | ||||||
Changes in assets and liabilities, net of acquisition: |
||||||||
Accounts receivable |
(22,957 | ) | (19,002 | ) | ||||
Prepaid and other current assets |
1,699 | (8,449 | ) | |||||
Accounts payable |
5,418 | 2,873 | ||||||
Taxes payable |
65 | 2,578 | ||||||
Accrued liabilities |
22,177 | 16,804 | ||||||
Receipts in advance and deferred revenue |
10,833 | 8,413 | ||||||
Other short-term liabilities |
2,154 | 3,308 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
256,491 | 184,117 | ||||||
Cash flows from investing activities: |
||||||||
Purchase of fixed assets |
(84,130 | ) | (125,522 | ) | ||||
Purchase of debt securities |
0 | (74,615 | ) | |||||
Purchase of intangible and other assets |
(45,936 | ) | (5,305 | ) | ||||
Purchase of short-term investments |
(30,937 | ) | 0 | |||||
Proceeds from maturities of short-term investments |
26,544 | 0 | ||||||
Acquisitions, net of cash acquired |
(71,129 | ) | (4,376 | ) | ||||
Other cash payments relating to investing activities |
(4,348 | ) | (9,790 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
(209,936 | ) | (219,608 | ) | ||||
Cash flows from financing activities: |
||||||||
Issuance of common stock |
1,507 | 968 | ||||||
Repurchase of common stock |
(16,601 | ) | 0 | |||||
Purchase of shares in subsidiary |
(25,675 | ) | 0 | |||||
Cash contribution received from the noncontrolling interest shareholders |
159 | 0 | ||||||
Excess tax benefits from share-based payment arrangements |
1,401 | 1,888 | ||||||
Other cash payments relating to financing activities |
0 | (3,000 | ) | |||||
|
|
|
|
|||||
Net cash used in financing activities |
(39,209 | ) | (144 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents |
21,688 | 6,515 | ||||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
29,034 | (29,120 | ) | |||||
Cash and cash equivalents at beginning of period |
678,389 | 563,782 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 707,423 | $ | 534,662 | ||||
|
|
|
|
|||||
Supplemental schedule of non-cash investing activity: |
||||||||
Consideration payable for business acquisitions |
32,066 | 3,343 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
-5-
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (unaudited)
Nine Months Ended September 30, 2011
(In thousands)
Total | Comprehensive Income |
Sohu.com Inc. Shareholders Equity | Noncontrolling Interest |
|||||||||||||||||||||||||||||
Common Stock |
Additional Paid-in Capital |
Treasury Stock |
Accumulated Other Comprehensive Income |
Retained Earnings |
||||||||||||||||||||||||||||
Beginning balance |
$ | 974,559 | $ | 0 | $ | 43 | $ | 338,033 | $ | (114,690 | ) | $ | 38,228 | $ | 534,503 | $ | 178,442 | |||||||||||||||
Contribution received from the noncontrolling interest shareholders |
159 | 0 | 0 | 0 | 0 | 0 | 0 | 159 | ||||||||||||||||||||||||
Issuance of common stock |
1,507 | 0 | 1 | 1,506 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
Repurchase of common stock |
(16,602 | ) | 0 | 0 | 0 | (16,602 | ) | 0 | 0 | 0 | ||||||||||||||||||||||
Purchase of shares in subsidiary |
(25,675 | ) | 0 | 0 | (17,132 | ) | 0 | 0 | 0 | (8,543 | ) | |||||||||||||||||||||
Share-based compensation expense |
14,061 | 0 | 0 | 8,675 | 0 | 0 | 0 | 5,386 | ||||||||||||||||||||||||
Settlement of share-based awards in subsidiary |
0 | 0 | 0 | (6,800 | ) | 0 | 0 | 0 | 6,800 | |||||||||||||||||||||||
Excess tax benefits from share-based awards |
1,401 | 0 | 0 | 1,401 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||
Net income |
179,633 | 179,633 | 0 | 0 | 0 | 0 | 135,885 | 43,748 | ||||||||||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
34,646 | 34,646 | 0 | 0 | 0 | 30,222 | 0 | 4,424 | ||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Total other comprehensive income |
34,646 | 34,646 | ||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Total comprehensive income |
214,279 | 214,279 | ||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Comprehensive income attributable to the noncontrolling interest shareholders |
(48,172 | ) | ||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
Comprehensive income attributable to Sohu.com Inc. |
$ | 166,107 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance |
$ | 1,163,689 | $ | 44 | $ | 325,683 | $ | (131,292 | ) | $ | 68,450 | $ | 670,388 | $ | 230,416 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
-6-
SOHU.COM INC.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (unaudited)
Nine Months Ended September 30, 2010
(In thousands)
Total | Comprehensive Income |
Sohu.com Inc. Shareholders Equity | Noncontrolling Interest |
|||||||||||||||||||||||||||||
Common Stock |
Additional Paid-in Capital |
Treasury Stock |
Accumulated Other Comprehensive Income |
Retained Earnings |
||||||||||||||||||||||||||||
Beginning balance |
$ | 677,776 | $ | 0 | $ | 43 | $ | 317,052 | $ | (114,690 | ) | $ | 21,502 | $ | 385,874 | $ | 67,995 | |||||||||||||||
Issuance of common stock |
968 | 0 | 0 | 968 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
Share-based compensation expense |
19,542 | 0 | 0 | 11,558 | 0 | 0 | 0 | 7,984 | ||||||||||||||||||||||||
Excess tax benefits from share-based awards |
1,888 | 0 | 0 | 1,888 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||||||||||
Net income |
140,799 | 140,799 | 0 | 0 | 0 | 0 | 104,653 | 36,146 | ||||||||||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||||||||||
Foreign currency translation adjustment |
11,080 | 11,080 | 0 | 0 | 0 | 9,388 | 0 | 1,692 | ||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Total other comprehensive income |
11,080 | 11,080 | ||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Total comprehensive income |
151,879 | 151,879 | ||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Comprehensive income attributable to the noncontrolling interest shareholders |
(37,838 | ) | ||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
Comprehensive income attributable to Sohu.com Inc. |
$ | 114,041 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance |
$ | 852,053 | $ | 43 | $ | 331,466 | $ | (114,690 | ) | $ | 30,890 | $ | 490,527 | $ | 113,817 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
-7-
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. | The Company and Basis of Presentation |
Nature of Operations
Sohu.com Inc. (Sohu or the Company), a Delaware corporation organized in 1996, is a leading online media, search, navigating, gaming, community and mobile service group providing comprehensive online products and services in the Peoples Republic of China (the PRC or China). The Company, together with its wholly-owned and majority-owned subsidiaries and variable interest entities (collectively the Sohu Group) mainly offers online advertising services (including brand advertising services as well as search and others services), online game services (through Changyou.com Limited), and wireless services through its Internet sites: sohu.com, 17173.com, focus.cn, chinaren.com, sogou.com and changyou.com.
Online advertising and online game are the core businesses of the Sohu Group. Online advertising business consists of brand advertising business as well as search and others business. Brand advertising services consist of providing advertisements on the Sohu Groups portal Websites to companies seeking to increase their brand awareness online. Search and others services consist of providing customers, especially small and medium-sized enterprises, with pay-for-click services, priority placements in search directory, and online marketing services on the Sogou home page, which is the default home page of Sogou browser. The online game business, consisting of multi-player online role-playing games (MMORPGs) and web- based games, is conducted by a majority-owned subsidiary, Changyou.com Limited (Changyou). As of September 30, 2011, Changyou was operating nine MMORPGs, (i) Tian Long Ba Bu (TLBB), (ii) Duke of Mount Deer (DMD), (iii) Blade Online (BO), (iv) Blade Hero 2 (BH 2) which is the sequel to BO, (v) Da Hua Shui Hu (DHSH), (vi) Zhong Hua Ying Xiong (ZHYX), (vii) Immortal Faith (IF), (viii) San Jie Qi Yuan (SJQY); and (ix) Legend of Ancient World (LAW). TLBB is Changyous first in-house developed MMORPG and is one of the most popular online games in China. DMD is Changyous second in-house developed MMORPG, which was launched in July 2011. The web-based game business is conducted by a newly acquired majority-owned variable interest entity of Changyou, Shenzhen 7Road Technology Co, Ltd (7Road). 7Roads in-house developed web-based game, DDTank, is one of the most popular web-based games in China.
On April 7, 2009, Changyou completed its initial public offering on the NASDAQ Global Select Market, trading under the symbol CYOU. After Changyous offering, Sohu continues to consolidate Changyou in Sohus consolidated financial statements, as Sohu is Changyous controlling shareholder, but recognizes noncontrolling interest reflecting shares held by shareholders other than Sohu. As of September 30, 2011, approximately 31% of the economic interest in Changyou was recognized as noncontrolling interest in Sohus consolidated financial statements. See Note 2 - Changyou Transactions - Sohus Shareholding in Changyou.
Basis of Consolidation and Recognition of Noncontrolling Interest
The consolidated financial statements include the accounts of Sohu and its wholly-owned and majority-owned subsidiaries and variable interest entities (VIEs). VIEs are consolidated if the Company is the primary beneficiary. All intercompany transactions are eliminated.
For majority-owned subsidiaries and VIEs, noncontrolling interest is recognized to reflect the portion of their equity which is not attributable, directly or indirectly, to the controlling shareholder.
Basis of Presentation
The accompanying unaudited condensed consolidated interim financial statements reflect all normal recurring adjustments which, in the opinion of management, are necessary for a fair statement of the results for the interim periods presented. In the third quarter of 2011, the Company noted changes in the pattern of the benefits that it derived from some of its licensed video content as reflected by the accumulative viewership pattern. As a result, the amortization of such video content was accelerated. If the Company had continued amortizing the video content costs using the old method, about $2 million less in costs would have been recorded in the third quarter of 2011, with a $0.05 impact to both basic and diluted net income per share attributable to Sohu.com Inc. The change was considered a change in accounting estimate effective in the third quarter of 2011 and therefore was applied prospectively. Results for the nine months ended September 30, 2011 are not necessarily indicative of the results expected for the full fiscal year or for any future period. Certain comparative figures have been reclassified to conform to the current presentation.
These financial statements have been prepared in accordance with Generally Accepted Accounting Principles in the United States (U.S. GAAP) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements.
These financial statements should be read in conjunction with the consolidated financial statements and related footnotes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2010.
-8-
2. | Changyou Transactions |
Share-based Award to Tao Wang, Chief Executive Officer of Changyou
In January 2008, Sohu communicated to and agreed with Tao Wang, who is now the Chief Executive Officer of Changyou, to grant him 700,000 ordinary shares and 800,000 restricted ordinary shares, in lieu of his contingent right in Beijing Fire Fox Digital Technology Co., Ltd. (Beijing Fire Fox), which was one of Sohus subsidiaries devoted to the development of TLBB. The 800,000 restricted ordinary shares were subject to a four-year vesting period commencing February 1, 2008. In addition, Tao Wang would not be entitled to participate in any distributions on Changyou shares, whether or not vested, until the earlier of Changyous completion of an initial public offering or February 2012, and in any event entitlement to distributions would be subject to vesting of the shares.
In January 2009, under Changyous 2008 Share Incentive Plan described below, Changyou issued 700,000 of its Class B ordinary shares and 800,000 of its Class B restricted ordinary shares to Tao Wang through Prominence Investments Ltd. (Prominence), which is an entity deemed under applicable Securities and Exchange Commission (SEC) rules to be beneficially owned by Tao Wang.
In February 2009, 200,000 Class B restricted ordinary shares held by Prominence became vested. Upon this vesting, the number of Class B ordinary shares held beneficially by Tao Wang increased to 900,000 shares and the number of Class B restricted ordinary shares held beneficially by Tao Wang decreased to 600,000 shares.
In March 2009, in preparation for its initial public offering, Changyou effected a ten-for-one share split that resulted in the aforementioned 900,000 Class B ordinary shares and 600,000 Class B restricted ordinary shares becoming 9,000,000 Class B ordinary shares and 6,000,000 Class B restricted ordinary shares, respectively.
Upon the completion of Changyous initial public offering in April 2009, vested Class B ordinary shares held by Prominence became entitled to participate in distributions on Changyou shares. Since the completion of the initial public offering, Class B restricted ordinary shares held by Prominence have continued, and will continue, to become vested from time to time in accordance with their terms.
Changyous 2008 Share Incentive Plan
On December 31, 2008, Changyou reserved 2,000,000 of its ordinary shares, which included 1,774,000 Class B ordinary shares and 226,000 Class A ordinary shares, for issuance to certain of its executive officers and to certain of its employees as incentive compensation under Changyous 2008 Share Incentive Plan. As described above, 700,000 ordinary shares and 800,000 restricted ordinary shares were granted to Tao Wang through Prominence under this incentive plan.
In March 2009, the 2,000,000 reserved ordinary shares were subject to a ten-for-one share split effected by Changyou and became 20,000,000 ordinary shares.
Initial Public Offering of Changyou
On April 7, 2009, Changyou completed its initial public offering of 7,500,000 Class A ordinary shares on the NASDAQ Global Select Market, and Sohu sold 9,750,000 Class A ordinary shares of Changyou. Changyou American depositary shares (ADSs), each of which represents two Class A ordinary shares, trade on the NASDAQ Global Select Market under the symbol CYOU.
Changyous ordinary shares are divided into Class A ordinary shares and Class B ordinary shares. Holders of Class A ordinary shares and holders of Class B ordinary shares have the same rights in Changyou, with the exception of voting and conversion rights. Each Class A ordinary share is entitled to one vote on all matters subject to a shareholder vote, and each Class B ordinary share is entitled to ten votes on all matters subject to a shareholder vote. Each Class B ordinary share is convertible into one Class A ordinary share at any time at the election of the holder. Class A ordinary shares are not convertible into Class B ordinary shares under any circumstances.
Sohus Shareholding in Changyou
Shareholding and Control
As of September 30, 2011, Changyou had outstanding a combined total of 105,011,000 Class A and Class B ordinary shares, consisting of (i) 1,500,000 Class A ordinary shares purchased by Sohu on the open market during the third quarter of 2011; (ii) 70,250,000 Class B ordinary shares held by Sohu through its indirectly wholly-owned subsidiary Sohu.com (Game) Limited (Sohu Game); (iii) 14,040,000 Class B ordinary shares held by Tao Wang through Prominence, including 2,000,000 Class B restricted ordinary shares that were not vested; (iv) 16,710,000 Class A ordinary shares held by public shareholders; (v) 1,805,000 Class A ordinary shares issued to certain of Changyous executive officers other than Tao Wang and to certain of its employees upon conversion of Class B ordinary shares that had been issued upon the vesting and settlement of Class B restricted share units granted to them; and (vi) 706,000 Class A ordinary shares issued to certain of Changyous executive officers other than Tao Wang and to certain of its employees upon the vesting and settlement of Class A restricted share units granted to them.
-9-
As of September 30, 2011, treating Tao Wangs 2,000,000 Class B restricted ordinary shares as owned by Tao Wang, Sohu held approximately 68% of the combined total of Changyous outstanding Class A and Class B ordinary shares and controlled approximately 82% of the total voting power in Changyou. As a result, Sohu had the power to elect the entire Board of Directors of Changyou and determine the outcome of all matters submitted to a shareholder vote. As Changyous controlling shareholder, Sohu will continue to consolidate Changyou in Sohus consolidated financial statements but recognize noncontrolling interest reflecting shares held by shareholders other than Sohu, as discussed in Note 14 Noncontrolling Interest Noncontrolling Interest for Changyou.
Economic Interest
Because Tao Wangs 2,000,000 Class B restricted ordinary shares are subject to forfeiture to Sohu until they become vested, for accounting purposes those shares are treated as owned by Sohu, rather than as owned by Tao Wang, and therefore those shares are not included in the noncontrolling interest line items in Sohus consolidated financial statements. As a result, as of September 30, 2011, Sohu was treated as holding approximately 69% of the economic interest in Changyou. Accordingly, shareholders other than Sohu were treated as holding the remaining 31% of the economic interest, which was recognized as noncontrolling interest in Sohus consolidated financial statements, as discussed in Note 14 Noncontrolling Interest Noncontrolling Interest for Changyou.
Sohus economic interest in Changyou, as well as the noncontrolling interest recognized for Changyou in Sohus consolidated financial statements, will continue to change as the Class B restricted ordinary shares granted to Tao Wang become vested, and the restricted share units granted to certain of Changyous executive officers other than Tao Wang and to certain of its employees and certain Sohu employees become vested and settled, and as Sohu repurchases Changyou ADSs representing Class A ordinary shares.
Dilutive Impact
As of September 30, 2011, Changyou had outstanding a combined total of 1,881,200 Class A and Class B restricted ordinary shares and restricted share units.
Because no Class A ordinary shares or Class B ordinary shares will be issued with respect to these restricted share units until the restricted share units are vested and settled, the unvested restricted share units and vested restricted share units that have not yet been settled are not included as outstanding shares of Changyou and have no impact on Sohus basic net income per share. Unvested restricted share units and vested restricted share units that have not yet been settled do, however, have a dilutive impact on Sohus diluted net income per share.
In the calculation of Sohus diluted net income per share, Sohus economic interest in Changyou is calculated treating all of Changyous existing unvested restricted shares, unvested restricted share units, and vested restricted share units that have not yet been settled as vested, in the case of restricted shares, and vested and settled, in the case of restricted shares units. See Note 15 - Net Income per Share.
3. | Sogou Transactions |
Restructuring Transactions
During 2010, the Company restructured the Search business in preparation for the sale by its online search subsidiary Sogou Inc. (Sogou) of newly-issued Series A Preferred Shares to Alibaba Investment Limited (Alibaba), a private investment subsidiary of Alibaba Group Holding Limited, China Web Search (HK) Limited (China Web), an investment vehicle of Yunfeng Fund, LP, and Photon Group Limited (Photon), the investment fund of Sohus Chairman and Chief Executive Officer Dr. Charles Zhang.
In the restructuring, the Company transferred to Sogou certain assets and liabilities associated with the mobile version of Sogou Pinyin, and transferred to Sohu certain non-search assets and liabilities that had been held by Sogou. Sogou will remain liable for a loan payable to Sohu in the amount of $45 million, which will be payable solely from the proceeds of an initial public offering by Sogou. The loan amount consists primarily of losses historically incurred in the Search business and previously funded by Sohu.
On October 22, 2010, Sogou completed the sale of newly-issued Series A Preferred Shares to Alibaba, China Web and Photon for $15 million, $9 million, and $24 million, respectively.
Sogou Series A Terms
The following is a summary of some of the key terms of the Sogou Series A Preferred Shares.
-10-
Dividend Rights
Sogou may not declare or pay dividends on its ordinary shares unless the holders of the Series A Preferred Shares then outstanding first receive a dividend on each outstanding Series A Preferred Share in an amount at least equal to the sum of (i) the dividends that would have been payable to the holder of such Series A Preferred Share if such share had been converted into ordinary shares, at the then-applicable conversion rate, immediately prior to the record date for such dividend, and (ii) all accrued and unpaid Accruing Dividends. Accruing Dividends are calculated from the date of issuance of the Series A Preferred Shares at the rate per annum of $0.0375 per Series A Preferred Share.
Liquidation Rights
In the event of any Liquidation Event, such as the liquidation, dissolution or winding up of Sogou, a merger or consolidation of Sogou resulting in a change of control, the sale of substantially all of Sogous assets or similar events, the holders of Series A Preferred Shares are entitled to receive, before any payment to holders of ordinary shares, an amount equal to the greater of (i) 1.3 times the original $48 million of the Series A Preferred Shares plus all accrued but unpaid Accruing Dividends and any other accrued and unpaid dividends on the Series A Preferred Shares or (ii) such amount per share as would be payable if the Series A Preferred Shares had been converted into ordinary shares, at the then-applicable conversion rate, immediately prior to the Liquidation Event.
Redemption Rights
The Series A Preferred Shares are not redeemable.
Conversion Rights
Each Series A Preferred Share is convertible, at the option of the holder, at any time, and without the payment of additional consideration by the holder. Each Series A Preferred Share is convertible into such number of ordinary shares as is determined by dividing the original issue price of Series A Preferred Share by the then-effective conversion price. The conversion price is initially the same as the original issue price of $0.625, and is subject to adjustment on a weighted average basis upon the issuance of additional equity shares, or securities convertible into equity shares, at a price per share less than the original price per share of the Series A Preferred Shares, subject to certain customary exceptions, such as shares issued pursuant to the Sogou 2010 Share Incentive Plan. Each Series A Preferred Share will be automatically converted into ordinary shares of Sogou upon the closing of a qualified initial public offering of Sogou based on the then-effective conversion price.
Voting Rights
Each holder of Series A Preferred Shares is entitled to cast the number of votes equal to the number of ordinary shares into which the Series A Preferred Shares held by such holder are then convertible.
Other Rights
The Series A Terms include various other provisions typical of preferred share investments, such as rights of first refusal and co-sale, and registration rights.
Sogous 2010 Share Incentive Plan
Sogou 2010 Share Incentive Plan
On October 20, 2010, Sogou adopted the Sogou 2010 Share Incentive Plan (the Sogou 2010 Share Incentive Plan), which provides for the issuance of up to 24,000,000 ordinary shares of Sogou to management and key employees of Sogou and of any present or future parents or subsidiaries or variable interest entities of Sogou. The maximum term of any issued share right under the Sogou 2010 Share Incentive Plan is ten years from the grant date. The Sogou 2010 Share Incentive Plan will expire on October 19, 2020. In March 2011, the Boards of Directors of Sohu and Sogou approved a program of grants pursuant to which, on April 1, 2011, Sogou issued options for the purchase of 18,930,500 ordinary shares. As of September 30, 2011, Sogou had issued options for the purchase of 19,493,600 ordinary shares.
These share options will become vested and exercisable in four equal installments, with each installment vesting upon Sogous achievement of the performance target for the corresponding period. The performance target for each installment will be set at the beginning of each vesting period, therefore each installment is considered to be granted at that date.
-11-
Share-based Awards to Sohu Management
Under an arrangement approved by the Boards of Directors of Sohu and Sogou in March 2011, Sohu has the right to provide to Sohu management and key employees the opportunity to purchase from Sohu up to 12,000,000 ordinary shares of Sogou at a fixed exercise price of $0.625 per share. Of these 12,000,000 ordinary shares, 8,800,000 are Sogou ordinary shares previously held by Sohu and 3,200,000 are Sogou ordinary shares that were newly-issued on April 14, 2011 by Sogou to Sohu at a price of $0.625 per share, or a total of $2 million. As of September 30, 2011, Sohu had issued options for the purchase of 8,773,000 Sogou ordinary shares options to Sohu management and key employees under this arrangement. These share options will become vested and exercisable in four equal installments, with each installment vesting upon Sogous achievement of the performance target for the corresponding period. The performance target for each installment will be set at the beginning of each period, therefore each installment is considered to be granted at that date.
Sohus Shareholding in Sogou
Shareholding and Control
As of September 30, 2011, Sogou had outstanding a combined total of 216,000,000 ordinary shares and Series A preferred shares, consisting of (i) 139,200,000 ordinary shares held by Sohu; (ii) 24,000,000 Series A preferred shares held by Alibaba; (iii) 14,400,000 Series A preferred shares held by China Web; (iv) 38,400,000 Series A preferred shares held by Photon.
As of September 30, 2011, Sohu held 64% of the combined total of Sogous outstanding ordinary shares and Series A preferred shares. As a result, Sohu had the power to elect the entire Board of Directors of Sogou and determine the outcome of all matters submitted to a shareholder vote. As Sogous controlling shareholder, Sohu will continue to consolidate Sogou in Sohus consolidated financial statements but recognize noncontrolling interest reflecting shares held by shareholders other than Sohu, as discussed in Note 14 Noncontrolling Interest Noncontrolling Interest for Sogou.
Dilutive Impact
Because no ordinary shares will be issued with respect to these share options granted by Sogou until they are vested and exercised, the Sogou shares underlying the unvested share options granted by Sogou are not included as outstanding shares of Sogou, and have no impact on Sohus basic net income per share. In addition, as no Sogou share options will be vested until the applicable performance targets are met, the share options have no dilutive impact on Sohus diluted net income per share until they are vested. See Note 15 Net Income per Share.
4. | Segment Information |
There are five business segments that constitute the primary reporting segments of Sohu Group. They are Changyou, which mainly consists of online game business, Sogou, which mainly consists of search and others business (providing search and home page services to customers), brand advertising, wireless and others. Beginning with the second quarter of 2011, to better reflect managements perspective and match the segment with the entity, the Company changed the segment name of game and sponsored search to Changyou and Sogou, respectively.
In 2010, the chief operating decision maker (CODM) began reviewing certain additional information for the Sogou segment. Accordingly, the Company has adjusted the Sogou segment operating performance measurement disclosures to include income from operations and the main segment assets for the Sogou segment. For the remaining segments, the operating performance measurements are unchanged.
Consistent with prior periods, some items, such as share-based compensation expense, operating expenses, other income and expense, and income tax expense, are not reviewed by the CODM. These items are disclosed in the segment information for reconciliation purposes only.
The Company has restated the presentation of its segments for prior periods to conform to the current presentation, and it will restate all comparable periods hereafter.
-12-
The following tables present summary information by segment (in thousands):
Three Months Ended September 30, 2011 | ||||||||||||||||||||||||||||||||
Brand Advertising, Wireless
and Others |
||||||||||||||||||||||||||||||||
Brand Advertising |
Wireless | Others | Brand Advertising, Wireless and Others |
Changyou | Sogou | Intercompany Eliminations |
Consolidated | |||||||||||||||||||||||||
Revenues (1) |
$ | 80,752 | $ | 14,210 | $ | 4,655 | $ | 99,617 | $ | 119,013 | $ | 18,814 | $ | (4,584 | ) | $ | 232,860 | |||||||||||||||
Segment cost of revenues |
(31,527 | ) | (8,727 | ) | (1,009 | ) | (41,263 | ) | (18,017 | ) | (7,521 | ) | 116 | (66,685 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Segment gross profit (loss) |
$ | 49,225 | $ | 5,483 | $ | 3,646 | 58,354 | 100,996 | 11,293 | (4,468 | ) | 166,175 | ||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
SBC (2) in cost of revenues |
(232 | ) | (21 | ) | 0 | 0 | (253 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Gross profit |
58,122 | 100,975 | 11,293 | (4,468 | ) | 165,922 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||||||||||
Product development |
(9,878 | ) | (11,532 | ) | (4,976 | ) | 0 | (26,386 | ) | |||||||||||||||||||||||
Sales and marketing |
(26,931 | ) | (20,232 | ) | (5,071 | ) | 4,468 | (47,766 | ) | |||||||||||||||||||||||
General and administrative |
(6,727 | ) | (6,387 | ) | (924 | ) | 0 | (14,038 | ) | |||||||||||||||||||||||
SBC (2) in operating expenses |
(1,919 | ) | (942 | ) | (1,202 | ) | (61 | ) | (4,124 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total operating expenses |
(45,455 | ) | (39,093 | ) | (12,173 | ) | 4,407 | (92,314 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating profit |
12,667 | 61,882 | (880 | ) | (61 | ) | 73,608 | |||||||||||||||||||||||||
Other income |
2,108 | 1,139 | 2 | 0 | 3,249 | |||||||||||||||||||||||||||
Interest income |
875 | 3,404 | 35 | 0 | 4,314 | |||||||||||||||||||||||||||
Exchange difference |
(1,753 | ) | (160 | ) | (507 | ) | 0 | (2,420 | ) | |||||||||||||||||||||||
Income tax expense |
(2,081 | ) | (12,360 | ) | 0 | 0 | (14,441 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net income |
$ | 11,816 | $ | 53,905 | $ | (1,350 | ) | $ | (61 | ) | $ | 64,310 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Note (1): | The intercompany elimination for segment revenues mainly consists of marketing services provided by the brand advertising segment (banner advertisements etc.) to the Changyou segment. |
Note (2): | SBC stands for share-based compensation expense. |
Three Months Ended September 30, 2010 | ||||||||||||||||||||||||||||||||
Brand Advertising, Wireless
and Others |
||||||||||||||||||||||||||||||||
Brand Advertising |
Wireless | Others | Brand Advertising, Wireless and Others |
Changyou | Sogou | Intercompany Eliminations |
Consolidated | |||||||||||||||||||||||||
Revenues (1) |
$ | 61,597 | $ | 13,594 | $ | 407 | $ | 75,598 | $ | 85,624 | $ | 5,416 | $ | (2,574 | ) | $ | 164,064 | |||||||||||||||
Segment cost of revenues |
(22,234 | ) | (7,381 | ) | (351 | ) | (29,966 | ) | (8,497 | ) | (3,659 | ) | 9 | (42,113 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Segment gross profit (loss) |
$ | 39,363 | $ | 6,213 | $ | 56 | 45,632 | 77,127 | 1,757 | (2,565 | ) | 121,951 | ||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
SBC (2) in cost of revenues |
(1,023 | ) | (40 | ) | 0 | 0 | (1,063 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Gross profit |
44,609 | 77,087 | 1,757 | (2,565 | ) | 120,888 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||||||||||
Product development |
(3,996 | ) | (9,300 | ) | (3,945 | ) | 0 | (17,241 | ) | |||||||||||||||||||||||
Sales and marketing |
(14,790 | ) | (9,703 | ) | (2,161 | ) | 2,515 | (24,139 | ) | |||||||||||||||||||||||
General and administrative |
(4,748 | ) | (2,909 | ) | (1,111 | ) | 0 | (8,768 | ) | |||||||||||||||||||||||
SBC (2) in operating expenses |
(3,086 | ) | (1,749 | ) | (663 | ) | 0 | (5,498 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total operating expenses |
(26,620 | ) | (23,661 | ) | (7,880 | ) | 2,515 | (55,646 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating profit |
17,989 | 53,426 | (6,123 | ) | (50 | ) | 65,242 | |||||||||||||||||||||||||
Other income /(expense) |
(228 | ) | (713 | ) | 2 | 0 | (939 | ) | ||||||||||||||||||||||||
Interest income |
416 | 1,194 | 1 | 0 | 1,611 | |||||||||||||||||||||||||||
Exchange difference |
(397 | ) | (151 | ) | (13 | ) | 0 | (561 | ) | |||||||||||||||||||||||
Income tax expense |
(2,876 | ) | (8,464 | ) | 0 | 0 | (11,340 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net income |
$ | 14,904 | $ | 45,292 | $ | (6,133 | ) | $ | (50 | ) | $ | 54,013 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Note (1): | The intercompany elimination for segment revenues mainly consists of marketing services provided by the brand advertising segment (banner advertisements etc.) to the Changyou segment. |
Note (2): | SBC stands for share-based compensation expense. |
-13-
Nine Months Ended September 30, 2011 | ||||||||||||||||||||||||||||||||
Brand Advertising, Wireless
and Others |
||||||||||||||||||||||||||||||||
Brand Advertising |
Wireless | Others | Brand Advertising, Wireless and Others |
Changyou | Sogou | Intercompany Eliminations |
Consolidated | |||||||||||||||||||||||||
Revenues (1) |
$ | 210,136 | $ | 37,559 | $ | 5,793 | $ | 253,488 | $ | 321,127 | $ | 40,664 | $ | (9,345 | ) | $ | 605,934 | |||||||||||||||
Segment cost of revenues |
(78,729 | ) | (22,728 | ) | (1,165 | ) | (102,622 | ) | (43,617 | ) | (18,502 | ) | 330 | (164,411 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Segment gross profit (loss) |
$ | 131,407 | $ | 14,831 | $ | 4,628 | 150,866 | 277,510 | 22,162 | (9,015 | ) | 441,523 | ||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
SBC (2) in cost of revenues |
(1,470 | ) | (73 | ) | 0 | 0 | (1,543 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Gross profit |
149,396 | 277,437 | 22,162 | (9,015 | ) | 439,980 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||||||||||
Product development |
(25,328 | ) | (33,002 | ) | (13,015 | ) | 0 | (71,345 | ) | |||||||||||||||||||||||
Sales and marketing |
(68,629 | ) | (40,439 | ) | (14,245 | ) | 9,015 | (114,298 | ) | |||||||||||||||||||||||
General and administrative |
(17,094 | ) | (16,169 | ) | (2,792 | ) | 0 | (36,055 | ) | |||||||||||||||||||||||
SBC (2) in operating expenses |
(5,628 | ) | (4,042 | ) | (2,892 | ) | 44 | (12,518 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total operating expenses |
(116,679 | ) | (93,652 | ) | (32,944 | ) | 9,059 | (234,216 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating profit |
32,717 | 183,785 | (10,782 | ) | 44 | 205,764 | ||||||||||||||||||||||||||
Other income |
5,023 | 208 | 7 | 0 | 5,238 | |||||||||||||||||||||||||||
Interest income |
2,659 | 7,588 | 65 | 0 | 10,312 | |||||||||||||||||||||||||||
Exchange difference |
(3,367 | ) | (489 | ) | (648 | ) | 0 | (4,504 | ) | |||||||||||||||||||||||
Income tax expense |
(5,957 | ) | (29,767 | ) | 0 | 0 | (35,724 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net income |
$ | 31,075 | $ | 161,325 | $ | (11,358 | ) | $ | 44 | $ | 181,086 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Note (1): | The intercompany elimination for segment revenues mainly consists of marketing services provided by the brand advertising segment (banner advertisements etc.) to the Changyou segment. |
Note (2): | SBC stands for share-based compensation expense. |
-14-
Nine Months Ended September 30, 2010 | ||||||||||||||||||||||||||||||||
Brand Advertising, Wireless
and Others |
||||||||||||||||||||||||||||||||
Brand Advertising |
Wireless | Others | Brand Advertising, Wireless and Others |
Changyou | Sogou | Intercompany Eliminations |
Consolidated | |||||||||||||||||||||||||
Revenues (1) |
$ | 159,865 | $ | 37,955 | $ | 2,434 | $ | 200,254 | $ | 235,417 | $ | 12,281 | $ | (8,337 | ) | $ | 439,615 | |||||||||||||||
Segment cost of revenues |
(59,602 | ) | (20,102 | ) | (1,348 | ) | (81,052 | ) | (20,779 | ) | (9,776 | ) | 30 | (111,577 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Segment gross profit (loss) |
$ | 100,263 | $ | 17,853 | $ | 1,086 | 119,202 | 214,638 | 2,505 | (8,307 | ) | 328,038 | ||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
SBC (2) in cost of revenues |
(3,196 | ) | (150 | ) | 0 | 0 | (3,346 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Gross profit |
116,006 | 214,488 | 2,505 | (8,307 | ) | 324,692 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||||||||||
Product development |
(12,684 | ) | (21,462 | ) | (10,835 | ) | 0 | (44,981 | ) | |||||||||||||||||||||||
Sales and marketing |
(44,117 | ) | (31,006 | ) | (7,609 | ) | 8,109 | (74,623 | ) | |||||||||||||||||||||||
General and administrative |
(12,697 | ) | (10,025 | ) | (1,652 | ) | 0 | (24,374 | ) | |||||||||||||||||||||||
SBC (2) in operating expenses |
(7,425 | ) | (6,589 | ) | (2,182 | ) | 0 | (16,196 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total operating expenses |
(76,923 | ) | (69,082 | ) | (22,278 | ) | 8,109 | (160,174 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Operating profit |
39,083 | 145,406 | (19,773 | ) | (198 | ) | 164,518 | |||||||||||||||||||||||||
Other expense |
(857 | ) | (431 | ) | (6 | ) | 0 | (1,294 | ) | |||||||||||||||||||||||
Interest income |
1,108 | 2,923 | 3 | 0 | 4,034 | |||||||||||||||||||||||||||
Exchange difference |
(546 | ) | (262 | ) | (19 | ) | 0 | (827 | ) | |||||||||||||||||||||||
Income tax expense |
(5,085 | ) | (20,547 | ) | 0 | 0 | (25,632 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net income |
$ | 33,703 | $ | 127,089 | $ | (19,795 | ) | $ | (198 | ) | $ | 140,799 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Note (1): | The intercompany elimination for segment revenues mainly consists of marketing services provided by the brand advertising segment (banner advertisements etc.) to the Changyou segment. |
Note (2): | SBC stands for share-based compensation expense. |
As of September 30, 2011 | ||||||||||||||||||||
Brand Advertising, Wireless and Others |
Changyou | Sogou | Intercompany Eliminations |
Consolidated | ||||||||||||||||
Cash and cash equivalents |
$ | 209,590 | $ | 458,529 | $ | 39,304 | $ | 0 | $ | 707,423 | ||||||||||
Accounts receivable, net |
84,772 | 13,151 | 1,501 | 0 | 99,424 | |||||||||||||||
Fixed assets, net |
62,762 | 66,285 | 20,613 | 0 | 149,660 | |||||||||||||||
Total assets (1) |
$ | 739,810 | $ | 807,774 | $ | 64,656 | $ | (65,199 | ) | $ | 1,547,041 |
Note (1): | The intercompany elimination for segment assets mainly consists of marketing services provided by the brand advertising segment to the Changyou segment. |
As of December 31, 2010 | ||||||||||||||||||||
Brand Advertising, Wireless and Others |
Changyou | Sogou | Intercompany Eliminations |
Consolidated | ||||||||||||||||
Cash and cash equivalents |
$ | 277,910 | $ | 350,957 | $ | 49,522 | $ | 0 | $ | 678,389 | ||||||||||
Accounts receivable, net |
61,134 | 1,464 | 5 | 0 | 62,603 | |||||||||||||||
Fixed assets, net |
54,461 | 53,659 | 12,507 | 0 | 120,627 | |||||||||||||||
Total assets (1) |
$ | 626,202 | $ | 502,311 | $ | 65,170 | $ | (6,093 | ) | $ | 1,187,590 |
Note (1): | The intercompany elimination for segment assets mainly consists of marketing services provided by the brand advertising segment to the Changyou segment. |
-15-
5. | Share-Based Compensation Expense |
Sohu, Changyou and Sogou all have incentive plans for the granting of share-based awards, including common stock/ ordinary shares, share options, restricted shares and restricted share units, to their employees and directors.
Share-based compensation expense is recognized as costs and/or expenses in the consolidated financial statements based on the fair value of the related share-based awards on their grant dates. Share-based compensation expense is charged to the shareholders equity or noncontrolling interest section in the consolidated balance sheets. See Note 12 - Sohu.com Inc. Shareholders Equity - Stock Incentive Plan.
Share-based compensation expense was recognized in costs and/or expenses for the three and nine months ended September 30, 2011 and 2010, respectively, as follows (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
Share-based compensation expense | 2011 | 2010 | 2011 | 2010 | ||||||||||||
Cost of revenues |
$ | 253 | $ | 1,063 | $ | 1,543 | $ | 3,346 | ||||||||
Product development expenses |
1,633 | 2,238 | 4,826 | 6,901 | ||||||||||||
Sales and marketing expenses |
874 | 1,271 | 2,835 | 3,402 | ||||||||||||
General and administrative expenses |
1,617 | 1,989 | 4,857 | 5,893 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 4,377 | $ | 6,561 | $ | 14,061 | $ | 19,542 | |||||||||
|
|
|
|
|
|
|
|
There was no capitalized share-based compensation expense for the three and nine months ended September 30, 2011 and 2010.
Share-based compensation expense recognized for share awards of Sohu, Changyou and Sogou, respectively, was as follows (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
Share-based compensation expense | 2011 | 2010 | 2011 | 2010 | ||||||||||||
For Sohus share-based awards |
$ | 2,607 | $ | 4,806 | $ | 8,735 | $ | 12,889 | ||||||||
For Changyous share-based awards |
1,172 | 1,755 | 4,210 | 6,653 | ||||||||||||
For Sogous share-based awards |
598 | 0 | 1,116 | 0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 4,377 | $ | 6,561 | $ | 14,061 | $ | 19,542 | |||||||||
|
|
|
|
|
|
|
|
6. | Income Taxes |
Sohu and Changyou.com (US) Inc. are subject to income taxes in the United States (U.S.). The majority of the subsidiaries and VIEs of the Company are based in mainland China and are subject to income taxes in the PRC. These China-based subsidiaries and VIEs conduct substantially all of the Companys operations, and generate most of the Companys income.
The Company did not have any interest or penalties associated with tax positions for the three and nine months ended September 30, 2011, nor did the Company have any significant unrecognized uncertain tax positions for the three and nine months ended September 30, 2011.
-16-
PRC Corporate Income Tax
Related to New and High Technology Enterprises
Under the previous PRC income tax law, which expired on December 31, 2007, New and High Technology Enterprises (NHTEs) located in the Zhongguancun zone of Beijing (BJ ZGC) were exempted from income tax for three years beginning with their first year of operations and were entitled to a 50% tax reduction to 7.5% for the subsequent three years and 15% thereafter. The years during which NHTEs enjoy preferential tax rates are known as tax holidays.
Effective January 1, 2008, the current PRC Corporate Income Tax Law (the CIT Law) imposes a unified income tax rate of 25% for both domestic and wholly foreign-owned enterprises (WFOEs) but grants preferential tax treatment to NHTEs. Under the CIT Law, NHTEs can enjoy a preferential income tax rate of 15% for three years but need to re-apply after the end of the three-year period. The current CIT Law provides grandfathering treatment allowing NHTEs to continue to enjoy their unexpired tax holidays under the previous PRC income tax law, as long as these NHTEs continue to meet the criteria for NHTEs under the current CIT Law and were (i) qualified as NHTEs under the previous PRC income tax law, and (ii) established before March 16, 2007.
Three China-based subsidiaries, Beijing Sohu New Era Information Technology Co., Ltd. (Sohu Era), Beijing Sohu New Media Information Technology Co., Ltd. (Sohu Media) and Beijing Sogou Technology Development Co., Ltd. (Sogou Technology), qualified as NHTEs during the year ended December 31, 2008. In July 2011, in accordance with guidance issued by governmental authorities, these three companies resubmitted application materials for qualification as NHTEs, which were approved in late August. Therefore, Sohu Era will be subject to a 15% income tax rate for the year 2011 and the next three years and Sohu Media and Sogou Technology will enjoy a 7.5% income tax rate for the year 2011 due to their unexpired tax holidays and will be subject to a 15% income tax rate for the next three years.
Two China-based VIEs, Beijing Sohu Internet Information Service Co., Ltd. (Sohu Internet) and Beijing Sogou Information Service Co., Ltd. (Sogou Information), qualified as NHTEs during the year ended December 31, 2009. These two companies will reapply for qualification in 2012. In 2011, Sohu Internet will be subject to a 15% income tax rate and Sogou Information will enjoy a 7.5% income tax rate due to its unexpired tax holiday.
Related to Software Enterprises
Under the current CIT Law, a Software Enterprise can enjoy an income tax exemption for two years beginning with its first profitable year and a 50% tax reduction to a rate of 12.5% for the subsequent three years.
In 2008, the China-based subsidiary and the VIE of Changyou, Beijing AmazGame Age Internet Technology Co., Ltd. (AmazGame) and Beijing Gamease Age Digital Technology Co., Ltd. (Gamease) qualified as Software Enterprises. As a result, both AmazGame and Gamease became subject to a 0% income tax rate for the full year 2008 and a 50% tax reduction to a rate of 12.5% from the fiscal year 2009 through the fiscal year 2011. In 2009, 7Road qualified as a Software Enterprise, which entitled 7Road to an income tax exemption in 2009 and 2010. 7Road became subject to a 50% tax reduction to a rate of 12.5% from the fiscal year 2011 through the fiscal year 2013. Beijing Changyou Gamespace Software Technology Co., Ltd. (Gamespace), Beijing Guanyou Gamespace Digital Technology Co., Ltd. (Guanyou Gamespace), ICE Information Technology (Shanghai) Co., Ltd. (ICE WFOE) and Shanghai ICE Information Technology Co., Ltd. (Shanghai ICE) have qualified as Software Enterprises and will be entitled to an income tax exemption for two years beginning with their first profitable year and 50% tax reduction for the subsequent three years.
7. | Commitments and Contingencies |
Contractual Obligation
The Company entered into an agreement to purchase an office building to be built in Beijing, which will serve as the Companys headquarters, for a purchase price of $126 million. As of September 30, 2011, $107 million had been paid and was recognized as prepaid non-current assets in the Companys consolidated financial statements. The remaining $19 million payment will be settled in installments as various stages of the development plan are completed. Construction is expected to be completed by the end of 2012.
Changyou entered into an agreement to purchase an office building to be built in Beijing, which will serve as its headquarters, for a purchase price of approximately $156 million. As of September 30, 2011, $62 million had been paid and was recognized as prepaid non-current assets in the Companys consolidated financial statements. The remaining $94 million payment will be settled in installments as various stages of the development plan are completed. Construction is expected to be completed by the end of 2012.
-17-
As of September 30, 2011, the Sohu Group also had commitments for video content and bandwidth purchase in the amount of $35 million, commitments for other content, bandwidth and service purchase in the amount of $36 million, and other commitments related to future operating lease obligations and license fees of games developed by third-parties.
Litigation
The Sohu Group is a party to various litigation matters which it considers routine and incidental to its business. Management does not expect the results of any of these actions to have a material adverse effect on the Companys business, results of operations or financial condition.
In March 2008, the Sohu Group was sued by four major record companies, Sony BMG, Warner, Universal and Gold Label, which alleged that the Sohu Group provided music search links and download services that violated copyrights they owned. As of September 30, 2011, the lawsuits with these four record companies were still in process. At this stage, an estimation of the loss cannot be made.
Laws and Regulations
The Chinese market in which the Sohu Group operates poses certain macro-economic and regulatory risks and uncertainties. These uncertainties extend to the ability to operate an Internet business and to conduct brand advertising, search and others, onlinegame, wireless and others services in the PRC. Though the PRC has, since 1978, implemented a wide range of market-oriented economic reforms, continued reforms and progress towards a full market-oriented economy are uncertain. In addition, the telecommunication, information, and media industries remain highly regulated. Restrictions are currently in place and are unclear with respect to which segments of these industries foreign-owned entities, like the Sohu Group, may operate. The Chinese government may issue from time to time new laws or new interpretations of existing laws to regulate areas such as telecommunication, information and media.
, wireless and others services in the PRC. Though the PRC has, since 1978, implemented a wide range of market-oriented economic reforms, continued reforms and progress towards a full market-oriented economy are uncertain. In addition, the telecommunication, information, and media industries remain highly regulated. Restrictions are currently in place and are unclear with respect to which segments of these industries foreign-owned entities, like the Sohu Group, may operate. The Chinese government may issue from time to time new laws or new interpretations of existing laws to regulate areas such as telecommunication, information and media. Certain risks related to PRC laws and regulations that could affect Sohu Groups VIE structure are discussed in Note 11 - VIEs.
Regulatory risks also encompass the interpretation by the tax authorities of current tax laws and regulations, including the applicability of certain preferential tax treatments. The Sohu Groups legal structure and scope of operations in China could be subject to restrictions, which could result in severe limits on its ability to conduct business in the PRC.
The Sohu Groups sales, purchase and expense transactions are generally denominated in RMB and a significant portion of the Sohu Groups assets and liabilities are denominated in RMB. The RMB is not freely convertible into foreign currencies. In China, foreign exchange transactions are required by law to be transacted only by authorized financial institutions. Remittances in currencies other than RMB by its subsidiaries in China may require certain supporting documentation in order to effect the remittance.
8. | Fair Value Measurements |
Fair Value of Financial Instruments
The Companys financial instruments include cash equivalents, short-term investments, accounts receivable, investment in debt securities, accounts payable and accrued liabilities. The carrying amount of accounts receivable, accounts payable and accrued liabilities approximates their fair value, other financial instruments are measured at their respective fair values. For fair value measurements, U.S. GAAP establishes a three-tier hierarchy which prioritizes the inputs used in the valuation methodologies in measuring fair value:
Level 1 - observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 - include other inputs that are directly or indirectly observable in the market place.
Level 3 - unobservable inputs which are supported by little or no market activity.
The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
-18-
The following table sets forth the financial instruments, measured at fair value, by level within the fair value hierarchy as of September 30, 2011 (in thousands):
Fair value measurements at reporting date using | ||||||||||||||||
Items |
As of September 30, 2011 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Cash equivalents |
$ | 298,510 | $ | 0 | $ | 298,510 | $ | 0 | ||||||||
Short-term investments |
22,319 | 0 | 22,319 | 0 | ||||||||||||
Investment in debt securities |
78,679 | 0 | 0 | 78,679 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 399,508 | $ | 0 | $ | 320,829 | $ | 78,679 | ||||||||
|
|
|
|
|
|
|
|
The following table sets forth the financial instruments, measured at fair value, by level within the fair value hierarchy as of December 31, 2010 (in thousands):
Fair value measurements at reporting date using | ||||||||||||||||
Items |
As of December 31, 2010 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) |
||||||||||||
Cash equivalents |
$ | 355,775 | $ | 0 | $ | 355,775 | $ | 0 | ||||||||
Investment in debt securities |
75,529 | 0 | 0 | 75,529 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 431,304 | $ | 0 | $ | 355,775 | $ | 75,529 | ||||||||
|
|
|
|
|
|
|
|
The following table sets forth the reconciliation of the fair value measurements using significant unobservable inputs (level 3) from December 31, 2010 to September 30, 2011 (in thousands):
Fair Value
Measurements Using Significant Unobservable Inputs (Level 3) Debt Securities |
||||
Beginning balance at December 31, 2010 |
$ | 75,529 | ||
Gains included in other income |
3,150 | |||
|
|
|||
Ending balance at September 30, 2011 |
$ | 78,679 | ||
|
|
Cash equivalents:
The Companys cash equivalents mainly consist of time deposits placed with banks for less than three months. The fair value of time deposits is determined based on the pervasive interest rates in the market, which are also the interest rates as stated in the contracts with the banks. The Company classifies the valuation techniques that use the pervasive interest rates input as Level 2 of fair value measurements. See above Fair Value of Financial Instruments.
Short-term investments
In accordance with ASC 825, for investments in financial instruments with a variable interest rate indexed to performance of underlying assets, the Company elected the fair value method at the date of initial recognition and carried these investments at fair value. Changes in the fair value are reflected in the consolidated statements of income as other income. Fair value is estimated based on price reports provided by issuers at the end of each period end. The Company classifies the valuation techniques that use these inputs as Level 2 of fair value measurements. See above Fair Value of Financial Instruments.
As of September 30, 2011, the Companys investments in financial instruments were mainly held by 7Road, totaling approximately $22.3 million. The investments are issued by commercial banks in China with a variable interest rate indexed to performance of underlying assets. Since these investments maturity dates are within one year, they are classified as short-term investments. For the three and nine months ended September 30, 2011, the Company recorded interest income from short-term investments in the consolidated statements of operations in the amounts $322,109 and $362,109, respectively.
Investment in Debt Securities
In September 2010, the Company purchased from a PRC-based company (the Debtor) a convertible debt security with a principal amount of $74.6 million (equal to RMB0.5 billion) with an initial maturity of twelve months subject to extension at the Companys election in its sole discretion for additional sequential six-month periods, and bearing interest at the rate of 3.8% per annum, payable quarterly in cash. The Debtors obligations on the debt are secured by a pledge from the Debtors parent company of its entire equity interest in the Debtor. Under the terms of the security, if the Company continues to extend the maturity to March 31, 2014, it will have an option, exercisable on March 31, 2014, to convert the outstanding principal into fixed percentages of equity interests in two companies which are affiliates of the Debtor. In September 2011, the Company extended maturity of the convertible debt security for six months to March 2012, with an interest rate of 6.8% per annum. For the three and nine months ended September 30, 2011, the interest income generated from this debt security amounted to $0.76 million and $2.21 million respectively.
-19-
The Company elected the fair value option to account for its investments in debt securities at their initial recognition. Changes in fair value generated from currency translation in the amount of $1.4 million and $3.15 million, respectively, were recognized in other income for the three and nine months ended September 30, 2011. To estimate fair value, the Company used the income approach, which considers the estimated future return from the investment and the probabilities of getting these returns. The Company classifies the valuation techniques that use these inputs as Level 3 of fair value measurements. See above Fair Value of Financial Instruments.
9. | Business Combinations |
For Online Advertising Business
Acquisition of Focus Yiju
On August 1, 2011, The Company acquired 100% of the equity interests of Focus Yiju for fixed cash consideration of approximately $3.11 million, plus additional variable cash consideration of up to a maximum of $2.33 million that is contingent upon the achievement of specified performance milestones through June 30, 2014, plus a specified percentage of Focus Yijus net profit during the period ending June 30, 2014. Focus Yiju is primarily engaged in the advertising business. The Company began to consolidate Focus Yijus financial statements commencing August 8, 2011.
On the acquisition date, the allocation of the consideration of the assets acquired and liabilities assumed based on their fair value was as follows (in thousands):
As of August 8, 2011 | ||||
Cash consideration |
$ | 3,110 | ||
Contingent consideration |
2,167 | |||
|
|
|||
Total consideration |
5,277 | |||
|
|
|||
Cash |
1,739 | |||
Other tangible assets |
313 | |||
Identifiable intangible assets acquired |
3,386 | |||
Goodwill |
2,145 | |||
Liabilities assumed |
(2,306 | ) | ||
|
|
|||
Total |
$ | 5,277 | ||
|
|
The excess of the purchase price over tangible assets, identifiable intangible assets acquired, and liabilities assumed was recorded as goodwill. The acquired identifiable intangible assets were valued by various approaches, including the income approach and the replacement cost approach, as appropriate. As of September 30, 2011, no measurement period adjustment had been recorded.
The acquisition of Focus Yiju includes a contingent consideration arrangement that requires additional consideration to be paid by the Company based on the future financial performance of Focus Yiju over a period through June 30, 2014. The fair value of the contingent consideration recognized on the acquisition date of $2.17 million was estimated by an independent valuation firm, with the income approach applied.
Total identifiable intangible assets acquired upon acquisition include customer relationships of $2.9 million and non-compete agreements of $0.5 million. The customer relationships are amortized over an estimated average weighted useful life of 7 years and 5 months. Non-compete agreements are amortized over an estimated average weighted useful life of 2 years and 11 months. Total goodwill of $2.1 million primarily represents the expected synergies from combining operations of Focus Yiju with those of Sohu, which are expected to be complementary to each other. In accordance with ASC350, goodwill is not amortized but is tested for impairment and is not deductible for tax purposes.
Based on an assessment of the acquired companys financial performance made by the Group, the acquired company is not considered material to the Group. Thus management believes that the presentation of pro forma financial information with regard to the results of operations of the Group including the acquired company is not necessary.
For Online Game Business
Acquisition of 7Road
On May 11, 2011, Changyou acquired 68.258% of the equity interests of 7Road for fixed cash consideration of approximately $68.26 million, plus additional variable cash consideration of up to a maximum of $32.76 million that is contingent upon the achievement of specified performance milestones through December 31, 2012. 7Road is primarily engaged in web-based game development. The Company began to consolidate 7Roads financial statements commencing June 1, 2011. The purpose of the acquisition was to accelerate Changyous position in Chinas online games industry and add a new category of game to Changyous growing product portfolio.
On the acquisition date, the allocation of the consideration of the assets acquired and liabilities assumed based on their fair value was as follows (in thousands):
As of June 1, 2011 | ||||
Cash consideration |
$ | 68,258 | ||
Contingent consideration |
28,051 | |||
|
|
|||
Total consideration |
96,309 | |||
|
|
|||
Receivables |
7,440 | |||
Other tangible assets |
22,213 | |||
Completed Game |
20,837 | |||
Games under development |
3,561 | |||
Other identifiable intangible assets acquired |
986 | |||
Goodwill |
103,366 | |||
Liabilities assumed |
(8,983 | ) | ||
Fair value of noncontrolling interest and put option |
(53,111 | ) | ||
|
|
|||
Total |
$ | 96,309 | ||
|
|
The excess of the purchase price over tangible assets, identifiable intangible assets acquired, and liabilities assumed was recorded as goodwill. The acquired identifiable intangible assets were valued by various approaches, including the income approach and the replacement cost approach, as appropriate. As of September 30, 2011, no measurement period adjustment had been recorded.
The fair value of noncontrolling interest in 7Road has been determined mainly based on the number of shares held by noncontrolling shareholders and the equity value close to the acquisition date, taking into consideration other factors, as appropriate. If 7Road achieves specified performance milestones, subject to certain other specified circumstances the noncontrolling shareholders will have the right to put their equity interests in 7Road to Changyou at a pre-determined price agreed upon at the acquisition date (the put option). In accordance with ASC480, the Company measured this noncontrolling interest and a put option at their acquisition-date fair value. An independent valuation firm was hired to determine the fair value upon the acquisition date.
The acquisition of 7Road includes a contingent consideration arrangement that requires additional consideration to be paid by Changyou based on the future financial performance of 7Road over a period through December 31, 2012. The range of the undiscounted amounts the Company could pay under the contingent consideration agreement is between nil and $32.76 million. The fair value of the contingent consideration recognized on the acquisition date of $28.05 million was estimated by an independent valuation firm, with the income approach applied. There are no indemnification assets involved.
Total identifiable intangible assets acquired upon acquisition mainly include completed game, games under development and other identifiable intangible assets acquired, including non-compete agreement of $179,000, and relationship with operator of $807,000. The games under development will be subject to amortization after completion. Completed game and other identifiable intangible assets acquired are amortized over an estimated average weighted useful life of five years. Total goodwill of $103.37 million primarily represents the expected synergies from combining operations of 7Road with those of Changyou, which are expected to be complementary to each other. In accordance with ASC350, goodwill is not amortized but is tested for impairment and is not deductible for tax purposes.
Based on an assessment of the acquired companys financial performance made by the Group, the acquired company is not considered material to the Group. Thus management believes that the presentation of pro forma financial information with regard to the results of operations of the Group including the acquired company is not necessary.
-20-
Acquisition of Shanghai Jingmao and its affiliate
In May 2010, Changyou acquired 50% of the equity interests in each of Shanghai Jing Mao Culture Communication Co. Limited (Shanghai Jingmao) and its affiliate which are primarily engaged in the cinema advertising business in China. The investment was accounted for under the equity method of accounting due to Changyous inability to control Shanghai Jingmao. At the end of January 2011, Changyou acquired the remaining 50% of the equity interests in each of Shanghai Jingmao and its affiliate for total consideration of approximately $3.0 million. Payments for $1.0 million of the total consideration are contingent upon occurrence of certain specified events and management considers the possibility of Changyou making gains due to the non-occurrence of the specified events to be remote. With unilateral control of 100% of the voting equity interests of Shanghai Jingmao and its affiliate, Changyou started to consolidate Shanghai Jingmao and its affiliates financial statements commencing February 1, 2011. The purpose of the acquisition was to secure additional advertising resources for the promotion of Changyous online games.
On the acquisition date, the allocation of the consideration of the assets acquired and liabilities assumed based on their fair value was as follows (in thousands):
As of February 1, 2011 | ||||
Fair value of previously held 50% equity interests |
$ | 2,704 | ||
Consideration for the remaining 50% equity interests |
3,036 | |||
|
|
|||
Total consideration |
5,740 | |||
|
|
|||
Tangible assets |
9,514 | |||
Identifiable intangible assets acquired |
10,101 | |||
Goodwill |
5,147 | |||
Liabilities assumed |
(19,022 | ) | ||
|
|
|||
Total |
$ | 5,740 | ||
|
|
In accordance with ASC805 in a business combination achieved in stages, Changyou re-measured its previously held equity interests in Shanghai Jingmao and its affiliate as at their acquisition-date fair value and recognized a total loss of $613,000 in other expenses in the first quarter of 2011. An independent valuation firm was hired to determine the fair value of the previously held equity interests in Shanghai Jing Mao and its affiliate as of the acquisition date.
The excess of the purchase price over tangible assets, identifiable intangible assets acquired, and liabilities assumed was recorded as goodwill. The acquired identifiable intangible assets were valued by various approaches, including the income approach and the replacement cost approach, as appropriate. As of September 30, 2011, no measurement period adjustment had been recorded. Based on the Companys assessment of their financial performance, Shanghai Jingmao and its affiliate, as stand-alone entities or combined with Sohu through Changyou, are not considered material to the Sohu Group for the period presented.
Total identifiable intangible assets acquired upon acquisition mainly include publishing rights of $8,330,000, partnership relationship of $1,035,000, trade name of $502,000, non-compete agreement of $126,000, and customer list of $108,000. Except for the trade name, which is expected to have an indefinite useful life, other identifiable intangible assets acquired have an estimated average weighted useful life of two years. Under ASC350, intangible assets with an indefinite useful life are not amortized and their remaining useful life is evaluated at each reporting period to determine whether events and circumstances continue to support an indefinite life. Total goodwill of $5.1 million primarily represents the expected synergies from combining operations of Shanghai Jingmao and its affiliate with those of Changyou, which are complementary to each other. In accordance with ASC350, goodwill is not amortized but is tested for impairment and is not deductible for tax purposes.
Based on an assessment of the acquired companys financial performance made by the Group, the acquired company is not considered material to the Group. Thus management believes that the presentation of pro forma financial information with regard to the results of operations of the Group including the acquired company is not necessary.
10. | Goodwill |
The changes in the carrying value of goodwill by segment are as follows (in thousands):
Brand Advertising |
Wireless | Changyou | Sogou | Total | ||||||||||||||||
Balance as of December 31, 2010 |
||||||||||||||||||||
Goodwill |
$ | 57,798 | $ | 15,439 | $ | 10,258 | $ | 1,942 | $ | 85,437 | ||||||||||
Accumulated impairment losses |
(17,676 | ) | 0 | 0 | 0 | (17,676 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
40,122 | 15,439 | 10,258 | 1,942 | 67,761 | ||||||||||||||||
Transactions in 2011 |
||||||||||||||||||||
Acquisitions |
2,145 | 500 | 108,513 | 0 | 111,158 | |||||||||||||||
Foreign currency translation adjustment |
34 | 3 | 2,234 | 83 | 2,354 | |||||||||||||||
Impairment losses |
0 | 0 | 0 | 0 | 0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance as of September 30, 2011 |
$ | 42,301 | $ | 15,942 | $ | 121,005 | $ | 2,025 | $ | 181,273 | ||||||||||
|
|
|
|
|
|
|
|
|
|
11. | VIEs |
PRC laws and regulations prohibit or restrict foreign ownership of companies that operate Internet information and content, Internet access, online games, wireless, value-added telecommunications and certain other businesses in which the Company is engaged or could be deemed to be engaged. Consequently, the Company conducts certain of its operations and businesses in the PRC through its VIEs. The Company consolidates all of its VIEs in its consolidated financial statements.
All the VIEs are directly or indirectly owned by Dr. Charles Zhang (Dr. Zhang), the Companys Chairman, Chief Executive Officer and a major shareholder, and other executive officers and employees of the Sohu Group identified below. Capital for these VIEs was funded by the Sohu Group through loans provided to Dr. Zhang and those other executive officers and employees, and was initially recorded as loans to related parties. These loans are eliminated for accounting purposes against the capital of the VIEs upon consolidation.
Under contractual agreements with the Sohu Group, Dr. Zhang and those other executive officers and employees of the Sohu Group who are shareholders of the VIEs are required to transfer their ownership in these entities to the Sohu Group, if permitted by PRC laws and regulations, or, if not so permitted, to designees of the Sohu Group at any time to repay the loans outstanding. All voting rights of the VIEs are assigned to the Sohu Group, and the Sohu Group has the right to designate all directors and senior management personnel of the VIEs, and also has the obligation to absorb losses of the VIEs. Dr. Zhang and those other executive officers and employees of the Sohu Group who are shareholders of the VIEs have pledged their shares in the VIEs as collateral for the loans. As of September 30, 2011, the aggregate amount of these loans was $15.8 million.
-21-
As of September 30, 2011, the total assets for the consolidated VIEs were $405.4 million, mainly comprising cash and cash equivalents, accounts receivable and fixed assets. As of September 30, 2011, the total liabilities for the consolidated VIEs were $139.2 million, mainly comprising receipts in advance and deferred revenue and accrued liabilities. These balances are reflected in Sohus consolidated financial statements with intercompany transactions eliminated.
Under the contractual arrangements with the VIEs, the Company has the power to direct activities of the VIEs, and can have assets transferred freely out of the VIEs without any restrictions. Therefore the Company considers that there is no asset of a consolidated VIE that can be used only to settle obligations of the VIE, except for registered capital and PRC statutory reserves of the VIEs amounting to a total of $37.1 million as of September 30, 2011. As all the consolidated VIEs are incorporated as limited liability companies under the PRC Company Law, creditors of the VIEs do not have recourse to the general credit of the Company for any of the liabilities of the consolidated VIEs, which consisted of receipts in advance and deferred revenue of $46.0 million, accrued liabilities of $34.7 million, taxes payable of $12.1 million, and other accrued liabilities of $46.4 million, totaled $139.2 million. Currently there is no contractual arrangement that could require the Company to provide additional financial support to the consolidated VIEs. As the Company is conducting certain business in the PRC mainly through the VIEs, the Company may provide such support on a discretionary basis in the future, which could expose the Company to a loss.
The following is a summary of the consolidated VIEs within the Sohu Group:
For Online Advertising Business
Brand Advertising Business
a) | Sohu Entertainment |
Beijing Sohu Entertainment Culture Media Co., Ltd. (Sohu Entertainment) was incorporated in the PRC in 2002 and is engaged in entertainment and advertising business in the PRC. As of September 30, 2011, the registered capital of Sohu Entertainment was $1.2 million. Xin Wang (Belinda Wang), the Companys Co-President and Chief Operating Officer, and Ye Deng, hold 80% and 20% interests, respectively, in this entity.
b) | Tu Xing Tian Xia |
Beijing Tu Xing Tian Xia Information Consultancy Co., Ltd. (Tu Xing Tian Xia) was incorporated in the PRC in 1999 and is engaged in mapping services in the PRC. Tu Xing Tian Xia was acquired by the Company in 2005. As of September 30, 2011, the registered capital of Tu Xing Tian Xia was $0.2 million. Beijing Century High-Tech Investment Co., Ltd. (High Century) and Sohu Internet hold 56.1% and 43.9% interests, respectively, in this entity.
c) | Donglin |
Beijing Sohu Donglin Advertising Co., Ltd. (Donglin) was incorporated in the PRC in 2010 and is engaged in advertising services in the PRC. As of September 30, 2011, the registered capital of Donglin was $1.5 million. High Century and Sohu Internet each holds a 50% interest in this entity.
d) | Pilot New Era |
Beijing Pilot New Era Advertising Co., Ltd. (Pilot New Era) was incorporated in the PRC in 2010 and is engaged in advertising services in the PRC. As of September 30, 2011, the registered capital of Pilot New Era was $0.7 million. High Century and Sohu Internet each holds a 50% interest in this entity.
e) | Focus Yiju |
Beijing Focus Yiju Network Information Technology Co., Ltd. (Focus Yiju) was acquired in August 2011 and is engaged in advertising services in the PRC. As of September 30, 2011, the registered capital of Focus Yiju was $1.6 million. High Century holds a 100% interest in this entity.
Search and Others Business
f) | Sogou Information |
Sogou Information was incorporated in the PRC in 2005 and is engaged in providing Internet information services in the PRC. As of September 30, 2011, the registered capital of Sogou Information was $2.5 million. Xiaochuan Wang and Xianxian Hao each holds a 50% interest in this entity.
For Online Game Business
g) | Gamease |
Gamease was incorporated in the PRC in August 2007. As of September 30, 2011, the registered capital of Gamease was $1.3 million. Tao Wang, Chief Executive Officer of Changyou, and Dewen Chen, President and Chief Operating Officer of Changyou hold 60% and 40% interests, respectively, in this entity.
-22-
h) | Shanghai ICE |
Shanghai ICE was incorporated in the PRC in April 2005. Shanghai ICE and ICE WFOE were acquired by Changyou in May 2010. As of September 30, 2011, the registered capital of Shanghai ICE was $1.2 million. Runa Pi and Rong Qi each holds a 50% interest in this entity.
i) | Guanyou Gamespace |
Guanyou Gamespace was incorporated in the PRC in August 2010. As of September 30, 2011, the registered capital of Guanyou Gamespace was $1.5 million. Tao Wang, Chief Executive Officer of Changyou, and Dewen Chen, President and Chief Operating Officer of Changyou hold 60% and 40% interests, respectively, in this entity.
j) | 7Road |
7Road was incorporated in the PRC in January 2008. Gamease, which is one of Changyous VIEs, acquired 68.258% of 7Roads equity interests in May 2011. As of September 30, 2011, the registered capital of 7Road was $1.5 million.
For Wireless Businesses
k) | Sohu Internet |
Sohu Internet was incorporated in the PRC in 2003 and is engaged in Internet information, wireless and advertising services in the PRC. As of September 30, 2011, the registered capital of Sohu Internet was $14.9 million. High Century and Sohu Entertainment hold 75% and 25% interests, respectively, in this entity.
l) | GoodFeel |
Beijing GoodFeel Information Technology Co., Ltd. (GoodFeel) was incorporated in the PRC in 2001 and is engaged in value-added telecommunication services in the PRC. GoodFeel was acquired by the Company in 2004. As of September 30, 2011, the registered capital of GoodFeel was $1.2 million. James Deng and Jing Zhou, hold 58.1% and 41.9% interests, respectively, in this entity.
m) | High Century |
High Century was incorporated in the PRC in 2001 and is engaged in investment holding in the PRC. As of September 30, 2011, the registered capital of High Century was $4.6 million. Dr. Zhang and Wei Li, hold 80% and 20% interests, respectively, in this entity.
n) | 21 East Beijing |
Beijing 21 East Culture Development Co., Ltd. (21 East Beijing) was acquired in October 2006. As of September 30, 2011, the registered capital of 21 East Beijing was $0.1 million. High Century holds a 100% interest in this entity.
o) | Yi He Jia Xun |
Beijing Yi He Jia Xun Information Technology Co., Ltd (Yi He Jia Xun) was acquired in September 2011. As of September 30, 2011, the registered capital of Yi He Jia Xun was $2.7 million. Gang Fang and Yanfeng Lv each holds a 50% interest in this entity.
The Company has adopted the guidance of accounting for VIEs, which requires certain VIEs to be consolidated by the primary beneficiary of the entity. The Companys management evaluated the relationships between the Company and the economic benefit flow of the contractual arrangements. In connection with such evaluation, management also took into account the fact that, as a result of the contractual arrangements, the Sohu Group controls the shareholders voting interests in the VIEs. The Sohu Group is the primary beneficiary for its VIEs. As a result, each VIEs results of operations, assets and liabilities have been included in the Companys consolidated financial statements.
It is possible that the Companys operation of certain of its operations and businesses through VIEs could be found by PRC authorities to be in violation of PRC laws and regulations prohibiting or restricting foreign ownership of companies that engage in such operations and businesses. If such a finding were made, regulatory authorities with jurisdiction over the licensing and operation of such operations businesses would have broad discretion in dealing with such a violation, including levying fines, confiscating the Companys income, revoking the business or operating licenses of the affected businesses, requiring the Company to restructure its ownership structure or operations, or requiring the Company to discontinue all or any portion of its operations. Any of these actions could cause significant disruption to the Companys business operations, and have a materially adverse impact on the Companys cash flows, financial position and operating performance. The Companys management considers the possibility of such a finding by PRC regulatory authorities to be remote.
In addition, it is possible that the contracts with the Company, the Companys VIEs and shareholders of its VIEs would not be enforceable in China if PRC government authorities or courts were to find that such contracts contravene PRC laws and regulations or are otherwise not enforceable for public policy reasons. In the event that the Company was unable to enforce these contractual arrangements, the Company would not be able to exert effective control over the affected VIEs. Consequently, such VIEs results of operations, assets and liabilities would not be included in the Companys consolidated financial statements. If such were the case, the Companys cash flows, financial position and operating performance would be materially adversely affected. The Companys contractual arrangements with respect to its consolidated VIEs are approved and in place. The Companys management believes that such contracts are enforceable, and considers the possibility remote that PRC regulatory authorities with jurisdiction over the Companys operations and contractual relationships would find the contracts to be unenforceable.
12. | Sohu.com Inc. Shareholders Equity |
Stockholder Rights Plan
Sohu adopted a stockholder rights plan (the Plan) in 2001. The Plan was designed to deter coercive takeover tactics, including the accumulation of shares in the open market or through private transactions, and to prevent an acquirer from gaining control of Sohu without offering a fair and adequate price and terms to all of Sohus stockholders. In general, the Plan vested stockholders of Sohu with rights to purchase preferred stock of Sohu at a substantial discount from those securities fair market value upon a person or group acquiring without the approval of the Board of Directors more than 20% of the outstanding shares of common stock of Sohu. Any person or group who triggered the purchase right distribution would have become ineligible to participate in the Plan, which would have caused substantial dilution of such person or groups holdings. The rights expired on July 25, 2011.
Sohu intends to adopt appropriate defensive measures in the future on a case by case basis as and to the extent that the Companys Board of Directors determines that such measures are necessary or advisable to protect Sohu stockholder value in the face of any coercive takeover threats or to prevent an acquirer from gaining control of the Company without offering fair and adequate price and terms.
-23-
Treasury Stock
Treasury stock consists of shares repurchased by Sohu that are no longer outstanding and are held by Sohu. Treasury stock is accounted for under the cost method.
On August 29, 2011, Sohus Board of Directors authorized a combined share purchase program of up to $100 million of the outstanding ADSs of Changyou, and/or outstanding shares of common stock of Sohu over a one-year period from September 1, 2011 to August 31, 2012. As of September 30, 2011, the Company had repurchased 250,000 shares of its common stock, which will be treated as treasury stock, for consideration of $16.6 million. The Company also purchased 750,000 Changyou ADSs, representing 1,500,000 Class A ordinary shares, for consideration of $25.7 million. The total amount purchased under the combined share purchase program during the three months ended September 30, 2011 was $42.3 million.
Stock Incentive Plan
Sohu, Changyou and Sogou all have incentive plans for the granting of share-based awards, including common stock/ordinary shares, share options, restricted shares and restricted share units, to their employees and directors.
1) Sohu.com Inc. Share-based Awards
Sohus 2000 Stock Incentive Plan
Sohus 2000 Stock Incentive Plan (the Sohu 2000 Stock Incentive Plan) provided for the issuance of up to 9,500,000 shares of common stock, including those issued pursuant to the exercise of share options and upon vesting and settlement of restricted share units. The maximum term of any issued stock right under the Sohu 2000 Stock Incentive Plan is ten years from the grant date. The Sohu 2000 Stock Incentive Plan expired on January 24, 2010 and a new plan (the Sohu 2010 Stock Incentive Plan discussed below) was adopted on July 2, 2010. As of the expiration date, 9,128,724 shares of common stock had been issued or were subject to issuance upon the vesting and exercise of share options or the vesting and settlement of restricted share units granted under the plan.
For the three and nine months ended September 30, 2011, total share-based compensation expense recognized for awards under the Sohu 2000 Stock Incentive Plan was $2.3 million and $7.8 million, respectively. For the three and nine months ended September 30, 2010, total share-based compensation expense recognized for awards under the Sohu 2000 Stock Incentive Plan was $4.8 million and $12.9 million, respectively.
i) Summary of share option activity
A summary of options activity under the Sohu 2000 Stock Incentive Plan as of and for the nine months ended September 30, 2011 is presented below:
Options |
Number Of Shares (in thousands) |
Weighted Average Exercise Price |
Weighted Average Remaining Contractual Life (Years) |
Aggregate Intrinsic Value (1) (in thousands) |
||||||||||||
Outstanding at January 1, 2011 |
426 | $ | 16.56 | 3.55 | $ | 20,017 | ||||||||||
Exercised |
(93 | ) | 16.09 | |||||||||||||
Forfeited or expired |
0 | |||||||||||||||
|
|
|||||||||||||||
Outstanding at September 30, 2011 |
333 | 16.69 | 2.77 | 10,479 | ||||||||||||
|
|
|||||||||||||||
Vested at September 30, 2011 |
333 | 16.69 | 2.77 | 10,479 | ||||||||||||
|
|
|||||||||||||||
Exercisable at September 30, 2011 |
333 | 16.69 | 2.77 | 10,479 | ||||||||||||
|
|
Note (1): The aggregate intrinsic value in the preceding table represents the difference between Sohus closing stock price of $48.20 on September 30, 2011 and the exercise price of share options. The total intrinsic value of share options exercised for the nine months ended September 30, 2011 was $6.5 million.
No options have been granted under Sohus 2000 Stock Incentive Plan since 2006. For the three and nine months ended September 30, 2011 and 2010, no compensation expense was recognized for share options because the requisite service periods for share options had ended by the end of 2009.
For the three and nine months ended September 30, 2011, total cash received from the exercise of share options amounted to $0.1 million and $1.5 million, respectively. For the three and nine months ended September 30, 2010, total cash received from the exercise of share options amounted to $0.6 million and $1.0 million, respectively.
-24-
ii) Summary of restricted share unit activity
A summary of restricted share units activity under the Sohu 2000 Stock Incentive Plan as of and for the nine months ended September 30, 2011 is presented below:
Restricted Share Units |
Number
of Units (in thousands) |
Weighted-Average Grant-Date Fair Value |
||||||
Unvested at January 1, 2011 |
706 | $ | 59.69 | |||||
Granted |
0 | |||||||
Vested |
(211 | ) | 55.05 | |||||
Forfeited |
(33 | ) | 61.79 | |||||
|
|
|||||||
Unvested at September 30, 2011 |
462 | 61.65 | ||||||
|
|
|||||||
Expected to vest thereafter |
343 | 61.65 | ||||||
|
|
For the three and nine months ended September 30, 2011, total share-based compensation expense recognized for restricted share units was $2.3 million and $7.8 million, respectively. For the three and nine months ended September 30, 2010, total share-based compensation expense recognized for restricted share units was $4.8 million and $12.9 million, respectively.
As of September 30, 2011, there was $9.7 million of unrecognized compensation expense related to unvested restricted share units. The expense is expected to be recognized over a weighted average period of 1.0 years. The total fair value on their respective vesting dates of restricted share units vested during the three and nine months ended September 30, 2011 was $0.5 million and $15.0 million, respectively. The total fair value on their respective vesting dates of restricted share units vested during the three and nine months ended September 30, 2010 was $2.7 million and $4.9 million, respectively.
Sohus 2010 Stock Incentive Plan
On July 2, 2010, the Companys shareholders approved Sohus 2010 Stock Incentive Plan (the Sohu 2010 Stock Incentive Plan), which provides for the issuance of up to 1,500,000 shares of common stock, including those issued pursuant to the vesting and settlement of restricted share units and pursuant to the exercise of share options. The maximum term of any issued stock right under the Sohu 2010 Stock Incentive Plan is ten years from the grant date. The Sohu 2010 Stock Incentive Plan will expire on July 1, 2020. As of September 30, 2011, 1,473,618 shares were available for grant under the Sohu 2010 Stock Incentive Plan.
A summary of restricted share units activity under the Sohu 2010 Stock Incentive Plan as of and for the nine months ended September 30, 2011 is presented below:
Restricted Share Units |
Number
of Units (in thousands) |
Weighted-Average Grant-Date Fair Value |
||||||
Unvested at January 1, 2011 |
20 | $ | 70.88 | |||||
Granted |
8 | 65.75 | ||||||
Vested |
(3 | ) | 64.19 | |||||
Forfeited |
(2 | ) | 70.88 | |||||
|
|
|||||||
Unvested at September 30, 2011 |
23 | 70.05 | ||||||
|
|
|||||||
Expected to vest thereafter |
18 | 69.83 | ||||||
|
|
For the three and nine months ended September 30, 2011, total share-based compensation expense recognized for restricted share units was $0.3 million and $0.9 million, respectively.
As of September 30, 2011, there was $0.9 million of unrecognized compensation expense related to unvested restricted share units. The expense is expected to be recognized over a weighted average period of 1.0 years. The total fair value on their respective vesting dates of restricted share units vested during both the three months and during the nine months ended September 30, 2010 was $0.3 million.
2) Changyou.com Limited Share-based Awards
On December 31, 2008, Changyou reserved 2,000,000 of its ordinary shares, which included 1,774,000 Class B ordinary shares and 226,000 Class A ordinary shares, for issuance to certain of its executive officers and employees as incentive compensation under Changyous 2008 Share Incentive Plan (the Changyou 2008 Share Incentive Plan).
In March 2009, the 2,000,000 reserved ordinary shares were subject to a ten-for-one share split effected by Changyou and became 20,000,000 ordinary shares.
Through September 30, 2011, Changyou has granted under the Changyou 2008 Share Incentive Plan 13,000,000 Class B ordinary shares and 2,000,000 Class B restricted ordinary shares to Tao Wang through Prominence and 4,545,200 Class A and Class B restricted share units (settleable by Changyous issuance of Class A ordinary shares and Class B ordinary shares, respectively) to certain of its executive officers other than Tao Wang and to certain of its employees and certain Sohu employees.
For the three and nine months ended September 30, 2011, total share-based compensation expense recognized for awards under the Changyou 2008 Share Incentive Plan was $1.2 million and $4.2 million, respectively. For the three and nine months ended September 30, 2010, total share-based compensation expense recognized for awards under the Changyou 2008 Share Incentive Plan was $1.8 million and $6.7 million, respectively.
-25-
Share-based Awards granted before Changyous Initial Public Offering
i) Share-based Award to Tao Wang, Chief Executive Officer of Changyou
As discussed above in Note 2 - Changyou Transactions, in January 2008, Sohu communicated to and agreed with Tao Wang to grant him 700,000 ordinary shares and 800,000 restricted ordinary shares, in lieu of his contingent right in Beijing Fire Fox. The difference between the fair value (Incremental Fair Value), of these 700,000 ordinary shares and 800,000 restricted ordinary shares and Tao Wangs contingent right in Beijing Fire Fox was accounted for as share-based compensation expense.
In February 2009, 200,000 Class B restricted ordinary shares held by Prominence became vested. Upon this vesting, the number of Class B ordinary shares held beneficially by Tao Wang increased to 900,000 shares and the number of Class B restricted ordinary shares held beneficially by Tao Wang decreased to 600,000 shares.
On March 16, 2009, the ordinary shares described above, which had been issued as 700,000 Class B ordinary shares and 800,000 Class B restricted ordinary shares in January 2009 and had become 900,000 Class B ordinary shares and 600,000 Class B restricted ordinary shares in February 2009 as a result of vesting, became 9,000,000 Class B ordinary shares and 6,000,000 Class B restricted ordinary shares, respectively, as a result of a ten-for-one share split effected by Changyou on that date.
For the 700,000 ordinary shares, because the terms of the issuance of these ordinary shares had been approved and were communicated to and agreed with Tao Wang as of January 2, 2008, this was considered the grant date. Accordingly, the Incremental Fair Value was determined as of that date. The portion of the Incremental Fair Value related to these ordinary shares, equal to $1.8 million, was recognized as share-based compensation expense in product development expenses for the three months ended March 31, 2008.
For the 800,000 restricted ordinary shares, as a result of the modification of their vesting terms in April 2008, the portion of the Incremental Fair Value related to these shares, equal to $7.0 million, was determined in April 2008, and was accounted for as share-based compensation expense over the vesting period starting from the date of the modification, following the accelerated basis of attribution. A summary of activity for these restricted ordinary shares as of and for the nine months ended September 30, 2011 is presented below:
Class B Restricted Ordinary Shares |
Number of Shares (in thousands) |
Weighted-Average Grant-Date Fair Value |
||||||
Unvested at January 1, 2011 |
4,000 | $ | 1.36 | |||||
Granted |
0 | |||||||
Vested |
(2,000 | ) | 1.36 | |||||
|
|
|||||||
Unvested at September 30, 2011 |
2,000 | 1.36 | ||||||
|
|
|||||||
Expected to vest thereafter |
2,000 | 1.36 | ||||||
|
|
For the three and nine months ended September 30, 2011, total share-based compensation expense recognized for the abovementioned Class B restricted ordinary shares was $0.1 million and $0.4 million, respectively. For the three and nine months ended September 30, 2010, total share-based compensation expense recognized for the abovementioned Class B restricted ordinary shares was $0.3 million and $0.9 million, respectively.
As of September 30, 2011, there was $0.2 million of unrecognized compensation expense related to the unvested Class B restricted ordinary shares. The total fair value of Class B restricted ordinary shares vested to Tao Wang on their respective vesting dates during the three and nine months ended September 30, 2011 was nil and $39.7 million, respectively. The total fair value of Class B restricted ordinary shares vested to Tao Wang on their respective vesting dates during the three and nine months ended September 30, 2010 was nil and $32.7 million, respectively.
The fair value of the ordinary shares and restricted ordinary shares was assessed using the income approach/discounted cash flow method, with a discount for lack of marketability given that the shares underlying the award were not publicly traded at the time of grant, and was determined partly in reliance on a report prepared by a qualified professional appraiser using managements estimates and assumptions. This assessment required complex and subjective judgments regarding Changyous projected financial and operating results, its unique business risks, the liquidity of its ordinary shares and its operating history and prospects at the time the grants were made.
-26-
ii) Share-based Awards to Executive Officers (other than Tao Wang) and Certain Key Employees
In April 2008, Changyou approved and communicated to executive officers other than Tao Wang the grant of an aggregate of 180,000 restricted ordinary shares and to certain key employees the grant of an aggregate of 94,000 restricted share units of Changyou (settleable in ordinary shares upon vesting). These restricted ordinary shares and restricted share units were subject to vesting over a four-year period commencing on February 1, 2008, with initial vesting also subject to the listing of Changyous ordinary shares in an initial public offering by Changyou. The fair value of the awards at grant date was recognized in the consolidated statements of operations starting from April 2, 2009, when ADSs representing Changyous Class A ordinary shares were first listed on the NASDAQ Global Select Market.
On January 15, 2009, Changyou issued 180,000 Class B restricted ordinary shares to executive officers other than Tao Wang and granted 94,000 Class B restricted share units to certain key employees, the grant of which had been approved and communicated in April 2008 as described above.
On March 13, 2009, Changyou exchanged the 180,000 Class B restricted ordinary shares for Class B restricted share units (settleable in Class B ordinary shares), that otherwise have the same vesting and other terms as applied to the Class B restricted ordinary shares described above. Following the exchange, Class B restricted share units granted to executive officers other than Tao Wang and certain key employees totaled 274,000.
On March 16, 2009, the above 274,000 Class B restricted share units became 2,740,000 Class B restricted share units as a result of the ten-for-one share split effected on that date.
A summary of activity for the above Class B restricted share units as of and for the nine months ended September 30, 2011 is presented below:
Class B Restricted Share Units |
Number of Units (in thousands) |
Weighted-Average Grant-Date Fair Value |
||||||
Unvested at January 1, 2011 |
1,320 | $ | 1.98 | |||||
Granted |
0 | |||||||
Vested |
(660 | ) | 1.98 | |||||
Forfeited |
(25 | ) | 1.98 | |||||
|
|
|||||||
Unvested at September 30, 2011 |
635 | 1.98 | ||||||
|
|
|||||||
Expected to vest thereafter |
635 | 1.98 | ||||||
|
|
For the three and nine months ended September 30, 2011, total share-based compensation expense recognized for the above 2,740,000 Class B restricted share units was $0.1 million and $0.3 million, respectively. For the three and nine months ended September 30, 2010, total share-based compensation expense recognized for the above 2,740,000 Class B restricted share units was $0.2 million and $0.7 million, respectively.
As of September 30, 2011, there was $0.1 million of unrecognized share-based compensation expense related to the unvested Class B restricted share units. The total fair value of Class B restricted share units vested to Changyous executive officers (other than Tao Wang) and its employees on their respective vesting dates during the three and nine months ended September 30, 2011 was nil and $13.1 million, respectively. The total fair value of Class B restricted share units vested to Changyous executive officers (other than Tao Wang) and its employees on their respective vesting dates during the three and nine months ended September 30, 2010 was nil and $11.2 million, respectively.
The methods Changyou used to determine the fair value as of the April 2008 grant date of these Class B restricted share units were the same as the methods used for the restricted ordinary shares granted to Tao Wang as described above.
iii) Share-based Awards to Other Employees
On February 17, 2009, Changyou granted an aggregate of 45,600 Class A restricted share units (settleable in Class A ordinary shares) to certain of its employees. These restricted share units are subject to vesting over a four-year period commencing upon the completion of the listing of Changyous Class A ordinary shares in an initial public offering by Changyou. The grant date fair value of the awards was recognized in Sohus consolidated statements of operations starting from April 2, 2009, when ADSs representing Changyous Class A ordinary shares were first listed on the NASDAQ Global Select Market.
On March 16, 2009, the above 45,600 Class A restricted share units became 456,000 Class A restricted share units as a result of a ten-for-one share split effected on that date.
-27-
A summary of activity for the Class A restricted share units as of and for the nine months ended September 30, 2011 is presented below:
Class A Restricted Share Units |
Number of Units (in thousands) |
Weighted-Average Grant-Date Fair Value |
||||||
Unvested at January 1, 2011 |
282 | $ | 8.00 | |||||
Granted |
0 | |||||||
Vested |
(94 | ) | 8.00 | |||||
Forfeited |
(4 | ) | 8.00 | |||||
|
|
|||||||
Unvested at September 30, 2011 |
184 | 8.00 | ||||||
|
|
|||||||
Expected to vest thereafter |
166 | 8.00 | ||||||
|
|
For the three and nine months ended September 30, 2011, total share-based compensation expense recognized for the above 456,000 Class A restricted share units was $0.1 million and $0.4 million, respectively. For the three and nine months ended September 30, 2010, total share-based compensation expense recognized for the above 456,000 Class A restricted share units was $0.2 million and $0.8 million, respectively.
As of September 30, 2011, there was $0.4 million of unrecognized share-based compensation expense related to the unvested Class A restricted share units. The total fair value of Class A restricted share units vested to Changyous employees on their respective vesting dates during the three and nine months ended September 30, 2011 was nil and $1.6 million, respectively. The total fair value of Class A restricted share units vested to Changyous employees on their respective vesting dates during the three and nine months ended September 30, 2010 was nil and $1.7 million, respectively.
The fair value of these Class A restricted share units as of the February 17, 2009 grant date was determined based on Changyous offering price for its initial public offering, which was $8.00 per Class A ordinary share.
Share-based Awards granted after Changyous Initial Public Offering
i) Share-based Awards to Executive Officers (other than Tao Wang) and Certain Key Employees
As of September 30, 2011, Changyou had granted an aggregate of 1,289,200 Class A restricted share units (settleable in Class A ordinary shares) to certain of its executive officers other than Tao Wang and to certain of its employees. These Class A restricted share units are subject to vesting over a four-year period commencing on their grant dates. A summary of activity for the Class A restricted share units as of and for the nine months ended September 30, 2011 is presented below:
Class A Restricted Share Units |
Number of Units (in thousands) |
Weighted-Average Grant-Date Fair Value |
||||||
Unvested at January 1, 2011 |
925 | $ | 12.54 | |||||
Granted |
62 | 17.19 | ||||||
Vested |
(304 | ) | 12.30 | |||||
Forfeited |
(6 | ) | 17.13 | |||||
|
|
|||||||
Unvested at September 30, 2011 |
677 | 12.96 | ||||||
|
|
|||||||
Expected to vest thereafter |
669 | 12.91 | ||||||
|
|
For the three and nine months ended September 30, 2011, total share-based compensation expense recognized for the above 1,289,200 Class A restricted share units was $0.7 million and $2.7 million, respectively. For the three and nine months ended September 30, 2010, total share-based compensation expense recognized for the above 1,289,200 Class A restricted share units was $1.1 million and $4.2 million, respectively.
As of September 30, 2011, there was $2.9 million of unrecognized compensation expense related to the unvested Class A restricted share units. The total fair value of Class A restricted share units vested during the three and nine months ended September 30, 2011 was nil and $6.0 million, respectively. The total fair value of Class A restricted share units vested during the three and nine months ended September 30, 2010 was nil and $4.9 million, respectively.
The fair value of restricted share units as of their grant date was determined based on the market price of Changyous ADSs on that date.
-28-
ii) Share-based Awards to Sohu Employees
As of September 30, 2011, Changyou had granted an aggregate of 60,000 Class A restricted share units (settleable upon vesting in Class A ordinary shares) to certain Sohu employees for their involvement in the provision of certain online game links and advertising services to Changyou on Sohus Websites, including the 17173.com Website, under a Marketing Service Agreement between Changyou and Sohu. These Class A restricted share units are subject to graded vesting over a four-year period commencing on the grant date. The Company accounted for the Class A restricted share units granted by Changyou to certain Sohu employees as share awards granted by Sohu to its employees. When preparing the Companys consolidated financial statements, share-based compensation expense for such restricted share units is recognized on an accelerated basis over the requisite service period and the fair value of restricted share units was determined based on the market price of Changyous ADSs on the grant date.
Class A Restricted Share Units |
Number of Units (in thousands) |
Weighted-Average Grant-Date Fair Value |
||||||
Unvested at January 1, 2011 |
40 | $ | 18.00 | |||||
Granted |
20 | 17.19 | ||||||
Vested |
0 | |||||||
Forfeited |
0 | |||||||
|
|
|||||||
Unvested at September 30, 2011 |
60 | 17.73 | ||||||
|
|
|||||||
Expected to vest thereafter |
60 | 17.73 | ||||||
|
|
For the three and nine months ended September 30, 2011, total share-based compensation expense recognized for the above 60,000 Class A restricted share units was $0.1 million and $0.4 million, respectively.
As of September 30, 2011, there was $0.6 million of unrecognized compensation expense related to the unvested Class A restricted share units.
3) Sogou Inc. Share-based Awards
Sogou 2010 Share Incentive Plan
On October 20, 2010, Sogou adopted the Sogou 2010 Share Incentive Plan, which provides for the issuance of up to 24,000,000 ordinary shares of Sogou to management and key employees of Sogou and of any present or future parents or subsidiaries or variable interest entities of Sogou. The maximum term of any issued share right under the Sogou 2010 Share Incentive Plan is ten years from the grant date. The Sogou 2010 Share Incentive Plan will expire on October 19, 2020. In March 2011, the Boards of Directors of Sohu and Sogou approved a program of grants pursuant to which, on April 1, 2011, Sogou issued options for the purchase of 18,930,500 ordinary shares. As of September 30, 2011, Sogou had issued options for the purchase of 19,493,600 ordinary shares.
These share options will become vested and exercisable in four equal installments, with each installment vesting upon Sogous achievement of the performance target for the corresponding period. The performance target for each installment will be set at the beginning of each vesting period, therefore each installment is considered to be granted at that date. As of September 30, 2011, 4,873,400 share options have been granted.
A summary of options activity under the Sogou 2010 Stock Incentive Plan as of and for the nine months ended September 30, 2011 is presented below:
Options |
Number Of Shares (in thousands) |
Weighted Average Exercise Price |
Weighted Average Remaining Contractual Life (Years) |
|||||||||
Outstanding at January 1, 2011 |
0 | |||||||||||
Granted |
4,873 | $ | 0.001 | |||||||||
Exercised |
0 | |||||||||||
Forfeited or expired |
(79 | ) | 0.001 | |||||||||
|
|
|||||||||||
Outstanding at September 30, 2011 |
4,794 | 0.001 | 9.51 | |||||||||
|
|
|||||||||||
Vested at September 30, 2011 |
0 | |||||||||||
|
|
|||||||||||
Exercisable at September 30, 2011 |
0 | |||||||||||
|
|
Determining the fair value of the ordinary shares of Sogou required complex and subjective judgments regarding its projected financial and operating results, its unique business risks, the liquidity of its ordinary shares and its operating history and prospects at the time the grants were made.
The Company and a qualified professional appraiser estimated the fair value of Sogous common shares primarily using the income approach in the form of discounted cash flow analysis, which is based on Sogous projected cash flow using managements best estimate as of the valuation date. The Company also used the market approach as a check to corroborate the overall value for Sogou from the income approach by comparing the trading multiples of publicly-traded comparable companies to the implied multiples of the Company based on the income approach.
-29-
The Sogou share-based compensation cost is measured at the fair value of the award as calculated under the Binomial option pricing model (the BP Model). A calculation using the BP Model typically incorporates a large number of very short time periods to reflect a realistic range of possible prices that a share could achieve over the options contractual term, which could result in several hundred total nodes. In addition, various probabilities could be assigned to each node to reflect the impact that a node is expected to have in conjunction with exercise and post-vesting assumptions. Assumptions used in the BP Model are presented below:
Granted to Employees |
2011 | |||
Average risk-free interest rate |
3.11%~3.84 | % | ||
Exercise multiple |
2~3 | |||
Expected forfeiture rate (Post-vesting) |
12.5%~22.3 | % | ||
Weighted average expected option life |
10 | |||
Volatility rate |
54.39%~55.14 | % | ||
Dividend yield |
0 | % | ||
Fair value |
0.32~0.64 |
The Company estimated the risk free rate based on the yield to maturity of China Sovereign bonds denominated in United States dollars as of the valuation date. An exercise multiple was estimated as the ratio of fair value of the stock over the exercise price as of the time the option is exercised, based on consideration of research studies regarding exercise patterns based on historical statistical data. In the Companys valuation analysis, a multiple of two was applied for employees and a multiple of three was applied for management. The Company estimated the forfeiture rate to be 12.5% for Sogou managements and 22.3% for Sogou employees share options granted as of September 30, 2011. The life of the stock options is the contract life of the option. Based on the option agreement, the contract life of the option is 10 years. The expected volatility at the valuation date was estimated based on the historical volatility of comparable companies for the period before the grant date with length commensurate with the expected term of the options. Sogou has no history or expectation of paying dividends on its common shares. Accordingly, the dividend yield is estimated to be 0%.
For the three and nine months ended September 30, 2011, total share-based compensation expense recognized for share options under the Sogou 2010 Share Incentive Plan was $0.49 million and $0.96 million, respectively.
As of September 30, 2011, there was $0.55 million of unrecognized compensation expense related to the unvested share options.
Share-based Awards to Sohu management
Under an arrangement approved by the Boards of Directors of Sohu and Sogou in March 2011, Sohu has the right to provide to Sohu management and key employees the opportunity to purchase from Sohu up to 12,000,000 ordinary shares of Sogou at a fixed exercise price of $0.625 per share. Of these 12,000,000 ordinary shares, 8,800,000 are Sogou ordinary shares previously held by Sohu and 3,200,000 are Sogou ordinary shares that were newly-issued on April 14, 2011 by Sogou to Sohu at a price of $0.625 per share, or a total of $2 million. As of September 30, 2011, Sohu had issued options for the purchase of 8,773,000 Sogou ordinary shares options to Sohu management and key employees under this arrangement. These share options will become vested and exercisable in four equal installments, with each installment vesting upon Sogous achievement of the performance target for the corresponding period. The performance target for each installment will be set at the beginning of each period, therefore each installment is considered to be granted at that date. As of September 30, 2011, 2,193,250 share options had been granted.
A summary of options activity as of and for the nine months ended September 30, 2011 is presented below:
Options |
Number Of Shares (in thousands) |
Weighted Average Exercise Price |
Weighted Average Remaining Contractual Life (Years) |
|||||||||
Outstanding at January 1, 2011 |
0 | |||||||||||
Granted |
2,193 | $ | 0.625 | |||||||||
Exercised |
0 | |||||||||||
Forfeited or expired |
(1 | ) | 0.625 | |||||||||
|
|
|||||||||||
Outstanding at September 30, 2011 |
2,192 | 0.625 | 9.61 | |||||||||
|
|
|||||||||||
Vested at September 30, 2011 |
0 | |||||||||||
|
|
|||||||||||
Exercisable at September 30, 2011 |
0 | |||||||||||
|
|
-30-
The method used to determine the fair value of share options granted to Sohu management and key employees was the same as the method used for the share options granted to Sogous management and key employees as described above, except for the assumptions used in the BP Model.
Assumptions used in the BP Model for Share-based awards to Sohu management and key employees are presented below:
Granted to Employees |
2011 | |||
Average risk-free interest rate |
3.84%~4.22 | % | ||
Exercise multiple |
2~3 | |||
Expected forfeiture rate (Post-vesting) |
21.4%~27 | % | ||
Weighted average expected option life |
10 | |||
Volatility rate |
54.66%~55.14 | % | ||
Dividend yield |
0 | % | ||
Fair value |
0.07~0.15 |
For the three and the nine months ended September 30, 2011, total share-based compensation expense recognized for share options under the arrangement was $0.11 million and $0.16 million, respectively.
As of September 30, 2011, there was $0.11 million of unrecognized compensation expense related to the unvested share options.
13. | Mezzanine Equity |
On May 11, 2011, Changyou acquired 68.258% of the equity interests of 7Road. As Changyous controlling shareholder, the Company began to consolidate 7Roads financial statements commencing June 1, 2011.
Mezzanine Equity consists of noncontrolling interest in 7Road and a put option pursuant to which the noncontrolling shareholders will have the right to put their equity interests in 7Road to Changyou at a pre-determined price if 7Road achieves specified performance milestones in the coming three years and certain circumstances occur. The put option will expire in 2014. Since the occurrence of the sale is not solely within the control of Changyou, the Company classifies the noncontrolling interest as mezzanine equity instead of permanent equity in Sohus and Changyous consolidated financial statements.
In accordance with ASC subtopic 480-10, the Company accretes the balance of noncontrolling interest to its redemption value over the period from the date of the 7Road acquisition to the earliest redemption date of the noncontrolling interest. Any subsequent changes in the redemption value are considered to be changes in accounting estimates and will be amortized over the same period.
As of September 30, 2011, the estimated redemption value of the mezzanine equity was approximately $67.2 million based on the estimation of 7Roads financial performance. For the three and nine months ended September 30, 2011, the accretion was $1.1 million and $1.5 million, respectively, and was recorded as net income attributable to the mezzanine classified noncontrolling interest shareholders in the statements of operations.
14. | Noncontrolling Interest |
The primary majority-owned subsidiaries and VIEs of the Company which are consolidated in its consolidated financial statements but with noncontrolling interest recognized are Changyou and Sogou.
Noncontrolling Interest for Changyou
As Sohu is Changyous controlling shareholder, Changyous financial results have been consolidated with those of Sohu for all periods presented. To reflect the economic interest in Changyou held by shareholders other than Sohu (noncontrolling shareholders), Changyous net income attributable to these noncontrolling shareholders is recorded as noncontrolling interest in Sohus consolidated statements of operations, based on their share of the economic interest in Changyou. Changyous cumulative results of operations attributable to these noncontrolling shareholders, along with changes in shareholders equity, adjustment for share-based compensation expense in relation to those share-based awards which are unvested and vested but not yet settled and adjustment for changes in Sohus ownership in Changyou from Sohus purchasing of Changyou ADSs representing Class A ordinary shares, are recorded as noncontrolling interest in Sohus consolidated balance sheets. See Note 2 - Changyou Transactions - Sohus Shareholding in Changyou.
-31-
Noncontrolling Interest for Sogou
As Sohu is Sogous controlling shareholder, Sogous financial results have been consolidated with those of Sohu for all periods presented. To reflect the economic interest in Sogou held by shareholders other than Sohu (noncontrolling shareholders), Sogous net income/loss attributable to these noncontrolling shareholders is recorded as noncontrolling interest in Sohus consolidated statements of operations. Sogous cumulative results of operations attributable to these noncontrolling shareholders, along with changes in shareholders equity and adjustment for share-based compensation expense in relation to those share-based awards which are unvested and vested but not yet settled and noncontrolling shareholders original investments in Series A Preferred shares are accounted for as a noncontrolling interest classified as permanent equity in Sohus consolidated balance sheets, as redemption of the noncontrolling interest is solely within the control of Sohu. These treatments are based on the terms governing investment by the noncontrolling shareholders in the Series A Preferred Shares of Sogou (the Sogou Series A Terms) and the terms of Sogous restructuring. See Note 3 - Sogou Transaction.
By virtue of the Sogou Series A Terms and the terms of the restructuring, as Sogou loses money after its restructuring, the net losses will be allocated in the following order: (i) net losses will be allocated to Sohu until its basis in Sogou decreases to zero; (ii) additional net losses will be allocated to Alibaba, China Web and Photon until their investment in Sogou decreases to zero; and (iii) further net losses will be allocated between Sohu and noncontrolling shareholders based on their shareholding percentage in Sogou. Any subsequent net income from Sogou will be allocated in the following order: (i) net income will be allocated between Sohu and noncontrolling shareholders based on their shareholding percentage in Sogou until their basis in Sogou increases to zero; (ii) additional net income will be allocated to Alibaba, China Web and Photon to bring their basis back; (iii) further net income will be allocated to Sohu to bring its basis back; and (iv) further net income will be allocated between Sohu and noncontrolling shareholders based on their shareholding percentage in Sogou.
Noncontrolling Interest in the Consolidated Statements of Operations
For the three and nine months ended September 30, 2011, net income attributable to the noncontrolling interest in the consolidated statements of operations was $16.4 million and $43.7 million, respectively, compared with $13.0 million and $ 36.1 million, respectively, for the three and nine months ended September 30, 2010.
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Changyou |
$ | 16,372 | $ | 12,999 | $ | 49,193 | $ | 36,194 | ||||||||
Sogou |
(41 | ) | 0 | (5,445 | ) | 0 | ||||||||||
Others |
75 | 5 | 0 | (48 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 16,406 | $ | 13,004 | $ | 43,748 | $ | 36,146 | ||||||||
|
|
|
|
|
|
|
|
Noncontrolling Interest of Changyou
For the three months ended September 30, 2011 and 2010, $16.4 million and $13.0 million, respectively, net income attributable to the noncontrolling interest was recognized in Sohus consolidated statements of operations, representing a 31% and a 29%, respectively, economic interest in Changyou attributable to shareholders other than Sohu.
Noncontrolling Interest of Sogou
For the three months ended September 30, 2011, $41,000 net loss attributable to the noncontrolling interest was recognized in Sohus consolidated statements of operations, representing Sogous net loss attributable to shareholders other than Sohu.
Noncontrolling Interest in the Consolidated Balance Sheets
As of September 30, 2011 and December 31, 2010, noncontrolling interest in the consolidated balance sheets was $230.4 million and $178.4 million, respectively.
As of | ||||||||
September 30, 2011 (in thousands) |
December 31, 2010 (in thousands) |
|||||||
Changyou |
$ | 187,729 | $ | 130,283 | ||||
Sogou |
41,423 | 47,196 | ||||||
Others |
1,264 | 963 | ||||||
|
|
|
|
|||||
Total |
$ | 230,416 | $ | 178,442 | ||||
|
|
|
|
-32-
Noncontrolling Interest of Changyou
As of September 30, 2011 and December 31, 2010, $187.7 million and $130.3 million, respectively, noncontrolling interest was recognized in Sohus consolidated balance sheets, representing a 30% and a 29%, respectively, economic interest in Changyous net assets and reflected the reclassification of Changyous share-based compensation expense from shareholders additional paid-in capital to noncontrolling interest.
Noncontrolling Interest of Sogou
As of September 30, 2011 and December 31, 2010, $41.4 million and $47.2 million, respectively, noncontrolling interest was recognized in Sohus consolidated balance sheets, representing Sogous cumulative results of operations attributable to shareholders other than Sohu, Sogous share-based compensation expenses, along with these shareholders original investments in the Series A Preferred Shares issued by Sogou.
15. | Net Income per Share |
Basic net income per share is computed using the weighted average number of common shares outstanding during the period. Diluted net income per share is computed using the weighted average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares comprise shares issuable upon the exercise or settlement of share-based awards using the treasury stock method. The dilutive effect of share-based awards with performance requirements is not considered before the performance targets are actually met. The computation of diluted net income per share does not assume conversion, exercise, or contingent issuance of securities that would have an anti-dilutive effect (i.e., an increase in earnings per share amounts or a decrease in loss per share amounts) on net income per share. Additionally, for purposes of calculating the numerator of diluted net income per share, the net income attributable to Sohu is adjusted for two factors as following:
(1) | Difference between Changyous net income attributable to Sohu determined by: |
i) | the percentage of the total economic interest in Changyou held by Sohu, which was approximately 69% for the third quarter of 2011, and |
ii) | the percentage of the weighted average number of Changyou shares held by Sohu to the weighted average number of Changyou ordinary shares and shares issuable upon the exercise or settlement of share-based awards under the treasury stock method, which was approximately 66% for the third quarter of 2011. |
In the calculation of Sohus diluted net income per share, the percentage of 66% was calculated by treating all of Changyous existing unvested restricted shares, unvested restricted share units, and vested restricted share units that have not yet been settled are treated as vested and settled by Changyou under the treasury stock method, causing the percentage of weighted average number of shares held by Sohu in Changyou to decrease from 69% to 66%. As a result, Changyous net income attributable to Sohu on a diluted basis decreased accordingly. This impact is presented as incremental dilution from Changyou in the table below.
(2) | Difference between Sogous net income/loss attributable to Sohu determined by: |
i) | the Sogou Series A Terms and the terms of Sogous restructuring, and |
ii) | the percentage of the weighted average number of Sogou shares held by Sohu to the weighted average number of Sogou ordinary shares, shares issuable upon the conversion of convertible preferred shares under the if-converted method, and shares issuable upon the exercise or settlement of share-based awards under the treasury stock method, which was approximately 64% for the third quarter of 2011. |
In the calculation of Sohus diluted net income per share, assuming a dilutive effect, the percentage of 64% was calculated by treating the convertible preferred shares issued by Sogou as having been converted at the beginning of the period. The dilutive effect of share-based awards with a performance requirement was not considered because the performance targets were not met. The above difference is presented as incremental dilution from Sogou in the table below.
-33-
The following table presents the calculation of Sohus basic and diluted net income per share (in thousands, except per share data)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Numerator: |
||||||||||||||||
Net income attributable to Sohu.com Inc., basic |
$ | 46,812 | $ | 41,009 | $ | 135,885 | $ | 104,653 | ||||||||
Effect of dilutive securities: |
||||||||||||||||
Incremental dilution from Changyou |
(1,532 | ) | (2,355 | ) | (5,166 | ) | (6,807 | ) | ||||||||
Incremental dilution from Sogou |
(26 | ) | 0 | (3,436 | ) | 0 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to Sohu.com Inc., diluted |
$ | 45,254 | $ | 38,654 | $ | 127,283 | $ | 97,846 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: |
||||||||||||||||
Weighted average basic common shares outstanding |
38,298 | 37,896 | 38,262 | 37,832 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Share options and restricted share units |
546 | 481 | 562 | 538 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average diluted common shares outstanding |
38,844 | 38,377 | 38,824 | 38,370 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic net income per share attributable to Sohu.com Inc. |
$ | 1. 22 | $ | 1.08 | $ | 3.55 | $ | 2.77 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted net income per share attributable to Sohu.com Inc. |
$ | 1.17 | $ | 1.01 | $ | 3.28 | $ | 2.55 | ||||||||
|
|
|
|
|
|
|
|
16. | Subsequent Events |
The Company has performed an evaluation of subsequent events through the date the financial statements were issued, with no other material event or transaction needing recognition or disclosure found.
17. | Recently Issued Accounting Pronouncements |
In April 2011, the Financial Accounting Standards Board (FASB) issued revised guidance on the Reconsideration of Effective Control for Repurchase Agreement. The revised guidance specifies the criterion pertaining to an exchange of collateral should not be a determining factor in assessing effective control, which should focus on a transferors contractual rights and obligations with respect to transferred financial assets if an entity enters into agreements to transfer financial assets that both entitle and obligate the transferor to repurchase or redeem the financial assets before their maturity. The revised guidance removes from the assessment of effective control (1) the criterion requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms, even in the event of default by the transferee, and (2) the collateral maintenance implementation guidance related to that criterion. The revised guidance is effective prospectively to transactions or modifications of existing transactions that occur on or after the first interim or annual period beginning on or after December 15, 2011. Early adoption is not permitted. The Company is currently evaluating the impact on its consolidated financial statements of adopting this guidance.
In May 2011, the FASB issued revised guidance on the Amendments to Achieve Common Fair Value Measurements and Disclosure Requirements in U.S. GAAP and IFRSs. The revised guidance specifies how to measure fair value and improve the comparability of fair value measurements presented and disclosed in financial statements prepared in accordance with U.S. GAAP and IFRSs, not requiring additional fair value measurements and not intending to establish valuation standards or affect valuation practices outside of financial reporting. The revised guidance is effective to all reporting entities that are required or permitted to measure or disclose the fair value of an asset, a liability, or an instrument classified in a reporting entitys shareholders equity in the financial statements during interim and annual periods beginning after December 15, 2011. Early adoption is not permitted. The Company is currently evaluating the impact on its consolidated financial statements of adopting this guidance.
In June 2011, the FASB issued revised guidance on the Presentation of Comprehensive Income. The revised guidance requires an entity to present reclassification adjustments on the face of the financial statements from other comprehensive income to net income and eliminates one presentation option to present the components of other comprehensive income as part of the statement of changes in stockholders equity. The revised guidance states that an entity has the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In a single continuous statement, the entity is required to present the components of net income and total net income, the components of other comprehensive income and a total for other comprehensive income, along with the total of comprehensive income in that statement. In the two-statement approach, an entity is required to present components of net income and total net income in the statement of net income. The statement of other comprehensive income should immediately follow the statement of net income and include the components of other comprehensive income and a total for other comprehensive income, along with a total for comprehensive income. The revised guidance should be applied retrospectively and effective for interim or annual periods beginning after December 15, 2011. The Company has not early adopted the new guidance and is currently evaluating the impact on its consolidated financial statements of adopting this guidance.
In September 2011, the FASB revised guidance on the Testing of Goodwill for Impairment. The revised guidance specified that an entity has the option to first assess qualitative factors to determine whether it is necessary to perform the current two-step test. If an entity believes, as a result of its qualitative assessment, that it is more-likely-than-not that the fair value of a reporting unit is less than its carrying amount, the quantitative impairment test is required. Otherwise, no further testing is required. An entity can choose to perform the qualitative assessment on none, some or all of its reporting units. Moreover, an entity can bypass the qualitative assessment for any reporting unit in any period and proceed directly to step one of the impairment test, and then resume performing the qualitative assessment in any subsequent period. The revised guidance is effective to both public and nonpublic entities that have goodwill reported in their financial statements during interim and annual periods beginning after December 15, 2011. The Company has not early adopted the new guidance and is currently evaluating the impact on its consolidated financial statements of adopting this guidance.
-34-
ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
As used in this report, references to us, we, our, our company, our group, Sohu and Sohu.com are to Sohu.com Inc. and, except where the context requires otherwise, our wholly-owned and majority-owned subsidiaries and variable interest entities (VIEs), Sohu.com Limited, Sohu.com (Hong Kong) Limited (Sohu Hong Kong), Kylie Enterprises Limited, All Honest International Limited, Sohu.com (Game) Limited (Sohu Game),Go2Map Inc., Sohu.com (Search) Limited, Sogou Inc., Sogou (BVI) Limited, Sogou Hong Kong Limited, Fox Video Investment Holding Limited (Video Investment), Fox Video Limited (Video Limited), Beijing Sohu New Era Information Technology Co., Ltd. (Sohu Era), Beijing Sohu Interactive Software Co., Ltd. (Sohu Software), Go2Map Software (Beijing) Co., Ltd. (Go2Map Software), Beijing Sogou Technology Development Co., Ltd. (Sogou Technology), Beijing Sohu New Media Information Technology Co., Ltd. (Sohu Media), Beijing Sohu Software Technology Co., Ltd. (New Software), Beijing Fire Fox Digital Technology Co., Ltd. (Beijing Fire Fox, also known as Beijing Huohu Digital Technology Co., Ltd., or Huohu), Beijing Sohu New Momentum Information Technology Co., Ltd. (Sohu New Momentum), Wuxi Sohu New Momentum Information Investment Co., Ltd. (Wuxi Sohu New Momentum), Beijing Century High Tech Investment Co., Ltd. (High Century), Beijing Sohu Entertainment Culture Media Co., Ltd. (Sohu Entertainment, formerly known as Beijing Hengda Yitong Internet Technology Development Co., Ltd., or Hengda), Beijing Sohu Internet Information Service Co., Ltd. (Sohu Internet), Beijing GoodFeel Information Technology Co., Ltd. (GoodFeel), Beijing Tu Xing Tian Xia Information Consultancy Co., Ltd. (Tu Xing Tian Xia), Beijing Sogou Information Service Co., Ltd. (Sogou Information), Beijing 21 East Culture Development Co., Ltd. (21 East Beijing), Beijing Sohu Donglin Advertising Co., Ltd.(Donglin), Beijing Pilot New Era Advertising Co., Ltd. (Pilot New Era), Beijing Focus Time Advertising Media Co., Ltd. (Focus Time), Beijing Focus Yiju Network Information Technology Co., Ltd. (Focus Yiju), Beijing Yi He Jia Xun Information Technology Co., Ltd. (Yi He Jia Xun) and our independently-listed majority-owned subsidiary Changyou.com Limited (Changyou, formerly known as TL Age Limited) as well as the following direct and indirect subsidiaries and VIEs of Changyou: Changyou.com Webgames (HK) Limited (Changyou HK Webgames), Changyou.com HK Limited (Changyou HK, formerly known as TL Age Hong Kong Limited), Changyou.com Gamepower (HK) Limited (Changyou HK Gamepower), ICE Entertainment (HK) Limited (ICE HK),Changyou.com (US) Inc. (formerly known as AmazGame Entertainment (US) Inc.), Changyou.com (UK) Company Limited (Changyou UK), ChangyouMy Sdn. Bhd (Changyou Malaysia), Changyou.com India Private Limited (Changyou India), Beijing AmazGame Age Internet Technology Co., Ltd. (AmazGame), Beijing Changyou Gamespace Software Technology Co., Ltd. (Gamespace), Changyou.com Korea Limited (Changyou Korea), ICE Information Technology (Shanghai) Co., Ltd. (ICE WFOE), Beijing Yang Fan Jing He Information Consulting Co., Ltd. (Yang Fan Jing He), Shanghai Jingmao Culture Communication Co., Ltd. (Shanghai Jingmao), Shanghai Hejin Data Consulting Co., Ltd. (Shanghai Hejin), Beijing Gamease Age Digital Technology Co., Ltd. (Gamease), Beijing Guanyou Gamespace Digital Technology Co., Ltd. (Guanyou Gamespace), and Shanghai ICE Information Technology Co., Ltd.(Shanghai ICE), Shenzhen 7Road Technology Co., Ltd.(7Road), and these references should be interpreted accordingly. Unless otherwise specified, references to China or PRC refer to the Peoples Republic of China and do not include the Hong Kong Special Administrative Region, the Macau Special Administrative Region or Taiwan. This report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including, without limitation, statements regarding our expectations, beliefs, intentions or future strategies that are signified by the words expect, anticipate, intend ,believe, or similar language. All forward-looking statements included in this document are based on information available to us on the date hereof, and we assume no obligation to update any such forward-looking statements. Our business and financial performance are subject to substantial risks and uncertainties. Actual results could differ materially from those projected in the forward-looking statements. In evaluating our business, you should carefully consider the information set forth under the heading Risk Factors in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2010 filed with the Securities and Exchange Commission (SEC) on February 28, 2011, as updated by Part II Item 1A of this report. Readers are cautioned not to place undue reliance on these forward-looking statements.
OVERVIEW
Sohu (NASDAQ: SOHU) is a leading Chinese online media, search, navigating, gaming, community and mobile service group. We operate one of the most comprehensive matrices of Chinese language Web properties and one of the most popular online games in China. Substantially all of our operations are conducted through our indirect wholly-owned and majority-owned China-based subsidiaries and variable interest entities (collectively the Sohu Group).
Our Business
Our businesses mainly consist of online advertising business (including brand advertising business as well as search and others business), online game business (conducted via Changyou.com Limited, Changyou), wireless business and others business, among which online advertising and online game are our core businesses.
-1-
Online Advertising Business
Our online advertising business consists of brand advertising business as well as search and others business.
Brand Advertising Business
Our brand advertising business offers various products and services (such as free of charge premier content, interactive community, and other competitive Internet services) to our users, and provides advertising services to advertisers on our matrices of Chinese language Web properties consisting of:
| sohu.com, a leading mass portal and online media destination; |
| 17173.com, a leading game information portal; |
| focus.cn, a top real estate Website; and |
| chinaren.com, a leading online alumni club. |
Our brand advertising services provide advertisements on our portal Websites to companies seeking to increase their brand awareness online.
Search and Others Business
Our search and others business is conducted through Sohus online search subsidiary Sogou Inc. (Sogou) via Sogou.com, an interactive proprietary search engine. Search and others services provide customers, especially small and medium-sized enterprises, with pay-for-click services, priority placements in Sogous search directory, and online marketing services on the Sogou home page, the default home page of Sogou browser.
During 2010, we restructured our search and others business in preparation for the sale of Sogous newly-issued Series A Preferred Shares to Alibaba Investment Limited (Alibaba), a private investment subsidiary of Alibaba Group Holding Limited, China Web Search (HK) Limited (China Web), an investment vehicle of Yunfeng Fund, LP, and Photon Group Limited (Photon), the investment fund of Sohus Chairman and Chief Executive Officer Dr. Charles Zhang. In the restructuring, we transferred to Sogou certain assets and liabilities associated with the mobile version of Sogou Pinyin, and transferred to Sohu certain non-search assets and liabilities that had been held by Sogou. Sogou will remain liable for a loan payable to Sohu in the amount of $45 million, which will be payable solely from the proceeds of an initial public offering by Sogou. The loan amount consists primarily of losses historically incurred in our search and others business and previously funded by Sohu.
On October 22, 2010, Sogou completed the sale of newly-issued Series A Preferred Shares to Alibaba, China Web and Photon for $15 million, $9 million, and $24 million, respectively, that represent approximately 10%, 6% and 16%, respectively, of the outstanding share capital of Sogou on a fully-diluted basis. Sohu and Sogou have established a share incentive program for Sogou management and key employees as well as certain members of Sohu management and key employees. Sohu will retain approximately 53% of Sogou on a fully-diluted basis, and intends in any event to retain a majority of the outstanding share capital of Sogou on a fully-diluted basis. As Sogous controlling shareholder, Sohu will continue to consolidate Sogou but will recognize noncontrolling interest reflecting shares held by shareholders other than Sohu.
With its new capital structure in place, Sogou is a separate operating entity focused exclusively on its desktop products as well as online search and others businesses, which we believe are picking up momentum. The shareholder group includes not only Sohu, Alibaba, China Web and Photon, but also Sogous management team. We believe that this transformation has also helped to further attract talent as well as to build confidence among our business partners, and most importantly our distributors. We believe that our collaboration with Alibaba is progressing well.
Online Game Business
Our online game business is conducted via Sohus majority-owned subsidiary Changyou.
Changyou is a leading MMORPG developer and operator in China as measured by the popularity of one of our games, Tian Long Ba Bu (TLBB). TLBB, which was launched in May 2007, received an award as one of the Most Liked Online Games by Game Players at the China Digital Entertainment Expo and Conference, or China Joy, for three consecutive years from 2008 to 2010 and was ranked as one of the worlds five most profitable online games in 2009 by Forbes magazine. Changyou engages in the development, operation and licensing of our MMORPGs, which are interactive online games that may be played simultaneously by hundreds of thousands of game players. Duke of Mount Deer (DMD) is Changyous second in-house developed MMORPG, which was launched in July 2011. As of September 30, 2011, Changyou was operating nine MMORPGs, including the in-house developed TLBB, DMD and the licensed Blade Online (BO), Blade Hero 2 (BH2), Da Hua Shui Hu (DHSH), Zhong Hua Ying Xiong (ZHYX), Immortal Faith (IF), San Jie Qi Yuan (SJQY) and Legend of Ancient World (LAW). As of September 30, 2011, Changyous MMORPG games in China had approximately 159.0 million aggregate registered accounts. For the three months ended September 30, 2011, Changyous MMORPG games in China had approximately 1.15 million aggregate peak concurrent users, 3.02 million aggregate active paying accounts and average revenue per active paying account of RMB218.
-2-
Changyou has several MMORPGs in the pipeline with different graphic styles, themes and features to appeal to different segments of the online game player community.
Changyou operates its current MMORPGs under the item-based revenue model, meaning that game players can play the games for free, but may choose to pay for virtual items to enhance the game-playing experience. Game players purchase prepaid game cards or game points, which are used to purchase virtual items. Changyou sells prepaid game cards to regional distributors throughout China, who in turn sub-distribute the prepaid game cards to numerous retail outlets, including Internet cafés and various Websites, newsstands, software stores, book stores and retail stores. Changyou also directly sells game points to its game players through its online sales platform.
On May 11, 2011, Changyou acquired 68.258% of the equity interests of 7Road and began to consolidate 7Roads financial statements commencing June 1, 2011. 7Road is primarily engaged in Web-based game development. Changyou generated Web-based game revenues for the first time as a result of the 7Road acquisition. As of September 30, 2011, 7Roads Web-based games had approximately 46.9 million aggregate active accounts. For the three months ended September 30, 2011, 7Road generated Web-based game revenue of $10.2 million, and had approximately 1.72 million active charging accounts and average revenue recognized per active charging accounts of RMB38.
7Roads Web-based game is designed to be operated under the item-based revenue model. 7Road has licensed the game to third party operators who offer the game to users in China and other countries on their Websites or terminals.
Agreements between Sohu and Changyou
Changyou has entered into agreements with Sohu with respect to various interim and ongoing relationships between us, including a Master Transaction Agreement, a Non-Competition Agreement, and an Amended and Restated Marketing Services Agreement. These agreements contain provisions, among others, relating to the transfer of assets and assumption of liabilities of the MMORPG business, provide cross-indemnification of liabilities arising from each others business, mutually limit Sohu and Changyou from competing in each others business, and also include a number of ongoing commercial relationships.
Wireless Business
Our wireless business offers value-added services (such as news, weather forecasts, chatting, entertainment information, mobile games, mobile phone ringtones and logo downloads) to mobile phone users.
Others Business
Our others business includes offering cinema advertisement slots to be shown in theaters before the screening of movies, which is a new business of Sohu Group from Changyous acquisition of Shanghai Jingmao and its affiliate; sub-licensing of premium licensed content to third parties; and Website construction and maintenance.
CRITICAL ACCOUNTING POLICIES AND MANAGEMENT ESTIMATES
Our discussion and analysis of our financial condition and results of operations relates to our consolidated financial statements, which have been prepared in accordance with Generally Accepted Accounting Principles in the United States (U.S. GAAP). The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We believe the basis of consolidation, the revenue recognition, the share-based compensation expense recognition, income taxes and uncertain tax positions, recognition of mezzanine equity, recognition of noncontrolling interest, computation of net income per share, determination of fair value of financial instruments, determination of short-term investments, determination of net accounts receivable, determination of fair value of identifiable assets and liabilities acquired through business combination, accounting for investment in debt securities, assessment of impairment for long-lived assets and goodwill, and determination of functional currencies represent critical accounting policies that reflect the more significant judgments and estimates used in the preparation of our consolidated financial statements.
-3-
Revenue Recognition
We recognize revenue when persuasive evidence of an arrangement exists, delivery has occurred, the sales price is fixed or determinable, and collectability is reasonably assured. The recognition of revenues involves certain management judgments. The amount and timing of our revenues could be materially different for any period if management made different judgments or utilized different estimates. For a barter transaction involving advertising services, we recognize revenue and expense at fair value only if the fair value of the advertising services surrendered/received in the transaction is determinable. No revenue from advertising-for-advertising barter transaction is recognized since the fair value cannot be reliably determined.
Online Advertising Revenues
Online advertising revenues include revenues from brand advertising services as well as search and others services.
Brand Advertising Revenues
Brand advertising revenues are recognized after deducting agent rebates and applicable business tax and related surcharges.
For brand advertising revenues, a contract is signed to establish the fixed price and advertising services to be provided. Based on the contracts, we provide advertisement placements on our different Website channels and/or in different formats, including but not limited to banners, links, logos, buttons, rich media and content integration.
For brand advertising revenue recognition, prior to entering into contracts, we make a credit assessment of the customer to assess the collectability of the contract. For those contracts for which the collectability was assessed as reasonably assured, we recognize revenue ratably over the period during which the advertising services were provided and when all revenue recognition criteria were met. For those contracts for which the collectability was assessed as not reasonably assured, we recognize revenue only when the cash was received and all other revenue recognition criteria were met.
Before 2011, we treated all elements of advertising contracts as a single unit of accounting for revenue recognition purpose. In accordance with ASU No.2009 -13 Revenue Recognition - Multiple-Deliverable Revenue Arrangements (ASU No.2009 -13), on January 1, 2011, we began to treat advertising contracts with multiple deliverable elements as separate units of accounting for revenue recognition purposes and to recognize revenue on a periodic basis during the contract when each deliverable service is provided. Since the contract price is for all deliverables, we allocate the arrangement consideration to all deliverables at the inception of the arrangement on the basis of their relative selling price according to the selling price hierarchy established by ASU No.2009 -13. We use (a) vendor-specific objective evidence of selling price, if it exists, otherwise, (b) third-party evidence of selling price. If neither (a) nor (b) exists, we will use (c) the managements best estimate of the selling price for that deliverable.
Sponsorship services, which is a type of brand advertising services, is similar to other brand advertising services, but generally involves larger amounts and longer contract periods. Sponsorship services may allow advertisers to sponsor a particular area on our Websites, and may include brand affiliation services and/or a larger volume of services, and may require some exclusivity or premier placements. Sponsorship services advertisement revenues are normally recognized on a straight-line basis over the contract period, provided our obligations under the contract have been met and all revenue recognition criteria have been met.
Search and Others Revenues
Search and others services mainly include pay-for-click services, priority placement services, and online marketing services on the Sogou home page. Pay-for-click services mainly consist of displaying the text-based links of Sogous advertisers on Sogous Websites and Sogous Website Alliance network. The priority placement services are placed in Sogous search directory and are normally provided for a fixed fee over the service period of the contracts. Online marketing services mainly consist of displaying the links to Sogous advertisers Websites on the Sogou home page. Search and others services contracts are normally for relatively small amounts and are signed with small and medium-sized enterprises.
Revenue for pay-for-click services is recognized on a per click basis when the users click on the displayed links. Revenue for priority placement services is normally recognized on a straight-line basis over the contract period, provided our obligations under the contract have been met and all revenue recognition criteria have been met. The priority of the display of text-based links is based on the bidding price of different advertisers. Revenue for online marketing services on the Sogou home page is normally recognized on a straight-line basis over the contract period, provided our obligations under the contract have been met and all revenue recognition criteria have been met.
Online Game Revenues
We generate online game revenues from operating and licensing MMORPGs and Web-based games in China and overseas.
-4-
We earn revenues from our current MMORPG operations by providing online services to game players pursuant to the item-based revenue model. Under the item-based revenue model, game players play games free of charge and are charged for purchases of virtual items.
Under the item-based revenue model, proceeds received from sales of prepaid cards are initially recorded as receipts in advance. Proceeds from sale of prepaid cards to distributors are deferred when received and, revenue is recognized over the estimated lives of the virtual items purchased or as the virtual items are consumed. The revenues are recorded net of business tax and related surcharges, sales discounts and rebates to our distributors.
Under the item-based revenue model, game players can access our games free of charge, but may purchase consumable virtual items, including those with a predetermined expiration time, such as three months, or perpetual items, such as certain costumes that stay bound to a game player for the life of the game. Revenues in relation to consumable virtual items are recognized as they are consumed, as our services in connection with these items have been fully rendered to our game players as of that time. Revenues in relation to perpetual virtual items are recognized over their estimated lives. We will provide continual online game services in connection with these perpetual virtual items until they are no longer used by our game players. We have considered the average period that game players typically play our games and other game player behavior patterns to arrive at our best estimates for the lives of these perpetual virtual items. We have also considered that the estimated lives of perpetual virtual items may be affected by various factors, including the acceptance and popularity of expansion packs, promotional events launched and market conditions. However, given the rapid changes in and development of the online game market, our estimate of the period that game players typically play our games may not accurately reflect the estimated lives of the perpetual virtual items. We have adopted a policy of assessing the estimated lives of perpetual virtual items on a quarterly basis. All paying users data collected since the launch of the games are used to perform the relevant assessments. Historical behavior patterns of these paying users during the period between their first log-on date and last log-on date are used to estimate the lives of perpetual virtual items. While we believe our estimates to be reasonable based on available game player information, we may revise such estimates in the future as our games operation periods become longer and we continue to gain more operating history and data. Any adjustments arising from changes in the estimates of the lives of perpetual virtual items would be applied prospectively on the basis that such changes are caused by new information indicating a change in the game player behavior patterns. Any changes in our estimate of lives of perpetual virtual items may result in our revenues being recognized on a basis different from prior periods and may cause our operating results to fluctuate.
We also derive revenues from licensing our MMORPGs in other countries and territories. The licensing agreements provided for two revenue streams, an initial license fee and a monthly revenue-based royalty based on monthly revenues from the games. The initial license fee consists of both a fixed amount and additional amounts receivable upon achieving certain sales targets. Since we are required to provide when-and-if-available upgrades to the licensees during the license period, both the fixed portion and the additional portion of the initial license fee are recognized ratably as revenue over the license period. The fixed portion of the initial license fee is recognized ratably over the remaining license period from the date the game is launched, and the additional portion of the initial license fee is recognized ratably over the remaining license period from the date such additional amount is certain. The monthly usage-based royalty fee is recognized when earned, provided that collectability is reasonably assured.
We first generated Web-based game revenues after Changyou acquired 68.258% of the equity interests of 7Road. 7Roads Web-based game is designed to be operated under the item-based revenue model. 7Road has licensed the game to third party operators who offer the game to users in China and other countries on their Websites or terminals. The licensing agreements provided for two revenue streams, an initial fixed license fee and a monthly revenue-based royalty. Since 7Road is required to provide when-and-if-available upgrades to the licensees during the license period, the initial license fee is recognized ratably as revenue over the license period. Since the third party operator is the party that signs the user agreement with its users and is responsible for its users experience on its Websites or terminals, 7Road is not the primary obligor, and the net revenue-based royalty paid by the third party operator is recorded as revenue. If the license agreement with the operator requires 7Road to set-up and to maintain the servers to host the Web-based games for the users, 7Road is obliged to provide on-going services to users and we recognize revenue when the virtual items are consumed. Otherwise, we recognize revenue when 7Road is entitled to the revenue-based royalty and collectability is reasonably assured.
Wireless Revenues
Wireless revenues are derived from a wide range of wireless products focused on entertainment, information and communications, such as short messaging services (SMS), Ring Back Tone (RBT), interactive voice response (IVR) and mobile games. We mainly offer news, weather forecasts, chatting, entertainment information, mobile games, mobile phone ringtones and logo downloads and other mobile related services to mobile phone users through contracts signed with third party mobile network operators.
We contract with China Mobile and its subsidiaries and China Unicom and its subsidiaries (China mobile network operators) for billing, collection and transmission services offered to their users. We also contract with other service providers to obtain content and to distribute our wireless products. In addition, we purchase certain content from third-party content providers. In most of these arrangements, the fees payable to the third-party service and content providers are calculated based on certain percentages of the revenue earned after deducting the fees paid to China mobile network operators.
-5-
Wireless service fees are charged on a monthly or per message/download basis. Due to technical issues with the operators network, we might be unable to collect certain wireless service fees from an operator in certain circumstances. This un-collectability is referred to as the failure rate, which can vary from operator to operator. Wireless revenues are recognized in the month in which the service is performed, provided that no significant obligations remain. To recognize wireless revenue, we rely on China mobile network operators to provide us billing confirmations for the actual amount of services they have billed to their mobile customers. At the end of each reporting period, when an operator has not provided us the monthly billing confirmations, we use the information generated from our internal system as well as historical data to estimate the failure rate, to estimate the amount of collectable wireless service fees and to recognize revenue. When we later receive the actual billing confirmation, we then record a true-up accounting adjustment. Although we believe we have the ability to make reasonable estimates, the differences between the actual facts and our estimates may result in significant fluctuations in the amount and timing of the revenue recognized. For the three months ended September 30, 2011, 73% of our estimated wireless revenues were confirmed by the monthly billing confirmations received from China mobile network operators. Generally, (i) within 15 to 120 days after the end of each month, we receive billing confirmations from each of the operators confirming the amount of wireless service charges billed to that operators mobile phone users and (ii) within 30 to 180 days after delivering billing confirmations, each operator remits the wireless service fees, net of its service fees, for the month to us.
Our management must determine whether to record our wireless revenues using the gross or net method of reporting. Determining whether revenue should be reported gross or net is based on an assessment of various factors, the primary factors being whether we are acting as the principal in offering services to the customer or whether we are acting as an agent in the transaction and the specific requirements of each contract. Currently, a majority of our wireless revenues are recorded on a gross basis, as we have the primary responsibility for fulfillment and acceptability of the wireless services. To the extent we are acting as a principal in a transaction, we report as revenue payments received on a gross basis, and report as costs of revenue amounts attributable to services provided by China mobile network operators and other vendors. To the extent we are acting as an agent in a transaction, we report on a net basis as revenue payments received. Whether we are serving as principal or agent in a transaction is judgmental in nature and is determined by evaluating the terms of the arrangement.
Others Revenues
Other revenues are primarily generated from cinema advertisements, sub-licensing of premium licensed content, and Website construction and maintenance.
For cinema advertising revenues, a contract is signed to establish the fixed price and advertising services to be provided. Based on the contracts, we provide advertisement placement on advertising slots to be shown in theatres before the screening of movies. The rights to place advertisements in such advertising slots were granted under contracts with different theatres and film production companies.
Revenue from the cinema advertising is recognized when all the recognition criteria are met. Depending on the terms of a customer contract, fees for services performed can be recognized according to two principal methods: proportional performance or straight line.
(1) | Fees are generally recognized as earned based on the proportional performance method of revenue recognition in situations where our fee is earned on a per advertising slot placement basis or where our fee is reconcilable to the number of advertising slots to be shown as detailed in the customer contracts. |
(2) | Fees are recognized on a straight line basis over the contract period when the advertising service is provided essentially on a pro-rata basis during the contract period. |
Share-based Compensation Expense
Sohu, Changyou and Sogou all have incentive plans for the granting of share-based awards, including common stock/ordinary shares, share options, restricted shares and restricted share units, to their employees and directors. Share-based compensation expense is recognized as costs and/or expenses in the consolidated financial statements based on the fair value of the related share-based awards on their grant dates.
For Sohus share-based awards, in determining the fair value of share options granted, the Black-Scholes valuation model is applied; in determining the fair value of restricted share units granted, the public market price of the underlying shares on the grant dates is applied.
-6-
For Changyous share-based awards, in determining the fair value of ordinary shares, restricted shares and restricted share units granted in 2008, the income approach/discounted cash flow method with a discount for lack of marketability was applied, given that the shares underlying the awards were not publicly traded at the time of grant. In determining the fair value of restricted share units granted in 2009 before Changyous initial public offering, the fair value of the underlying shares was determined based on Changyous offering price for its initial public offering. In determining the fair value of restricted share units granted after Changyous initial public offering, the public market price of the underlying shares on the grant dates is applied.
For Sogous share-based awards, in determining the fair value of share options granted, the income approach/discounted cash flow method with a discount for lack of marketability was applied, given that the shares underlying the awards were not publicly traded at the time of grant.
Share-based compensation expense for the ordinary shares granted is fully recognized in the quarter during which these ordinary shares are granted. For share options, restricted shares and restricted share units granted under Sohus and Changyous share-based awards, compensation expense is recognized on an accelerated basis over the requisite service period. For share options granted under Sogous share-based awards, compensation expense is recognized on a straight-line basis over the estimated period during which the performance target will be met. The number of share-based awards for which the service is not expected to be rendered over the requisite period is estimated, and the related compensation expense is not recorded for that number of awards.
The assumptions used in share-based compensation expense recognition represent managements best estimates, but these estimates involve inherent uncertainties and the application of management judgment. If factors change or different assumptions are used, our share-based compensation expense could be materially different for any period. Moreover, the estimates of fair value are not intended to predict actual future events or the value that ultimately will be realized by employees who receive equity awards, and subsequent events are not indicative of the reasonableness of the original estimates of fair value made by us for accounting purposes.
Income Taxes and Uncertain Tax Positions
Income Taxes
Income taxes are accounted for using an asset and liability approach which requires the recognition of income taxes payable or refundable for the current year and deferred tax liabilities and assets for the future tax consequences of events that have been recognized in our financial statements or tax returns. Deferred income taxes are determined based on the differences between the financial reporting and tax basis of assets and liabilities and are measured using the currently enacted tax rates and laws. Deferred tax assets are reduced by a valuation allowance, if based on available evidence, it is considered that it is more likely than not that some portion of or all of the deferred tax assets will not be realized. In making such determination, we consider factors including (i) future reversals of existing taxable temporary differences, (ii) future profitability, and (iii) tax planning strategies.
Our deferred tax assets are related to net operating losses of Sohu that would be subject to corporate income tax in the United States (U.S. Corporate Income Tax), and net operating losses and temporary differences between accounting and tax basis for our China-based subsidiaries and VIEs that are subject to corporate income tax in the PRC under the CIT law (PRC Corporate Income Tax). Substantially all of our income is earned through China-based subsidiaries and VIEs. In the foreseeable future we do not intend to repatriate income to the United States (U.S.) where it would be subject to U.S. Corporate Income Tax, except that, under certain circumstances, we may repatriate to the U.S. income that will be subject to the U.S. Alternative Minimum Tax. In the foreseeable future, it is more likely than not that the deferred tax assets resulting from the net operating losses of Sohu will not be realized. Hence, we recorded a valuation allowance against our gross deferred tax assets in order to reduce the deferred tax assets to the amount that is more likely than not to be realized. If events were to occur in the future that would allow us to realize more of our deferred tax assets than the presently recorded net amount, an adjustment would be made to the deferred tax assets that would increase income for the period when those events occurred. If events were to occur in the future that would require us to realize less of our deferred tax assets than the presently recorded net amount, an adjustment would be made to the valuation allowance against deferred tax assets that would decrease income for the period when those events occurred.
Significant management judgment is required in determining income tax expense and deferred tax assets and liabilities.
Uncertain Tax Positions
In order to assess uncertain tax positions, we apply a more likely than not threshold and a two-step approach for tax position measurement and financial statement recognition. For the two-step approach, the first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates that it is more likely than not that the position will be sustained, including resolution of related appeals or litigation processes, if any. The second step is to measure the tax benefit as the largest amount that is more than 50% likely to be realized upon settlement.
-7-
Mezzanine Equity
Mezzanine equity consists of noncontrolling interest in 7Road and a put option pursuant to which the noncontrolling shareholders will have the right to put their equity interests in 7Road to Changyou at a pre-determined price if 7Road achieves specified performance milestones in the coming three years and certain circumstances occur. The put option will expire in 2014.
In accordance with ASC subtopic 480-10, we accrete the balance of noncontrolling interest to its redemption value over the period from the date of the 7Road acquisition to the earliest redemption date of the noncontrolling interest. Any subsequent changes in the redemption value are considered to be changes in accounting estimates and will be amortized over the same period.
Noncontrolling Interest
Noncontrolling interest is the portion of economic interest in Sohus majority-owned subsidiaries and VIEs which is not attributable, directly or indirectly, to Sohu. Currently, the noncontrolling interest in our consolidated financial statements mainly consists of noncontrolling interest for Changyou and Sogou.
Noncontrolling Interest for Changyou
To reflect the economic interest in Changyou held by shareholders other than Sohu (noncontrolling shareholders), Changyous net income attributable to these noncontrolling shareholders is recorded as noncontrolling interest in Sohus consolidated statements of operations, based on their share of the economic interests in Changyou. Changyous cumulative results of operations attributable to these noncontrolling shareholders, along with changes in shareholders equity, adjustment for share-based compensation expense in relation to those share-based awards which are unvested and vested but not yet settled and adjustment for changes in Sohus ownership in Changyou from Sohus purchasing of Changyou ADSs representing Class A ordinary shares, are recorded as noncontrolling interest in Sohus consolidated balance sheets.
Noncontrolling Interest for Sogou
To reflect the economic interest in Sogou held by shareholders other than Sohu (noncontrolling shareholders), Sogous net income/loss attributable to these noncontrolling shareholders is recorded as noncontrolling interest in Sohus consolidated statements of operations. Sogous cumulative results of operations attributable to these noncontrolling shareholders, along with changes in shareholders equity and adjustment for share-based compensation expense in relation to those share-based awards which are unvested and vested but not yet settled and noncontrolling shareholders original investments in Series A Preferred shares are accounted for as a noncontrolling interest classified as permanent equity in Sohus consolidated balance sheets, as redemption of the noncontrolling interest is solely within the control of Sohu. These treatments are based on the terms governing investment by the noncontrolling shareholders in the Series A Preferred Shares of Sogou (the Sogou Series A Terms) and the terms of Sogous restructuring.
By virtue of the Sogou Series A Terms and the terms of the restructuring, as Sogou loses money after its restructuring, the net losses will be allocated in the following order: (i) net losses will be allocated to Sohu until its basis in Sogou decreases to zero; (ii) additional net losses will be allocated to Alibaba, China Web and Photon until their investment in Sogou decreases to zero; and (iii) further net losses will be allocated between Sohu and noncontrolling shareholders based on their shareholding percentage in Sogou. Any subsequent net income from Sogou will be allocated in the following order: (i) net income will be allocated between Sohu and noncontrolling shareholders based on their shareholding percentage in Sogou until their basis in Sogou increases to zero; (ii) additional net income will be allocated to Alibaba, China Web and Photon to bring their basis back; (iii) further net income will be allocated to Sohu to bring its basis back; and (iv) further net income will be allocated between Sohu and noncontrolling shareholders based on their shareholding percentage in Sogou.
Net Income per Share
Basic net income per share is computed using the weighted average number of common shares outstanding during the period. Diluted net income per share is computed using the weighted average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares comprise shares issuable upon the exercise or settlement of share-based awards using the treasury stock method. The dilutive effect of share-based awards with performance requirements is not considered before the performance targets are actually met. The computation of diluted net income per share does not assume conversion, exercise, or contingent issuance of securities that would have an anti-dilutive effect (i.e., an increase in earnings per share amounts or a decrease in loss per share amounts) on net income per share. Additionally, for purposes of calculating the numerator of diluted net income per share, the net income attributable to Sohu is adjusted for two factors as following:
(1) Difference between Changyous net income attributable to Sohu determined by:
i) the percentage of the total economic interest in Changyou held by Sohu, and
-8-
ii) the percentage of the weighted average number of Changyou shares held by Sohu to the weighted average number of Changyou ordinary shares and shares issuable upon the exercise or settlement of share-based awards under the treasury stock method.
(2) Difference between Sogous net income/loss attributable to Sohu determined by:
i) the Sogou Series A Terms and the terms of Sogous restructuring, and
ii) the percentage of the weighted average number of Sogou shares held by Sohu to the weighted average number of Sogou ordinary shares, shares issuable upon the conversion of convertible preferred shares under the if-converted method, and shares issuable upon the exercise or settlement of share-based awards under the treasury stock method.
Fair Value of Financial Instruments
Our financial instruments include cash equivalents, short-term investments, accounts receivable, investment in debt securities, accounts payable and accrued liabilities. The carrying amount of accounts receivable, accounts payable and accrued liabilities approximates their fair value. Other financial instruments are measured at their respective fair values. For fair value measurements, U.S. GAAP establishes a three-tier hierarchy which prioritizes the inputs used in the valuation methodologies in measuring fair value:
Level 1 - observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 - include other inputs that are directly or indirectly observable in the market place.
Level 3 - unobservable inputs which are supported by little or no market activity.
The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
Short-term Investments
For investments in financial instruments with a variable interest rate indexed to performance of underlying assets, we elected the fair value option at the date of initial recognition and carried these investments at fair value. Changes in the fair value are reflected in the consolidated statements of income as other income.
Accounts Receivable, Net
The carrying value of accounts receivable is reduced by an allowance that reflects our best estimate of the amounts that will not be collected. We make estimations of the collectability of accounts receivable. Many factors are considered in estimating the general allowance, including but not limited to reviewing delinquent accounts receivable, performing aging analysis and customer credit analysis, and analyzing historical bad debt records and current economic trends. Additional allowance for specific doubtful accounts might be made if the financial conditions of our customers or mobile network operators deteriorate or China mobile network operators are unable to collect fees from their end customers, resulting in their inability to make payments due to us.
Investment in Debt Securities
We invest our excess cash in certain debt securities of high-quality corporate issuers. We elected the fair value option to account for our investment in debt securities at their initial recognition, and recorded changes in fair value in other income/expenses. The fair value election was made to mitigate accounting mismatches and to achieve operational simplifications.
Long-Lived Assets
Long-lived assets include fixed assets, intangible assets and prepaid non-current assets.
Fixed Assets
Fixed assets mainly comprise computer equipment and hardware, office building, leasehold improvements, vehicles and office furniture. Fixed assets are recorded at cost less accumulated depreciation with no residual value. Depreciation is computed using the straight-line method over the estimated useful lives of the assets.
-9-
Intangible Assets
Intangible assets primarily comprise content and license, domain names and trademarks, operating rights of licensed games, computer software purchased from unrelated third parties and developed technologies. Intangible assets are recorded at cost less accumulated amortization with no residual value. Amortization of intangible assets is computed using the straight-line method over their estimated useful lives, other than the amortization of licensed video contents, which is computed based on the viewership accumulation trend over the shorter of the term of the applicable licensing period or the estimated period over which the benefits of the licensing contract will be enjoyed.
Prepaid non-current Assets
Prepaid non-current assets primarily include prepayments for the office buildings to be built as Sohus and Changyous headquarters before they were recognized as fixed assets.
Impairment of Long-lived Assets
The carrying values of long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable. Based on the existence of one or more indicators of impairment, we measure any impairment of long-lived assets using the projected discounted cash flow method. The estimation of future cash flows requires significant management judgment based on our historical results and anticipated results and is subject to many factors. The discount rate that is commensurate with the risk inherent in our business model is determined by our management. An impairment charge would be recorded if we determined that the carrying value of long-lived assets may not be recoverable. The impairment to be recognized is measured by the amount by which the carrying values of the assets exceed the fair value of the assets.
Goodwill
Goodwill represents the excess of the purchase price over the fair value of the identifiable assets and liabilities acquired as a result of our acquisitions of interests in our subsidiaries and VIEs. Goodwill is not depreciated or amortized but is tested for impairment at reporting unit level (business segment) on an annual basis, and between annual tests when an event occurs or circumstances change that could indicate that the asset might be impaired. The impairment test consists of a comparison of the fair value of goodwill with its carrying value. Application of a goodwill impairment test requires significant management judgment, including the identification of reporting units, assigning assets and liabilities to reporting units, assigning goodwill to reporting units, and determining the fair value of each reporting unit. The judgments in estimating the fair value of reporting units include estimating future cash flows, determining appropriate discount rates and making other assumptions. Changes in these estimates and assumptions could materially affect the determination of fair value for each reporting unit.
Functional Currency and Foreign Currency Translation
Functional Currency
An entitys functional currency is the currency of the primary economic environment in which it operates, normally that is the currency of the environment in which it primarily generates and expends cash. Managements judgment is essential to determine the functional currency by assessing various indicators, such as cash flows, sales price and market, expenses, financing and inter-company transactions and arrangements. The functional currency of Sohu.com Inc. is the U.S. dollar. The functional currency of our subsidiaries and VIEs in the PRC (except for Wuxi Sohu New Momentum, a PRC subsidiary set up in May 2010), the United Kingdom, Malaysia, Korea, and India, respectively, are the RMB, British Pound, Malaysian Ringgit, Korean Won, and Indian Rupee, respectively. Wuxi Sohu New Momentums functional currency is the U.S. dollar. The functional currency of our subsidiaries in the U.S. and Hong Kong is the U.S. dollar.
Foreign Currency Translation
Assets and liabilities of our China-based subsidiaries and VIEs (not including Wuxi Sohu New Momentum), the United Kingdom, Malaysia, Korea and India are translated into U.S. dollars, our reporting currency, at the exchange rate in effect at the balance sheets date and revenues and expenses are translated at the average exchange rates in effect during the reporting period. Foreign currency translation adjustments are not included in determining net income for the period but are accumulated in a separate component of equity in our consolidated balance sheets.
Foreign currency transactions denominated in currencies other than the functional currency are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are re-measured at the applicable rates of exchange in effect at that date. Gains and losses resulting from foreign currency re-measurement are included in the consolidated statements of operations.
-10-
RESULTS OF OPERATIONS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2011 AND 2010
In 2010, in order to better present operating results of Sogou after the restructuring, we reclassified certain revenues and cost of revenues from Sogou segment to others segment. To conform to current period presentations, the relevant amounts for prior periods have been reclassified.
Revenues
The following table presents our revenues by revenue source and by proportion for the periods indicated (in thousands, except percentages):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||
2011 | 2010 | 2011 vs 2010 |
2011 | 2010 | 2011 vs 2010 |
|||||||||||||||||||||||||||||||||||
Revenues |
||||||||||||||||||||||||||||||||||||||||
Online advertising: |
||||||||||||||||||||||||||||||||||||||||
Brand advertising |
$ | 76,572 | 33 | % | $ | 59,083 | 36 | % | $ | 17,489 | $ | 201,453 | 33 | % | $ | 151,757 | 35 | % | $ | 49,696 | ||||||||||||||||||||
Search and others |
18,410 | 8 | % | 5,357 | 3 | % | 13,053 | 40,002 | 7 | % | 12,053 | 3 | % | 27,949 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Subtotal of online advertising revenues |
94,982 | 41 | % | 64,440 | 39 | % | 30,542 | 241,455 | 40 | % | 163,810 | 38 | % | 77,645 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Online game |
115,798 | 50 | % | 85,623 | 52 | % | 30,175 | 312,259 | 52 | % | 235,416 | 54 | % | 76,843 | ||||||||||||||||||||||||||
Wireless |
14,210 | 6 | % | 13,594 | 9 | % | 616 | 37,559 | 6 | % | 37,955 | 8 | % | (396 | ) | |||||||||||||||||||||||||
Others |
7,870 | 3 | % | 407 | 0 | % | 7,463 | 14,661 | 2 | % | 2,434 | 0 | % | 12,227 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total revenues |
$ | 232,860 | 100 | % | $ | 164,064 | 100 | % | $ | 68,796 | $ | 605,934 | 100 | % | $ | 439,615 | 100 | % | $ | 166,319 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues were $232.9 million and $605.9 million, respectively, for the three and nine months ended September 30, 2011, compared to $164.1 million and $439.6 million, respectively, for the corresponding periods in 2010. The increase in total revenues from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $68.8 million, and the increase from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $166.3 million. The increase was mainly attributable to online advertising revenues and online game revenues.
Online Advertising Revenues
Online advertising revenues were $95.0 million and $241.5 million, respectively, for the three and nine months ended September 30, 2011, compared to $64.4 million and $163.8 million, respectively, for the corresponding periods in 2010.
Brand Advertising Revenues
Brand advertising revenues were $76.6 million and $201.5 million, respectively, for the three and nine months ended September 30, 2011, compared to $59.1 million and $151.8 million, respectively, for the corresponding periods in 2010. The increase in brand advertising revenues from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $17.5 million, and the increase from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $49.7 million. The increase was mainly due to strong advertising demand from the IT-related sector and increased revenues from the real estate sector, for which Sohu built a larger sales network in 2011.
We expect brand advertising revenues to have a minor increase in the fourth quarter of 2011, compared to the third quarter of 2011.
Search and Others Revenues
Search and others services primarily include pay-for-click services, priority placements in Sogous search directory, and online marketing services on the Sogou home page. Revenues from pay-for-click services accounted for approximately 77% and 78%, respectively, of the total search and others revenues for the three and nine months ended September 30, 2011, compared to 86% and 82%, respectively, for the corresponding periods in 2010.
-11-
Search and others revenues were $18.4 million and $40.0 million, respectively, for the three and nine months ended September 30, 2011, compared to $5.4 million and $12.1 million, respectively, for the corresponding periods in 2010. The increase in search and others revenues from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $13.0 million, and the increase from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $27.9 million. The increase was mainly due to increased search traffic and improved monetization of traffic.
We expect search and others revenues to increase in the fourth quarter of 2011, compared to the third quarter of 2011.
Online Game Revenues
Online game revenues include revenues from Changyous game operations, overseas licensing revenues and revenues from 7Road. Online game revenues were $115.8 million and $312.3 million, respectively, for the three and nine months ended September 30, 2011, compared to $85.6 million and $235.4 million, respectively, for the corresponding periods in 2010. The increase in online game revenues from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $30.2 million, and the increase from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $76.9 million. The increase was mainly due to a full quarter of revenue contribution from 7Road, revenue contribution from the newly launched DMD, and the ongoing popularity of TLBB in China during the third quarter of 2011. Aggregate active paying accounts for Changyous MMORPGs increased 16% from the three months ended September 30, 2010 to the three months ended September 30, 2011 and average revenue per active paying account for Changyous MMORPGs increased 2% from the three months ended September 30, 2010 to the three months ended September 30, 2011.
We expect online game revenues to increase in the fourth quarter of 2011, compared to the third quarter of 2011.
Wireless Revenues
Wireless revenues were $14.2 million and $37.6 million, respectively, for the three and nine months ended September 30, 2011, compared to $13.6 million and $38.0 million, respectively, for the corresponding periods in 2010.
We expect wireless revenues to be flat in the fourth quarter of 2011 compared to the third quarter of 2011.
Others Revenues
Revenues for other services were $7.9 million and $14.7 million, respectively, for the three and nine months ended September 30, 2011, compared to $0.4 million and $2.4 million, respectively, for the corresponding periods in 2010. The increase in other revenues mainly arose from the cinema advertisement business and sub-licensing of premium licensed content.
Costs and Expenses
Cost of Revenues
The following table presents our cost of revenues by source and by proportion for the periods indicated (in thousands, except percentages):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||
2011 | 2010 | 2011 vs 2010 |
2011 | 2010 | 2011 vs 2010 |
|||||||||||||||||||||||||||||||||||
Cost of revenues: |
||||||||||||||||||||||||||||||||||||||||
Online advertising: |
||||||||||||||||||||||||||||||||||||||||
Brand advertising |
$ | 31,643 | 47 | % | $ | 23,256 | 54 | % | $ | 8,387 | $ | 79,869 | 48 | % | $ | 62,795 | 55 | % | $ | 17,074 | ||||||||||||||||||||
Search and others |
7,521 | 11 | % | 3,650 | 8 | % | 3,871 | 18,502 | 11 | % | 9,746 | 8 | % | 8,756 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Subtotal of cost of online advertising revenues |
39,164 | 58 | % | 26,906 | 62 | % | 12,258 | 98,371 | 59 | % | 72,541 | 63 | % | 25,830 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Online game |
14,578 | 22 | % | 8,537 | 20 | % | 6,041 | 33,496 | 20 | % | 20,929 | 18 | % | 12,567 | ||||||||||||||||||||||||||
Wireless |
8,727 | 13 | % | 7,381 | 17 | % | 1,346 | 22,728 | 14 | % | 20,102 | 18 | % | 2,626 | ||||||||||||||||||||||||||
Others |
4,469 | 7 | % | 352 | 1 | % | 4,117 | 11,359 | 7 | % | 1,351 | 1 | % | 10,008 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total cost of revenues |
$ | 66,938 | 100 | % | $ | 43,176 | 100 | % | $ | 23,762 | $ | 165,954 | 100 | % | $ | 114,923 | 100 | % | $ | 51,031 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
-12-
Total cost of revenues was $66.9 million and $166.0 million, respectively, for the three and nine months ended September 30, 2011, compared to $43.2 million and $114.9 million, respectively, for the corresponding periods in 2010. The increase in cost of revenues from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $23.7 million, and the increase from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $51.1 million. The increase was mainly attributable to increased cost of online advertising revenues and increased cost of online game revenues.
Cost of Online Advertising Revenues
Cost of online advertising revenues was $39.2 million and $98.4 million, respectively, for the three and nine months ended September 30, 2011, compared to $26.9 million and $72.5 million, respectively, for the corresponding periods in 2010.
Cost of Brand Advertising Revenues
Cost of brand advertising revenues mainly consists of salary and benefits expenses, amortization of licensed copyrights, depreciation expenses, content and license costs, bandwidth leasing costs and revenue sharing payments.
Amortization of licensed copyrights is related to titles to movies and television series licensed from external parties. We amortize licensed copyrights over the shorter of the term of the applicable licensing period or the estimated period over which the benefits of the licensing contract will be enjoyed based on the viewership accumulation trend.
Cost of brand advertising revenues was $31.6 million and $79.9 million, respectively, for the three and nine months ended September 30, 2011, compared to $23.3 million and $62.8 million, respectively, for the corresponding periods in 2010.
The increase in cost of brand advertising revenues from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $8.3 million, primarily attributable to investment in our video business. This increase mainly consisted of a $5.2 million increase in content and license costs, of which $2 million was due to changes in the amortization method of certain video content in the third quarter of 2011 to better match and reflect the viewership accumulation pattern, a $2.2 million increase in bandwidth leasing cost, a $0.6 million increase in facility expenses and a $0.6 million increase in salary and benefits expenses, offset by a $0.8 million decrease in share-based compensation expense.
The increase in cost of brand advertising revenues from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $17.1 million, primarily attributable to investment in our video business. This increase mainly consisted of a $9.9 million increase in content and license costs, of which $2 million was due to changes in the amortization method of certain video content in the third quarter of 2011 to better match and reflect the viewership accumulation pattern, a $6.9 million increase in bandwidth leasing cost and a $1.2 million increase in facility expenses, offset by a $1.7 million decrease in share-based compensation expense.
Our brand advertising gross margin was 59% and 60%, respectively, for the three and nine months ended September 30, 2011, as compared to 61% and 59%, respectively, for the corresponding periods in 2010. The decrease in our brand advertising gross margin for the three months ended September 30, 2011 was primarily due to changes in the amortization method of certain video content in the third quarter of 2011 to better match and reflect viewership accumulation pattern.
Cost of Search and Others Revenues
Cost of search and others revenues mainly consists of payments to our Website Alliance, depreciation and bandwidth leasing costs.
Cost of search and others revenues was $7.5 million and $18.5 million, respectively, for the three and nine months ended September 30, 2011, compared to $3.7 million and $9.7 million, respectively, for the corresponding periods in 2010.
The increase in cost of search and others revenues from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $3.8 million. The increase mainly consisted of a $2.8 million increase in payments to Sogous Website Alliance and a $0.7 million increase in bandwidth leasing costs.
The increase in cost of search and others revenues from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $8.8 million. The increase mainly consisted of a $6.1 million increase in payments to Sogous Website Alliance and a $2.0 million increase in bandwidth leasing costs.
Cost of Online Game Revenues
Cost of online game revenues mainly consists of salary and benefits expenses, revenue-based royalty payments to game developers, content and license expenses, bandwidth leasing costs, amortization of licensing fees, depreciation expenses, PRC business tax and value-added tax (VAT) arising from transactions between Changyous subsidiaries and its VIEs.
-13-
Cost of online game revenues was $14.6 million and $33.5 million, respectively, for the three and nine months ended September 30, 2011, compared to $8.5 million and $20.9 million, respectively, for the corresponding periods in 2010.
The increase in cost of online game revenues from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $6.1 million. The increase mainly consisted of a $2.5 million increase in bandwidth leasing costs, a $1.3 million increase in salary and benefits expenses, which was attributable to the increased size of our workforce, a $1.1 million increase in content and license expenses and a $0.6 million increase in depreciation expenses.
The increase in cost of online game revenues from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $12.6 million. The increase mainly consisted of a $4.1 million increase in bandwidth leasing costs, a $3.6 million increase in salary and benefits expenses, which was attributable to the increased size of our workforce, a $2.1 million increase in revenue-based royalty payments to game developers and a $1.5 million increase in content and license expenses.
Our online game gross margin was 87% and 89%, respectively, for the three and nine months ended September 30, 2011, as compared to 90% and 91%, respectively, for the corresponding periods in 2010. The decrease in our online game gross margin was mainly due to higher bandwidth costs incurred for the new game DMD, and the hiring of game operations staff in the third quarter of 2011.
Cost of Wireless Revenues
Cost of wireless revenues mainly consists of collection charges and transmission fees paid to mobile network operators, payments to third party wireless service alliances and content suppliers, penalties, depreciation expenses, and bandwidth leasing costs.
Cost of wireless revenues was $8.7 million and $22.7 million, respectively, for the three and nine months ended September 30, 2011, compared to $7.4 million and $20.1 million, respectively, for the corresponding periods in 2010.
The collection and transmission charges vary among the mobile network operators. The collection charges and transmission fees mainly include (1) a gateway fee of $0.008 to $0.031 per message in the third quarter of 2011, and $0.003 to $0.030 per message in the third quarter of 2010, depending on the volume of the monthly total wireless messages, and (2) a collection fee of 15% to 87% of total fees collected by the mobile network operators from mobile phone users (with the residual paid to us) in the third quarter of 2011, compared to 0% to 80% in the third quarter of 2010.
Our wireless gross margin was 39%, both for the three and nine months ended September 30, 2011, as compared to 46% and 47%, respectively, for the corresponding periods in 2010. The decrease in our wireless gross margin was due to the growth in wireless revenues having been slower than the increase in cost of wireless revenues.
Cost of Revenues for Other Services
Cost of revenues for other services mainly consists of payment to cinemas or cinema circuits for pre-filming advertisement slots; personnel and other expenses in connection with sales of software, provision of ASP services and construction and maintenance of Websites.
Cost of revenues for other services was $4.5 million and $11.4 million, respectively, for the three and nine months ended September 30, 2011, compared to $0.4 million and $1.4 million, respectively, for the corresponding periods in 2010. The increase in cost of revenues for other services from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $4.1 million. The increase from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $10.0 million. The increase was mainly attributable to costs for our cinema advertisement business.
-14-
Operating Expenses
The following table presents our operating expenses by nature and by proportion for the periods indicated (in thousands, except percentages):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||
2011 | 2010 | 2011 vs 2010 |
2011 | 2010 | 2011 vs 2010 |
|||||||||||||||||||||||||||||||||||
Operating expenses: |
||||||||||||||||||||||||||||||||||||||||
Product development |
$ | 28,019 | 30 | % | $ | 19,479 | 35 | % | $ | 8,540 | $ | 76,171 | 33 | % | $ | 51,882 | 32 | % | $ | 24,289 | ||||||||||||||||||||
Sales and marketing |
48,640 | 53 | % | 25,410 | 46 | % | 23,230 | 117,133 | 50 | % | 78,025 | 49 | % | 39,108 | ||||||||||||||||||||||||||
General and administrative |
15,655 | 17 | % | 10,757 | 19 | % | 4,898 | 40,912 | 17 | % | 30,267 | 19 | % | 10,645 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total operating expenses |
$ | 92,314 | 100 | % | $ | 55,646 | 100 | % | $ | 36,668 | $ | 234,216 | 100 | % | $ | 160,174 | 100 | % | $ | 74,042 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses were $92.3 million and $234.2 million, respectively, for the three and nine months ended September 30, 2011, compared to $55.6 million and $160.2 million, respectively, for the corresponding periods in 2010. The increase in operating expenses from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $36.7 million, and the increase from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $74.0 million. The increase was mainly attributable to increases in sales and marketing expenses and product development expenses.
Product Development Expenses
Product development expenses mainly consist of personnel-related expenses incurred for the enhancement to and maintenance of our Websites as well as costs associated with new product development and enhancement for existing products and services.
Product development expenses were $28.0 million and $76.2 million, respectively, for the three and nine months ended September 30, 2011, compared to $19.5 million and $51.9 million, respectively, for the corresponding periods in 2010.
The increase in product development expenses from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $8.5 million. The increase mainly consisted of a $8.6 million increase in salary and benefits expenses, offset by a $0.9 million decrease in content and license expenses.
The increase in product development expenses from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $24.3 million. The increase mainly consisted of a $21.1 million increase in salary and benefits expenses and a $1.2 million increase in content and license expenses.
Sales and Marketing Expenses
Sales and marketing expenses mainly consist of advertising and promotional expenditures, salary and benefits expenses, facility expenses, sales commissions and travel expenses.
Sales and marketing expenses were $48.6 million and $117.1 million, respectively, for the three and nine months ended September 30, 2011, compared to $25.4 million and $78.0 million, respectively, for the corresponding periods in 2010.
The increase in sales and marketing expenses from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $23.2 million. The increase mainly consisted of a $15.6 million increase in advertising and promotional expenditures, of which $8.7 million was for brand advertising business related promotion activities, and $6.9 million was for Changyou related promotion activities, a $5.0 million increase in salary and benefits expenses, a $1.2 million increase in travel expenses and a $0.5 million increase in facility expenses.
The increase in sales and marketing expenses from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $39.1 million. The increase mainly consisted of a $19.0 million increase in advertising and promotional expenditures, mainly for brand advertising business related promotion activities, a $14.3 million increase in salary and benefits expenses, a $2.1 million increase in travel expenses and a $1.3 million increase in facility expenses.
General and Administrative Expenses
General and administrative expenses mainly consist of salary and benefits expenses, professional service fees and facility expenses.
General and administrative expenses were $15.7 million and $40.9 million, respectively, for the three and nine months ended September 30, 2011, compared to $10.8 million and $30.3 million, respectively, for the corresponding periods in 2010.
The increase in general and administrative expenses from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $4.9 million. The increase mainly consisted of a $2.4 million increase in salary and benefits expenses, a $0.8 million increase in facility expenses and a $0.7 million increase in professional service fees.
-15-
The increase in general and administrative expenses from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $10.6 million. The increase mainly consisted of a $5.5 million increase in salary and benefits expenses, a $1.9 million increase in professional service fees and a $1.3 million increase in facility expenses.
Share-based Compensation Expense
Sohu, Changyou and Sogou all have incentive plans for the granting of share-based awards, including common stock/ ordinary shares, share options, restricted shares and restricted share units, to their employees and directors.
Share-based compensation expense was recognized in costs and/or expenses for the three and nine months ended September 30, 2011 and September 30, 2010, respectively, as follows (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
Share-based compensation expense | 2011 | 2010 | 2011 | 2010 | ||||||||||||
Cost of revenues |
$ | 253 | $ | 1,063 | $ | 1,543 | $ | 3,346 | ||||||||
Product development expenses |
1,633 | 2,238 | 4,826 | 6,901 | ||||||||||||
Sales and marketing expenses |
874 | 1,271 | 2,835 | 3,402 | ||||||||||||
General and administrative expenses |
1,617 | 1,989 | 4,857 | 5,893 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 4,377 | $ | 6,561 | $ | 14,061 | $ | 19,542 | |||||||||
|
|
|
|
|
|
|
|
Share-based compensation expense recognized for share awards of Sohu, Changyou and Sogou, respectively, was as follows (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
Share-based compensation expense | 2011 | 2010 | 2011 | 2010 | ||||||||||||
For Sohus share-based awards |
$ | 2,607 | $ | 4,806 | $ | 8,735 | $ | 12,889 | ||||||||
For Changyous share-based awards |
1,172 | 1,755 | 4,210 | 6,653 | ||||||||||||
For Sogous share-based awards |
598 | 0 | 1,116 | 0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 4,377 | $ | 6,561 | $ | 14,061 | $ | 19,542 | |||||||||
|
|
|
|
|
|
|
|
For Sohus share options, as of September 30, 2011 there was no unrecognized compensation expense because the requisite service periods for the remaining share options had ended by the end of 2009. For Sohus restricted share units, as of September 30, 2011, there was $10.6 million of related unrecognized compensation expense.
For Changyous share-based awards, as of September 30, 2011, there was $4.2 million of unrecognized compensation expense.
For Sogous share-based awards, as of September 30, 2011, there was $0.66 million of unrecognized compensation expense.
Operating Profit
As a result of the foregoing, our operating profit was $73.6 million and $205.8 million, respectively, for the three and nine months ended September 30, 2011, compared to $65.2 million and $164.5 million, respectively, for the corresponding periods in 2010.
Income Tax Expense
Income tax expense was $14.4 million and $35.7 million, respectively, for the three and nine months ended September 30, 2011, compared to $11.3 million and $25.6 million, respectively, for the corresponding periods in 2010.
The increase in income tax expense from the three months ended September 30, 2010 to the three months ended September 30, 2011 was $3.1 million. The increase was mainly due to a $3.9 million increase in income tax expense for online game business.
-16-
The increase in income tax expense from the nine months ended September 30, 2010 to the nine months ended September 30, 2011 was $10.1 million. The increase was mainly due to a $9.2 million increase in income tax expense for online game business.
Net Income
For the three and nine months ended September 30, 2011, we had net income of $64.3 million and $181.1 million, respectively, compared to $54.0 million and $140.8 million, respectively, for the corresponding periods of 2010.
For the three months ended September 30, 2011, we had net income of $64.3 million, including net income of $11.8 million from brand advertising, wireless and others segment, $53.7 million from Changyou segment, and net loss of $1.2 million from Sogou segment. For the three months ended September 30, 2010, we had net income of $54.0 million, including net income of $14.9 million from brand advertising, wireless and others segment, $45.3 million from Changyou segment, and net loss of $6.2 million from Sogou segment.
For the nine months ended September 30, 2011, we had net income of $181.1 million, including net income of $31.1 million from brand advertising, wireless and others segment, $161.2 million from Changyou segment, and net loss of $11.2 million from Sogou segment. For the nine months ended September 30, 2010, we had net income of $140.8 million, including net income of $33.7 million from brand advertising, wireless and others segment, $127.1 million from Changyou segment, and net loss of $20.0 million from Sogou segment.
Net Income Attributable to Noncontrolling Interest
Net income attributable to noncontrolling interest was $16.4 million and $43.7 million, respectively, for the three and nine months ended September 30, 2011, compared to $13.0 million and $36.1 million, respectively, for the corresponding periods in 2010.
The increase in net income attributable to noncontrolling interest was mainly due to increased net income of Changyou.
We expect the noncontrolling interest recognized for Changyou to increase in the fourth quarter of 2011, compared to the third quarter of 2011, due to vesting of share-based awards as described in Note 12 - Sohu.com Inc. Shareholders Equity - Changyou.com Limited Share-based Awards, as well as the increase in Changyous net income.
We expect the noncontrolling interest recognized for Sogou to remain at a low level in the fourth quarter of 2011.
Net Income attributable to Sohu.com Inc.
As a result of the foregoing, we had net income attributable to Sohu of $46.8 million and $135.9 million, respectively, for the three and nine months ended September 30, 2011, compared to $41.0 million and $104.7 million, respectively, for the corresponding periods in 2010.
LIQUIDITY AND CAPITAL RESOURCES
Our principal sources of liquidity are cash and cash equivalents, short-term investments, investment in debt securities, as well as the cash flows generated from our operations.
As of September 30, 2011, we had cash and cash equivalents, short-term investments and investment in debt securities of approximately $808.4 million. As of September 30, 2010, we had cash and cash equivalents and investment in debt securities of approximately $609.3 million. Cash equivalents primarily comprise time deposits.
Sohu entered into an agreement to purchase an office building to be built in Beijing, which will serve as our headquarters, for a purchase price of $126 million. As of September 30, 2011, $107 million had been paid and was recognized as prepaid non-current assets in our consolidated financial statements. The remaining $19 million payment will be settled in installments as various stages of the development plan are completed. Construction is expected to be completed by the end of 2012.
Changyou entered into an agreement to purchase an office building to be built in Beijing, which will serve as its headquarters, for a purchase price of approximately $156 million. As of September 30, 2011, $62 million had been paid and was recognized as prepaid non-current assets in our consolidated financial statements. The remaining $94 million payment will be settled in installments as various stages of the development plan are completed. Construction is expected to be completed by the end of 2012.
As of September 30, 2011, the Sohu Group also had commitments for video content and bandwidth purchase in the amount of $35 million, commitments for other content, bandwidth and service purchase in the amount of $36 million, and other commitments related to future operating lease obligations and license fees of games developed by third-parties.
-17-
We believe our current liquidity and capital resources are sufficient to meet anticipated working capital needs (net cash used in operating activities), commitments and capital expenditures over the next twelve months. We may, however, require additional cash resources due to changes in business conditions and other future developments, or changes in general economic conditions.
Cash Generating Ability
We believe we will continue to generate strong cash flow from our online advertising business and online game business, which, along with our available cash, will provide sufficient liquidity and financial flexibility.
Our cash flows were summarized below (in thousands):
Nine Months Ended September 30, | ||||||||
2011 | 2010 | |||||||
Net cash provided by operating activities |
$ | 256,491 | $ | 184,117 | ||||
Net cash used in investing activities |
(209,936 | ) | (219,608 | ) | ||||
Net cash used in financing activities |
(39,209 | ) | (144 | ) | ||||
Effect of exchange rate change on cash and cash equivalents |
21,688 | 6,515 | ||||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
29,034 | (29,120 | ) | |||||
Cash and cash equivalents at beginning of period |
678,389 | 563,782 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 707,423 | $ | 534,662 | ||||
|
|
|
|
Net Cash Provided by Operating Activities
For the nine months ended September 30, 2011, $256.5 million net cash provided by operating activities was primarily attributable to our net income of $181.1 million, adjusted by non-cash items of share-based compensation expense of $14.1 million, depreciation and amortization of $45.5 million, cash from working capital items of $19.4 million and other miscellaneous non-cash expense of $1.0 million, offset by a decrease in cash of $3.2 million from fair value change in debt securities and $1.4 million from excess tax benefits.
For the nine months ended September 30, 2010, $184.1 million net cash provided by operating activities was primarily attributable to our net income of $140.8 million, adjusted by non-cash items of share-based compensation expense of $19.5 million, depreciation and amortization of $18.2 million and other miscellaneous non-cash expense of $1.0 million, and an increase in cash from working capital items of $6.5 million, offset by a decrease in cash of $1.9 million from excess tax benefits.
In accordance with U.S. GAAP, the above excess tax benefits were presented as a reduction in cash flows from operating activities and a cash inflow from financing activities. Realizing this benefit reduced the amount of taxes payable and does not otherwise affect cash flows.
Net Cash Used in Investing Activities
For the nine months ended September 30, 2011, $209.9 million net cash used in investing activities was primarily attributable to $130.1 million used in acquiring fixed assets, intangible assets and prepaid non-current assets, including a $37 million payment for Sohus office building, and $79.8 million used in business acquisitions and investing activities.
For the nine months ended September 30, 2010, $219.6 million net cash used in investing activities was primarily attributable to $130.8 million used in acquiring fixed assets and prepaid non-current assets, including a $66 million payment for Sohus office building and a $59 million payment for Changyous office building, $74.6 million of investment in debt securities and $14.2 million used in business acquisitions.
Net Cash Used in Financing Activities
For the nine months ended September 30, 2011, $39.2 million net cash used in financing activities was primarily attributable to $25.7 million used for the purchase of 750,000 Changyou ADSs, representing 1,500,000 Class A ordinary shares, and $16.6 million used for the repurchase of our common stock, offset by a $1.5 million from the issuance of common stock upon the exercise of share options granted under our stock incentive plan, $1.4 million excess tax benefits mentioned in above Net Cash Provided by Operating Activities, and $0.2 million in proceeds from noncontrolling shareholders.
-18-
For the nine months ended September 30, 2010, $0.1 million net cash used in financing activities was primarily attributable to repayment of $3.0 million loan by one of Sohus subsidiaries to a third party, offset by a $1.9 million in excess tax benefits mentioned above in Net Cash Provided by Operating Activities, and $1.0 million from the issuance of common stock upon the exercise of share options granted under our stock incentive plan.
Restrictions on Cash Transfers to Sohu.com Inc.
To fund any cash requirements it may have, Sohu may need to rely on dividends and other distributions on equity paid by Sohu.com Limited and Changyou, our wholly-owned subsidiary and majority-owned subsidiary. Since substantially all of our operations are conducted through our indirect China-based wholly-owned subsidiaries, majority-owned subsidiaries and VIEs, Sohu.com Limited and Changyou may need to rely on dividends, loans or advances made by our PRC subsidiaries.
Substantially all of Changyous operations are conducted through Gamease, Guanyou Gamespace and Shanghai ICE, our VIEs, which generate all of our online game revenues. As these VIEs are not owned by Changyous subsidiaries, they are not able to make dividend payments to Changyous subsidiaries. Instead, each of AmazGame, Gamespace and ICE WFOE, which is Changyous subsidiary in China, has entered into a number of contracts with its corresponding VIEs to provide services to such VIE in return for cash payments. In order for us to receive any dividends, loans or advances from Changyous PRC subsidiaries, or to distribute any dividends to our shareholders and ADS holders, we will need to rely on these payments made from these VIEs to Changyous PRC subsidiaries. Depending on the nature of services provided by Changyous PRC subsidiaries to their corresponding VIEs, certain of these payments are subject to PRC taxes, including business taxes and VAT, which effectively reduce the amount that a PRC subsidiary receives from its corresponding VIE. In addition, the PRC government could impose restrictions on such payments or change the tax rates applicable to such payments.
In addition, regulations in the PRC currently permit payment of dividends of a PRC company only out of accumulated profits as determined in accordance with accounting standards and regulations in China. Our China-based subsidiaries, which are wholly foreign-owned enterprises (WFOEs), are also required to set aside at least 10% of their after-tax profit based on PRC accounting standards each year to their general reserves until the cumulative amount reaches 50% of their paid-in capital. These reserves are not distributable as cash dividends, or as loans or advances. These WFOEs may also allocate a portion of their after-tax profits, at the discretion of their Boards of Directors, to their staff welfare and bonus funds. Any amounts so allocated may not be distributed to Changyou and/or to Sohu.com Limited and, accordingly, would not be available for distribution to Sohu.
Also, under regulations of the State Administration of Foreign Exchange, (SAFE), the RMB is not convertible into foreign currencies for capital account items, such as loans, repatriation of investments and investments outside of China, unless prior approval of the SAFE is obtained and prior registration with the SAFE is made.
With respect to PRC tax, certain dividends paid by WFOEs to their immediate Hong Kong holding companies that meet tax authorities requirements would be subject to a withholding tax at the rate of 5%, which would reduce the amount of cash available for distribution to Sohu. Any such dividends paid to Hong Kong holding companies that did not meet the tax authorities requirements would be subject to a withholding tax at the rate of 10%, which would further reduce the amount of cash available for distribution to Sohu.
With respect to U.S. tax, as Sohu Group has two listed companies, Sohu.com Inc. and Changyou.com Limited, which are regarded as separate legal entities for U.S. tax purposes, certain transactions between these two companies as well as between their subsidiaries and VIEs might expose Sohu.com Inc. to 34% U.S. Corporate Income Tax. In addition, certain transactions of Changyou and its subsidiaries and VIEs (for example, investing in U.S. properties) might also expose Sohu.com Inc. to the risk that these transactions will be treated as taxable for U.S. tax purposes. Moreover, if Changyou pays dividends, Sohu.com Inc., as one of the shareholders of Changyou, might be subject to U.S. tax at 34% for the dividends received or, under certain circumstances, when Sohu sells Changyou American depositary shares (ADSs) originally held by Sohu at a price higher than its U.S. tax basis, a portion of the proceeds will be subject to U.S. tax at 34%. Furthermore, any dividends or any deemed dividends received by Sohu.com Inc. would be subject to U.S. Tax at 34%.
We do not expect any of such restrictions or taxes to have a material impact on our ability to meet our cash obligations.
Dividend Policy
The two listed companies within the Sohu Group, Sohu.com Inc. and Changyou.com Limited, do not expect to pay dividends on their common stock and ordinary shares, respectively, in the foreseeable future. The Sohu Group currently intends to retain all available funds and any future earnings for use in the operation and expansion of its business, and does not anticipate paying any cash dividends on Sohu.com Inc.s common stock or on Changyou.com Limiteds ordinary shares, including ordinary shares represented by Changyou.com Limiteds ADSs, for the foreseeable future.
Future cash dividends distributed by Sohu.com Inc. and Changyou.com Limited, if any, will be declared at the discretion of their respective Boards of Directors and will depend upon their future operations and earnings, capital requirements and surplus, general financial condition, contractual restrictions and other factors as their respective Boards of Directors may deem relevant.
-19-
Holders of ADSs of Changyou.com Limited will be entitled to receive dividends, subject to the terms of the deposit agreement, to the same extent as the holders of Changyou.com Limiteds ordinary shares, less the fees and expenses payable under the deposit agreement. Cash dividends will be paid by the depositary to holders of ADSs in U.S. dollars, subject to the terms of the deposit agreement. Other distributions, if any, will be paid by the depositary to holders of ADSs in any manner that the depositary deems equitable and practicable.
OFF-BALANCE SHEET COMMITMENTS AND ARRANGEMENTS
We have not entered into any financial guarantees or other commitments to guarantee the payment obligations of third parties. We have not entered into any derivative contracts that are indexed to our shares and classified as shareholders equity, or that are not reflected in our consolidated financial statements. Furthermore, we do not have any retained or contingent interest in assets transferred to an unconsolidated entity that serves as credit, liquidity or market risk support to such entity. We do not have any variable interest in any unconsolidated entity that provides financing, liquidity, market risk or credit support to us or that engages in leasing, hedging or product development services with us.
IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS
In April 2011, the Financial Accounting Standards Board (FASB) issued revised guidance on the Reconsideration of Effective Control for Repurchase Agreement. The revised guidance specifies the criterion pertaining to an exchange of collateral should not be a determining factor in assessing effective control, which should focus on a transferors contractual rights and obligations with respect to transferred financial assets if an entity enters into agreements to transfer financial assets that both entitle and obligate the transferor to repurchase or redeem the financial assets before their maturity. The revised guidance removes from the assessment of effective control (1) the criterion requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms, even in the event of default by the transferee, and (2) the collateral maintenance implementation guidance related to that criterion. The revised guidance is effective prospectively to transactions or modifications of existing transactions that occur on or after the first interim or annual period beginning on or after December 15, 2011. Early adoption is not permitted. We are currently evaluating the impact on our consolidated financial statements of adopting this guidance.
In May 2011, the FASB issued revised guidance on the Amendments to Achieve Common Fair Value Measurements and Disclosure Requirements in U.S. GAAP and IFRSs. The revised guidance specifies how to measure fair value and improve the comparability of fair value measurements presented and disclosed in financial statements prepared in accordance with U.S. GAAP and IFRSs, not requiring additional fair value measurements and not intending to establish valuation standards or affect valuation practices outside of financial reporting. The revised guidance is effective to all reporting entities that are required or permitted to measure or disclose the fair value of an asset, a liability, or an instrument classified in a reporting entitys shareholders equity in the financial statements during interim and annual periods beginning after December 15, 2011. Early adoption is not permitted. We are currently evaluating the impact on our consolidated financial statements of adopting this guidance.
In June 2011, the FASB issued revised guidance on the Presentation of Comprehensive Income. The revised guidance requires an entity to present reclassification adjustments on the face of the financial statements from other comprehensive income to net income and eliminates one presentation option to present the components of other comprehensive income as part of the statement of changes in stockholders equity. The revised guidance states that an entity has the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In a single continuous statement, the entity is required to present the components of net income and total net income, the components of other comprehensive income and a total for other comprehensive income, along with the total of comprehensive income in that statement. In the two-statement approach, an entity is required to present components of net income and total net income in the statement of net income. The statement of other comprehensive income should immediately follow the statement of net income and include the components of other comprehensive income and a total for other comprehensive income, along with a total for comprehensive income. The revised guidance is to be applied retrospectively and is effective for interim or annual periods beginning after December 15, 2011. We have not early adopted the new guidance and are currently evaluating the impact on our consolidated financial statements of adopting this guidance.
In September 2011, the FASB revised guidance on the Testing of Goodwill for Impairment. The revised guidance specified that an entity has the option to first assess qualitative factors to determine whether it is necessary to perform the current two-step test. If an entity believes, as a result of its qualitative assessment, that it is more-likely-than-not that the fair value of a reporting unit is less than its carrying amount, the quantitative impairment test is required. Otherwise, no further testing is required. An entity can choose to perform the qualitative assessment on none, some or all of its reporting units. Moreover, an entity can bypass the qualitative assessment for any reporting unit in any period and proceed directly to step one of the impairment test, and then resume performing the qualitative assessment in any subsequent period. The revised guidance is effective to both public and nonpublic entities that have goodwill reported in their financial statements during interim and annual periods beginning after December 15, 2011. We have not early adopted the new guidance and are currently evaluating the impact on its consolidated financial statements of adopting this guidance.
-20-
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK |
FOREIGN CURRENCY EXCHANGE RATE RISK
While our reporting currency is the U.S. dollar, to date the majority of our revenues and costs are denominated in RMB and a significant portion of our assets and liabilities are denominated in RMB. As a result, we are exposed to foreign exchange risk as our revenues and results of operations may be affected by fluctuations in the exchange rate between the U.S. dollar and the RMB. If the RMB depreciates against the U.S. dollar, the value of our RMB revenues and assets as expressed in our U.S. dollar financial statements will decline. We do not hold any derivative or other financial instruments that expose us to substantial market risk.
The RMB is currently freely convertible under the current account, which includes dividends, trade and service-related foreign exchange transactions, but not under the capital account, which includes foreign direct investment. In addition, commencing on July 21, 2005, China reformed its exchange rate regime by changing to a managed floating exchange rate regime based on market supply and demand with reference to a basket of currencies. Under the managed floating exchange rate regime, the RMB is no longer pegged to the U.S. dollar. The exchange rate of the RMB against the U.S. dollar was adjusted to RMB8.11 per U.S. dollar as of July 21, 2005, representing an appreciation of about 2%. The Peoples Bank of China will announce the closing prices of foreign currencies such as the U.S. dollar traded against the RMB in the inter-bank foreign exchange market after the closing of the market on each business day, and will make such prices the central parity for trading against the RMB on the following business day. On May 19, 2007, the Peoples Bank of China announced a policy to expand the maximum daily floating range of RMB trading prices against the U.S. dollar in the inter-bank spot foreign exchange market from 0.3% to 0.5%. While the international reactions to the RMB revaluation and widening of the RMBs daily trading band have generally been positive, with the increased floating range of the RMBs value against foreign currencies, the RMB may appreciate or depreciate significantly in value against the U.S. dollar or other foreign currencies in the long term, depending on the fluctuation of the basket of currencies against which it is currently valued.
On June 19, 2010, the Peoples Bank of China announced that it has decided to proceed further with the reform of the RMB exchange rate regime to enhance the flexibility of the RMB exchange rate and that emphasis would be placed on reflecting market supply and demand with reference to a basket of currencies. While so indicating its intention to make the RMBs exchange rate more flexible, the Peoples Bank of China ruled out any sharp fluctuations in the currency or a one-off adjustment. In early November 2011, the center point of the currencys official trading band hit 6.3165, representing appreciation of more than 7.6% since June 19, 2010. As a result of the announcement, the RMB may appreciate or depreciate more significantly in value against the U.S. dollar or other foreign currencies in the long term, depending on the market supply and demand with reference to a basket of currencies.
To date, we have not entered into any hedging transactions in an effort to reduce our exposure to foreign currency exchange risk. While we may decide to enter into hedging transactions in the future, the effectiveness of these hedges may be limited and we may not be able to successfully hedge our exposure. Accordingly, we may incur economic losses in the future due to foreign exchange rate fluctuations, which could have a negative impact on our financial condition and results of operations.
The following table sets forth a summary of our foreign currency sensitive financial instruments as of September 30, 2011, which consisted of cash and cash equivalents, short-term investments, investment in debt securities, account receivables, prepaid and other current assets, and current liabilities. The maturity of those financial instruments was less than one year and their book value approximated fair value.
Denominated in (in thousands) | ||||||||||||||||||||
US$ | RMB | HK$ | Others | Total | ||||||||||||||||
Cash and cash equivalents |
150,498 | 554,868 | 1,383 | 674 | 707,423 | |||||||||||||||
Short-term investments |
0 | 22,319 | 0 | 0 | 22,319 | |||||||||||||||
Investment in debt securities |
0 | 78,679 | 0 | 0 | 78,679 | |||||||||||||||
Account Receivables |
1,215 | 97,820 | 186 | 203 | 99,424 | |||||||||||||||
Prepaid and other current assets |
1,377 | 36,163 | 4 | 496 | 38,040 | |||||||||||||||
Current liabilities |
19,800 | 281,327 | 133 | 185 | 301,445 |
INTEREST RATE RISK
The basic objectives of our investment program are to protect the invested funds from excessive risk and to provide for liquidity that is sufficient to meet operating and investment cash requirements. Under the investment policy, our excess cash is invested in high-quality securities which are limited as to length of time to maturity and the amount of credit exposure.
-21-
Our exposure to interest rate risk primarily relates to the interest income generated from excess cash invested in demand deposits and debt securities. We have not used derivative financial instruments in our investment portfolio in order to reduce this risk. We have not been exposed nor do we anticipate being exposed to material risks due to changes in interest rates.
INFLATION RATE RISK
According to the National Bureau of Statistics of China, the consumer price index grew 5.7% in the first nine months of 2011. This rate of inflation was the highest in the past two years, and there may be further inflation in the future, which could have a material adverse effect on our business.
ITEM 4. | CONTROLS AND PROCEDURES |
Our chief executive officer and chief financial officer, after evaluating the effectiveness of our disclosure controls and procedures (as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this quarterly report (the Evaluation Date), have concluded that as of the Evaluation Date our disclosure controls and procedures were effective and designed to ensure that all material information related to Sohu required to be included in our reports filed or submitted under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission and to ensure that information required to be disclosed is accumulated and communicated to our management, including our principal executive and financial officers, as appropriate to allow timely decisions regarding required disclosure.
During the period covered by this quarterly report, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
ITEM 1. | LEGAL PROCEEDINGS |
There have been no material developments in the legal proceedings reported in our Annual Report on Form 10-K for the year ended December 31, 2010 filed with the SEC on February 28, 2011 and Form 10-Q for the quarterly periods ended March 31, 2011 and June 30, 2011, respectively.
ITEM 1A. | RISK FACTORS |
Recent press reports concerning possible increased scrutiny by Chinese authorities of the VIE structure used by us and various other Chinese companies publicly-traded in the United States appear to have created concern among investors and caused the price of our common stock to drop, and such reports may have such an effect in the future.
In recent weeks, various prominent Western news outlets have reported that the PRC Ministry of Commerce and the China Securities Regulatory Commission, among other Chinese regulatory authorities, may be considering increased scrutiny or enhanced regulation of Chinese companies that use VIE structures as a means of complying with Chinese laws prohibiting or restricting foreign ownership of certain businesses in China, including businesses we are engaged in such as Internet information and content, online advertising, online game, sponsored search, and value-added telecommunication services. Some of such news reports have also sought to draw a connection between recent widely reported accounting issues at certain Chinese companies and the use of VIE structures. Such news reports appear to have had the effect of causing significant drops in the market prices of the shares of several Chinese companies, including us, that are publicly- traded in the United States. While we believe, even if any such Chinese regulatory authorities were to increase scrutiny of VIE structures or adopt regulations specifically governing their use, that the possibility is remote that any such scrutiny would have a material adverse impact on us or cause us to change our existing operational structure in any materially adverse way, it is possible that there will be such increased scrutiny or enhanced regulation in the future. In addition, while we are not aware of any causal connection between the recently reported accounting scandals and the use of VIE structures, it is possible that investors in our common stock will believe that such a connection exists. Any of such circumstances could lead to further loss of investor confidence in Chinese companies such as ours and cause fluctuations in the market prices of our common stock and, if such prices were to drop sharply, could subject us to shareholder litigation, which could cause the price for our shares to drop further.
Changyous operations may be further adversely affected by the implementation of updated anti-fatigue-related regulations.
As we have disclosed in prior reports, Changyous business might be adversely affected by the Anti-Fatigue Notice and the Monitor System Circular, which were promulgated in 2007 and 2011, respectively. On July 1, 2011, eight PRC government authorities, including the GAPP, the Ministry of Education, MIIT and five others, promulgated a further notice to strengthen the implementation of the anti-fatigue system and real-name registration, entitled Notice on Initializing the verification of Real-name Registration for Anti-Fatigue System on Internet Games (or the Real-name Registration Notice), which took effect on October 1, 2011.
-22-
The Real-name Registration Notices main focus is to prevent minors from using an adults ID to play Internet games and, accordingly, the notice provides more stringent punishment for online game operators for not implementing the anti-fatigue and real-name registration measures properly and effectively. The most severe punishment contemplated by the Real-name Registration Notice is to require termination of the operation of the online game if it is found to be in violation of the Anti-Fatigue Notice, the Monitor System Circular or the Real-name Registration Notice.
The newly issued notice further increases Changyous operations risks, as Changyou will be required to spend more resources on the real-name verification and anti-fatigue system, which will lead to an increase in operation costs. In addition, the amount of time that minors will be able to spend playing online games such as Changyous will be further limited, which can be expected to lead to a reduction in our revenues. Furthermore, if Changyou is found to be violating the notice, it may be required to suspend or discontinue its online game operations.
With the exception of the forgoing, there are no material changes or updates to the risk factors previously disclosed in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2010 filed with the SEC on February 28, 2011 and in Part II, Item 1A of our Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2011 filed with the SEC on August 8, 2011, respectively.
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
Use of Proceeds
On July 17, 2000, Sohu completed an underwritten initial public offering of its common stock pursuant to a Registration Statement on Form S-1 (SEC file No. 333-96137), which became effective on July 10, 2000. Public trading of the common stock offered in the initial public offering commenced on July 12, 2000. Sohu sold an aggregate of 4,600,000 shares of common stock in the offering at a price to the public of $13 per share, resulting in gross proceeds of $59.8 million. Sohus net proceeds, after deduction of the underwriting discount of $4.2 million and other offering expenses of $3.2 million, were approximately $52.4 million. All shares sold in the offering were sold by Sohu.
During the three months ended September 30, 2011, Sohu did not use any proceeds from the offering. The remaining net proceeds from the offering have been invested in cash and cash equivalents. The use of the proceeds from the offering does not represent a material change in the use of proceeds described in the prospectus contained in the Registration Statement on Form S-1 described above.
ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
None.
ITEM 4. | (REMOVED AND RESERVED) |
None.
ITEM 5. | OTHER INFORMATION |
None.
ITEM 6. | EXHIBITS |
Please see the Exhibit Index attached hereto.
-23-
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Dated: November 8, 2011
SOHU.COM INC. | ||
By: |
/s/ Carol Yu | |
Carol Yu | ||
Co-President and Chief Financial Officer |
-24-
Quarterly Report on Form 10-Q for Quarter Ended September 30, 2011
EXHIBITS INDEX
31.1 | Rule 13a-14(a)/15d-14(a) Certification of Charles Zhang | |
31.2 | Rule 13a-14(a)/15d-14(a) Certification of Carol Yu | |
32.1 | Section 1350 Certification of Charles Zhang | |
32.2 | Section 1350 Certification of Carol Yu | |
101 | Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Condensed Consolidated Balance Sheets as of September 30, 2011 and December 31, 2010; (ii) Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2011 and 2010; (iii) Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2011 and 2010; (iv) Condensed Consolidated Statements of Changes in Equity for the Nine Months Ended September 30, 2011 and 2010; and (v) Notes to Condensed Consolidated Financial Statements, tagged using four different levels of detail. |
-25-
Exhibit 31.1
I, Charles Zhang, certify that:
1. | I have reviewed this quarterly report on Form 10-Q of Sohu.com Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external reporting purposes in accordance with generally accepted accounting principles; |
c) | Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d) | Disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
5. | The registrants other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent function): |
a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and |
b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
Dated: November 8, 2011
/s/ Charles Zhang |
Charles Zhang |
Chief Executive Officer and Chairman of the Board of Directors |
-26-
Exhibit 31.2
I, Carol Yu, certify that:
1. | I have reviewed this quarterly report on Form 10-Q of Sohu.com Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external reporting purposes in accordance with generally accepted accounting principles; |
c) | Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d) | Disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
5. | The registrants other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent function): |
a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and |
b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
Dated: November 8, 2011
/s/ Carol Yu |
Carol Yu Co-President and Chief Financial Officer |
-27-
Exhibit 32.1
SOHU.COM INC.
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Sohu.com Inc. (the Company) on Form 10-Q for the period ended September 30, 2011 as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Charles Zhang, Chief Executive Officer and Chairman of the Board of Directors of the Company, certify, pursuant to U.S.C. ss. 1350, as adopted pursuant to ss. 906 of the Sarbanes-Oxley Act of 2002, that:
(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition of the Company as of September 30, 2011 and results of operations of the Company for the three months ended September 30, 2011.
/s/ Charles Zhang |
Charles Zhang, Chief Executive Officer and Chairman of the Board of Directors |
November 8, 2011 |
-28-
Exhibit 32.2
SOHU.COM INC.
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Sohu.com Inc. (the Company) on Form 10-Q for the period ended September 30, 2011 as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Carol Yu, Co-President and Chief Financial Officer of the Company, certify, pursuant to U.S.C. ss. 1350, as adopted pursuant to ss. 906 of the Sarbanes-Oxley Act of 2002, that:
(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition of the Company as of September 30, 2011 and results of operations of the Company for the three months ended September 30, 2011.
/s/ Carol Yu |
Carol Yu, Co-President and Chief Financial Officer |
November 8, 2011 |
-29-