UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): July 26, 2010
SOHU.COM INC.
(Exact name of registrant as specified in its charter)
| Delaware | 0-30961 | 98-0204667 | ||
| (State or other jurisdiction Of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
Level 15, Sohu.com Internet Plaza
No. 1 Unit Zhongguancun East Road, Haidian District
Beijing 100084
People’s Republic of China
(011) 8610-6272-6666
(Address, including zip code, of registrant’s principal executive offices
and registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
| Item 2.02. | Results of Operations and Financial Condition. |
On July 26, 2010, the registrant announced its unaudited financial results for the second quarter ended June 30, 2010. A copy of the press release issued by the registrant regarding the foregoing is filed herewith as Exhibit 99.1 and is incorporated herein by reference.
Safe Harbor Statement
This current report on Form 8-K contains forward-looking statements. Statements that are not historical facts, including statements about our beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates and projections, and therefore you should not place undue reliance on them.
Forward-looking statements involve inherent risks and uncertainties. We caution you that a number of important factors could cause actual results to differ materially from those contained in any forward-looking statement.
Potential risks and uncertainties include, but are not limited to, the current global financial and credit markets crisis and its potential impact on the Chinese economy, the slower growth the Chinese economy experienced during the latter half of 2008 and 2009, which could recur in the future, the uncertain regulatory landscape in the People’s Republic of China, fluctuations in Sohu’s quarterly operating results, EPS dilution resulting from Changyou.com Limited’s initial public offering, Sohu’s historical and possible future losses, and its reliance on online advertising sales, online games and wireless services (most wireless revenues are collected from a few mobile network operators) for its revenues. Our Further information regarding these and other risks is included in Sohu’s Annual Report on Form 10-K for the year ended December 31, 2009, Quarterly Report on Form 10-Q for the quarter ended March 31, 2010, and other filings with the Securities and Exchange Commission.
| Item 9.01. | Financial Statements and Exhibits |
| (c) | Exhibits. |
| 99.1 | Press Release dated July 26, 2010 |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| DATED: July 30, 2010 | SOHU.COM INC. | |||||
| By: | /S/ CAROL YU | |||||
| Carol Yu | ||||||
| Co-President and Chief Financial Officer | ||||||
3
Exhibit 99.1
SOHU.COM REPORTS SECOND QUARTER 2010 UNAUDITED FINANCIAL RESULTS
Total Revenues reach US$146.1 Million, Up 15% Year-over-Year, Exceeding High End of Group
Guidance by US$2 Million;
GAAP Net Income before Non-Controlling Interest Up 7% Year-over-Year to US$45.5 Million,
Non-GAAP Net Income before Non-Controlling Interest Up 7% Year-over-Year to US$52.5 Million,
Exceeding High End of Group Guidance by US$2 Million;
GAAP Fully Diluted EPS of 82 US cents, Non-GAAP Fully Diluted EPS of 96 US cents, Exceeding
High End of Group Guidance by 4 US cents
BEIJING, CHINA, July 26, 2010 – Sohu.com Inc. (NASDAQ: SOHU), China’s leading online media, communications, search, online games and wireless value-added services group, today reported unaudited financial results for the second quarter ended June 30, 2010.
Second Quarter 2010 Highlights1
| • | Record high total revenues and record high revenues for brand advertising and online games. All such operating parameters exceeded Group guidance. |
| • | Brand advertising revenues were US$53.2 million, up 22% year-over-year, exceeding high end of Group guidance. |
| • | Online game revenues reached US$77.7 million, up 17% year-over-year and 8% quarter-over-quarter, exceeding high end of Group guidance. |
| • | Before deducting the share of net income pertaining to the Non-Controlling Interest, GAAP net income for the second quarter of 2010 was US$45.5 million, up 7% year-over-year and 10% quarter-over-quarter, and non-GAAP net income for the second quarter of 2010 was US$52.5 million, up 7% year-over-year and up 9% quarter-over-quarter, exceeding high end of Group guidance. |
| • | After deducting the share of net income pertaining to the Non-Controlling Interest, GAAP net income for the second quarter of 2010 was US$31.3 million, or 82 US cents per fully diluted share, and non-GAAP net income for the second quarter of 2010 was US$37.5 million, or 96 US cents per fully diluted share, exceeding high end of Group guidance. |
Dr. Charles Zhang, Chairman and CEO of Sohu.com, commented, “Our results for the second quarter of 2010 surpassed our expectations as we established record total revenues and set new highs in our brand advertising and online game businesses. For our brand advertising business, we continue to place emphasis on online video and are convinced this will be an area of significant future growth. We have successfully expanded and diversified our collection of licensed and in-house produced quality video content, and develop innovative applications that cater to various devices, including the most sought after iPad. We are very encouraged by the fast-growing user base and new advertisers. For our online game business, Changyou demonstrated that the ongoing strategic release of feedback-driven content and a diverse portfolio of games are helping retain existing users, attract new ones, and reinforce the popularity of our games. We are optimistic about our ability to build on our momentum this year and add value over the long term.
| 1 | Explanation of the Group’s non-GAAP financial measures and related reconciliations to GAAP financial measures are included in the accompanying “Non-GAAP Disclosure” and the “Reconciliation to Unaudited Condensed Consolidated Statements of Operations.” |
4
Commenting on Sohu’s brand advertising business, Ms. Belinda Wang, Co-President and COO, added, “Our brand advertising business performed well in the second quarter. The World Expo and World Cup clearly drove our strong performance. These events also enabled us to build stronger relationships with a growing roster of advertisers. Our investments in online video also led to encouraging increases in revenue in this area. As a result, we are starting to gain significant and sustained traction as we increasingly provide higher value advertising solutions to our advertising partners around China.”
Second Quarter Financial Results
Revenues
Total revenues for the second quarter ended June 30, 2010 were US$146.1 million, up 15% year-over-year and 13% quarter-over-quarter.
Brand advertising revenues for the second quarter of 2010 totaled US$53.2 million, up 22% year-over-year and 35% quarter-over-quarter.
Online game revenues for the second quarter of 2010 were US$77.7 million, up 17% year-over-year and 8% quarter-over-quarter.
Wireless revenues for the second quarter of 2010 were US$11.1 million, down 26% year-over-year and 17% quarter-over-quarter.
Gross Margin
Gross margin was 73% for the second quarter of 2010, compared with 75% in the first quarter of 2010 and 77% in the second quarter of 2009. Non-GAAP gross margin for the second quarter of 2010 was 74%, compared with 75% in the first quarter of 2010 and 78% in the second quarter of 2009.
Brand advertising gross margin for the second quarter of 2010 was 58%, compared with 56% in the first quarter of 2010 and 68% in the second quarter of 2009. Non-GAAP brand advertising gross margin for the second quarter of 2010 was 60 %, compared with 59% in the first quarter of 2010 and 68% in the second quarter of 2009.
Online game gross margin for the second quarter of 2010 was 91%, compared with 93% in the first quarter of 2010 and 94% in the second quarter of 2009. Non-GAAP online game gross margin for the second quarter of 2010 was also 91%, compared with 93% in the first quarter of 2010 and 94% in the second quarter of 2009.
Wireless gross margin for the second quarter of 2010 was 48%, compared with 48% in the first quarter of 2010 and 45% in the second quarter of 2009. Non-GAAP wireless gross margin for the second quarter of 2010 was 48%, compared with 48% in the first quarter of 2010 and 45% in the second quarter of 2009.
Operating Expenses
For the second quarter of 2010, Sohu’s operating expenses totaled US$56.0 million. Non-GAAP operating expenses totaled US$50.8 million, up 18% sequentially from US$43.0 million and up 17% year-over-year. The year-over-year increase primarily reflects an increase in marketing expenses.
5
Operating Margin
Operating margin was 35% for the second quarter of 2010, compared with 37% in the first quarter of 2010 and 38% in the second quarter of 2009. Non-GAAP operating margin was 39% for the second quarter of 2010, compared with 42% in the previous quarter and 43% in the second quarter of 2009.
Income Tax Expense
For the second quarter of 2010, excluding non-cash income tax expense of US$0.6 million recorded for tax benefits from share-based awards, non-GAAP income tax expense was US$5.7 million, compared with US$7.4 million in the previous quarter.
Net Income
Before deducting the share of net income pertaining to the Non-Controlling Interest, GAAP net income for the second quarter of 2010 was US$45.5 million, up 7% year-over-year and 10% quarter-over-quarter. Non-GAAP net income for the second quarter of 2010 was US$52.5 million, up 7% year-over-year and 9% quarter-over-quarter, exceeding Group guidance by US$2 million.
After deducting the share of net income pertaining to the Non-Controlling Interest, GAAP net income for the second quarter of 2010 was US$31.3 million, or 82 US cents per fully diluted share. Non-GAAP net income for the second quarter of 2010 was US$37.5 million, or 96 US cents per fully diluted share, an increase of 11% quarter-over-quarter, exceeding Group guidance.
Cash Balance
Sohu group continued to maintain a debt-free balance sheet and a strong cash position of US$599.1 million as of June 30, 2010.
Ms. Carol Yu, Co-President and CFO of Sohu, commented, “We had a solid quarter as both our core businesses reported record revenues with strong growth. With our debt-free balance sheet, strong cash flows, and robust platform, we believe we are particularly well positioned to further expand and deliver long-term value to our shareholders.”
Business Outlook
Sohu estimates total revenues for the third quarter of 2010 to be between US$153.0 million and US$158.0 million, with advertising revenues of US$61.0 million to US$63.0 million.
Sohu estimates brand advertising revenues for the third quarter of 2010 to be between US$57.0 million and US$59.0 million.
Sohu estimates online game revenues for the third quarter of 2010 to be between US$80.0 million and US$83.0 million.
Sohu estimates non-GAAP net income for the third quarter of 2010, before deducting the share of non-GAAP net income pertaining to the Non-Controlling Interest, to be between US$54.0 million to US$56.5 million. After deducting the share of non-GAAP net income pertaining to the Non-Controlling Interest, Sohu estimates non-GAAP net income for the third quarter of 2010 to be between US$39.0 million to US$41.0 million, and non-GAAP fully diluted earnings per share for the third quarter of 2010 to be between US$1.00 and US$1.05.
Assuming no new grants of share-based awards, Sohu estimates compensation expense and income tax expense related to share-based awards for the third quarter of 2010 to be between US$6.5 million and US$7.5 million, which includes Changyou’s share-based compensation expense for the third quarter of 2010 estimated to be between US$1.5 million and US$2.0 million. Considering Sohu’s share in Changyou, the estimated impact of this expense under US GAAP is expected to reduce Sohu’s fully diluted earnings per share for the third quarter of 2010 by 16 US cents to 18 US cents.
6
Supplementary Information for Online Game Business
Operational Results
Aggregate registered accounts for Changyou’s games2 grew 12% quarter-over-quarter and 42% year-over-year to 98.2 million.
Changyou has adopted a new method for reporting aggregate peak concurrent users (“PCU”) for Changyou’s games. Aggregate PCU for Changyou’s games determined under the previous method rose 23% quarter-over-quarter and 35% year-over-year to approximately 1.28 million. Aggregate PCU for Changyou’s games determined under the new method rose 25% quarter-over-quarter and 21% year-over-year to approximately 1.14 million. Under the previous method, aggregate PCU for a quarter was determined by adding up the separate PCUs for each of Changyou’s games for the quarter. Under the new method, the aggregate PCU reported by Changyou for its games will be the highest aggregate PCU of the games for a day that occurs during the quarter. We believe that the new method will provide investors with a better foundation for understanding the performance of our online game business on a comparative quarter-over-quarter and year-over-year basis. In this release, we are providing quarter-over-quarter and year-over-year comparisons using both methods in order to facilitate investors’ understanding as Changyou transitions from the previous method to the new method. Going forward, we plan to only report aggregate PCU for Changyou’s games determined under the new method.
Aggregate active paying accounts (“APA”) for Changyou’s games grew 17% quarter-over-quarter and 17% year-over-year to approximately 2.79 million.
Average revenue per active paying account (“ARPU”) for Changyou’s games was RMB184 for the quarter, a decline of 8% quarter-over-quarter and 1% year-over-year, which is consistent with Changyou’s intention to have ARPU within a range that keeps Changyou’s games affordable for the majority of Chinese game players.
Revenues
Total online game revenues for the second quarter of 2010 increased 8% quarter-over-quarter and 17% year-over-year to US$77.7 million.
Revenues from game operations for the second quarter of 2010 increased 8% quarter-over-quarter and 16% year-over-year to US$75.6 million. The increases were mainly due to the ongoing popularity of TLBB, Changyou’s flagship game.
Overseas licensing revenues for the second quarter of 2010 increased 15% quarter-over-quarter and 29% year-over-year to US$2.1 million. The increases were largely the result of increased momentum of TLBB in Vietnam and Malaysia.
Recent Business Developments
Open Beta Testing of Zhong Hua Ying Xiong
On May 20, 2010, Changyou began open beta testing of Zhong Hua Ying Xiong, Changyou’s first 3D martial arts-themed massively multi-player online role-playing game (“MMORPG”). This licensed game is based on a popular Hong Kong comic book of the same name. The game features advanced 3D graphics, cinematic cutscenes, and dynamic real-time fighting movements that are designed to attract 3D online game enthusiasts.
| 2 | Comprising Tian Long Ba Bu, Blade Online, Blade Hero 2, Da Hua Shui Hu, and Zhong Hua Ying Xiong. |
7
Acquisition of I.C.E. Entertainment
In May 2010, Changyou completed the acquisition of I.C.E Entertainment Limited, a Shanghai-based online game developer and operator. The acquisition adds over 140 game engineers and game operation professionals to Changyou’s platform.
Non-GAAP Disclosure
To supplement the unaudited consolidated financial statements presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), Sohu’s management uses non-GAAP measures of cost of revenues, operating expenses, income tax expense, net income and net income per share, which are adjusted from results based on GAAP to exclude the impact of share-based awards granted to employees on the consolidated statements of operations, which consists mainly of share-based compensation expense and non-cash tax benefits from excess tax deductions related to share-based awards. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results.
Sohu’s management believes excluding the impact of share-based awards from its non-GAAP financial measure is useful for itself and investors. Further, the impact of share-based awards cannot be anticipated by management and business line leaders and these expenses were not built into the annual budgets and quarterly forecasts, which have been the basis for information Sohu provides to analysts and investors as guidance for future operating performance. As the impact of share-based awards does not involve any upfront or subsequent cash outflow, Sohu does not factor this in when evaluating and approving expenditures or when determining the allocation of its resources to its business segments. As a result, in general, the monthly financial results for internal reporting and any performance measure for commissions and bonuses are based on non-GAAP financial measures that exclude the impact of share-based awards.
The non-GAAP financial measures are provided to enhance investors’ overall understanding of Sohu’s current financial performance and prospects for the future. A limitation of using non-GAAP cost of revenues, operating expenses, net income and net income per share, excluding the impact of share-based awards, is that the impact of share-based awards have been and will continue to be a significant recurring expense in Sohu’s business for the foreseeable future. In order to mitigate these limitations Sohu has provided specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables include details on the reconciliation between the GAAP financial measures that are most directly comparable to the non-GAAP financial measures that have been presented.
Notes to Financial Information
Financial information in this press release other than the information indicated as being non-GAAP is extracted from Sohu’s unaudited interim financial statements prepared in accordance with GAAP.
Safe Harbor Statement
This announcement contains forward-looking statements. It is currently expected that the Business Outlook will not be updated until release of Sohu’s next quarterly earnings announcement; however, Sohu reserves right to update its Business Outlook at any time for any reason. Statements that are not historical facts, including statements about Sohu’s beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates and projections, and therefore you should not place undue reliance on them. Forward-looking statements involve inherent risks and uncertainties. We caution you that a number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, the current global financial and credit markets crisis and its potential impact on the Chinese economy, the slower growth the Chinese economy experienced during the latter half of 2008 and in 2009, which could recur in the future, the uncertain regulatory landscape in the People’s Republic of China, fluctuations in Sohu’s quarterly operating results, and Sohu’s reliance on online advertising sales, online games and wireless services (most wireless revenues are collected from a few mobile network operators) for its revenues. Further information regarding these and other risks is included in Sohu’s annual report on Form 10-K for the year ended December 31, 2009, and other filings with the Securities and Exchange Commission.
8
Conference Call and Webcast
Sohu’s management team will host a conference call on July 26, 2010 (8:30 p.m. Beijing/Hong Kong time, July 26, 2010) at 8:30 a.m. U.S. Eastern Time.
The dial-in details for the live conference call are:
| US Toll-Free: | +1-877-941-6009 | |||
| International: | +1-480-629-9772 | |||
| Hong Kong: | +852-3009-5027 | |||
| Passcode: | SOHU |
Please dial in 10 minutes before the call is scheduled to begin and provide the pass code to join the call.
A telephone replay of the call will be available after the conclusion of the conference call at 11:00 a.m. Eastern Time on July 26 through August 8, 2010. The dial-in details for the telephone replay are:
| International: | +852-3056-2777 | |||
| Passcode: | 4328860 |
The live webcast and archive of the conference call will be available on the Investor Relations section of Sohu’s website at http://corp.sohu.com/.
About Sohu.com
Sohu.com Inc. (NASDAQ: SOHU) is China’s premier online brand and indispensable to the daily life of millions of Chinese, providing a network of web properties and community based/web 2.0 products which offer the vast Sohu user community a broad array of choices regarding information, entertainment and communication. Sohu has built one of the most comprehensive matrices of Chinese language web properties and proprietary search engines, consisting of the mass portal and leading online media destination www.sohu.com; interactive search engine www.sogou.com; #1 games information portal www.17173.com; the top real estate website www.focus.cn; #1 online alumni club www.chinaren.com; wireless value-added services provider www.goodfeel.com.cn; leading online mapping service provider www.go2map.com; and developer and operator of online games www.changyou.com.
Sohu corporate services consist of brand advertising on its matrix of websites as well as paid listing and bid listing on its in-house developed search directory and engine. Sohu also offers wireless value-added services such as news, information, music, ringtone and picture content sent over mobile phones. The Companies’s massively multiplayer online role-playing game (MMORPG) subsidiary, Changyou.com (NASDAQ: CYOU), currently operates five online games, including the in-house developed Tian Long Ba Bu, one of the most popular online games in China, and the licensed Blade Online, Blade Hero 2, Da Hua Shui Hu and Zhong Hua Ying Xiong. Sohu.com, established by Dr. Charles Zhang, one of China’s internet pioneers, is in its fourteenth year of operation.
9
For investor and media inquiries, please contact:
In China:
Ms. Li Mei
Sohu.com Inc.
Tel: +86 (10) 6272-6596
E-mail: ir@contact.sohu.com
Mr. Chen Yuan Yuan
Christensen
Tel: +86 (10) 5971-2001
E-mail: ychen@ChristensenIR.com
In the United States:
Mr. Jeff Bloker
Christensen
Tel: +1 (480) 614-3003
E-mail: jbloker@ChristensenIR.com
10
SOHU.COM INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
| Three Months Ended | Six Months Ended | |||||||||||||||||
| Jun. 30, 2010 | Mar. 31, 2010 | Jun. 30, 2009 | Jun. 30, 2010 | Jun. 30, 2009 | ||||||||||||||
| Revenues: |
||||||||||||||||||
| Advertising |
||||||||||||||||||
| Brand advertising |
$ | 53,162 | $ | 39,512 | $ | 43,621 | $ | 92,674 | $ | 82,695 | ||||||||
| Sponsored search |
3,891 | 2,834 | 1,769 | 6,725 | 3,331 | |||||||||||||
| Subtotal of advertising revenues |
57,053 | 42,346 | 45,390 | 99,399 | 86,026 | |||||||||||||
| Online games |
77,721 | 72,072 | 66,596 | 149,793 | 128,203 | |||||||||||||
| Wireless and others |
11,323 | 15,036 | 15,099 | 26,359 | 28,594 | |||||||||||||
| Total revenues |
146,097 | 129,454 | 127,085 | 275,551 | 242,823 | |||||||||||||
| Cost of revenues: |
||||||||||||||||||
| Advertising |
||||||||||||||||||
| Brand advertising (includes share-based compensation expense of $1,204, $967, $261, $2,171 and $497, respectively) |
22,256 | 17,283 | 14,065 | 39,539 | 27,795 | |||||||||||||
| Sponsored search (includes share-based compensation expense of $1, $1, $3, $2 and $6, respectively) |
3,507 | 2,913 | 2,265 | 6,420 | 4,563 | |||||||||||||
| Subtotal of cost of advertising revenues |
25,763 | 20,196 | 16,330 | 45,959 | 32,358 | |||||||||||||
| Online games (includes share-based compensation expense of $43, $67, $90, $110 and $98, respectively) |
7,008 | 5,384 | 3,937 | 12,392 | 7,373 | |||||||||||||
| Wireless and others (includes share-based compensation expense of $0, $0, $1, $0 and $1, respectively) |
6,150 | 7,246 | 8,512 | 13,396 | 16,641 | |||||||||||||
| Total cost of revenues |
38,921 | 32,826 | 28,779 | 71,747 | 56,372 | |||||||||||||
| Gross profit |
107,176 | 96,628 | 98,306 | 203,804 | 186,451 | |||||||||||||
| Operating expenses: |
||||||||||||||||||
| Product development (includes share-based compensation expense of $2,218, $2,445, $3,299, $4,663 and $4,573, respectively) |
16,881 | 15,518 | 14,637 | 32,399 | 27,951 | |||||||||||||
| Sales and marketing (includes share-based compensation expense of $1,176, $955, $214, $2,131 and $499, respectively) |
29,606 | 23,009 | 25,810 | 52,615 | 42,636 | |||||||||||||
| General and administrative (includes share-based compensation expense of $1,811, $2,093, $2,746, $3,904 and $3,227, respectively) |
9,384 | 9,883 | 9,208 | 19,267 | 17,102 | |||||||||||||
| Amortization of intangible assets |
139 | 108 | 128 | 247 | 202 | |||||||||||||
| Total operating expenses |
56,010 | 48,518 | 49,783 | 104,528 | 87,891 | |||||||||||||
| Operating profit |
51,166 | 48,110 | 48,523 | 99,276 | 98,560 | |||||||||||||
| Other (expense) / income |
(330 | ) | (25 | ) | 62 | (355 | ) | 63 | ||||||||||
| Interest income and exchange difference |
958 | 1,199 | 1,274 | 2,157 | 2,396 | |||||||||||||
| Income before income tax expense |
51,794 | 49,284 | 49,859 | 101,078 | 101,019 | |||||||||||||
| Income tax expense |
6,329 | 7,963 | 7,969 | 14,292 | 14,555 | |||||||||||||
| Income from continuing operations |
45,465 | 41,321 | 41,890 | 86,786 | 86,464 | |||||||||||||
| Gain from discontinued e-commerce operations |
— | — | 446 | — | 446 | |||||||||||||
| Net income |
45,465 | 41,321 | 42,336 | 86,786 | 86,910 | |||||||||||||
| Less: Net income attributable to the noncontrolling interest |
12,012 | 11,130 | 8,801 | 23,142 | 8,780 | |||||||||||||
| Net income attributable to Sohu.com Inc. |
33,453 | 30,191 | 33,535 | 63,644 | 78,130 | |||||||||||||
| Basic net income per share attributable to Sohu.com Inc. |
$ | 0.88 | $ | 0.80 | $ | 0.88 | $ | 1.68 | $ | 2.04 | ||||||||
| Shares used in computing basic net income per share attributable to Sohu.com Inc. |
37,822 | 37,778 | 38,284 | 37,800 | 38,223 | |||||||||||||
| Diluted net income per share attributable to Sohu.com Inc. |
$ | 0.82 | $ | 0.73 | $ | 0.79 | $ | 1.54 | $ | 1.94 | ||||||||
| Shares used in computing diluted net income per share attributable to Sohu.com Inc. |
38,289 | 38,443 | 39,018 | 38,366 | 38,935 | |||||||||||||
11
SOHU.COM INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED, IN THOUSANDS)
| As of Jun. 30, 2010 | As of Dec. 31, 2009 | |||||
| ASSETS |
||||||
| Current assets: |
||||||
| Cash and cash equivalents |
$ | 599,105 | $ | 563,782 | ||
| Accounts receivable, net |
62,014 | 46,610 | ||||
| Prepaid and other current assets |
19,263 | 10,781 | ||||
| Total current assets |
680,382 | 621,173 | ||||
| Fixed assets, net |
119,136 | 115,088 | ||||
| Goodwill |
67,708 | 55,555 | ||||
| Intangible assets, net |
14,073 | 7,933 | ||||
| Other assets, net |
73,242 | 28,524 | ||||
| Total assets |
$ | 954,541 | $ | 828,273 | ||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||
| Current liabilities: |
||||||
| Accounts payable |
$ | 7,397 | $ | 4,602 | ||
| Accrued liabilities to suppliers and agents |
49,233 | 41,103 | ||||
| Receipts in advance and deferred revenue |
41,780 | 36,944 | ||||
| Accrued salary and benefits |
29,697 | 28,860 | ||||
| Tax payables |
19,997 | 21,953 | ||||
| Other accrued liabilities |
23,436 | 17,035 | ||||
| Total current liabilities |
$ | 171,540 | $ | 150,497 | ||
| Contingent consideration |
1,325 | — | ||||
| Commitments and contingencies |
— | — | ||||
| Shareholders’ equity: |
||||||
| Sohu.com Inc. shareholders’ equity |
684,174 | 609,781 | ||||
| Noncontrolling interest |
97,502 | 67,995 | ||||
| Total shareholders’ equity |
$ | 781,676 | $ | 677,776 | ||
| Total liabilities and shareholders’ equity |
$ | 954,541 | $ | 828,273 | ||
12
SOHU.COM INC.
RECONCILIATIONS TO UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
NON-GAAP NET INCOME EXCLUDING IMPACT OF SHARE-BASED AWARDS
| Three Months Ended Jun. 30, 2010 | Three Months Ended Mar. 31, 2010 | Three Months Ended Jun. 30, 2009 | ||||||||||||||||||||||||||||||||||
| GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | ||||||||||||||||||||||||||||
| Advertising revenues |
$ | 57,053 | $ | — | $ | 57,053 | $ | 42,346 | $ | — | $ | 42,346 | $ | 45,390 | $ | — | $ | 45,390 | ||||||||||||||||||
| Less: Cost of advertising revenues |
25,763 | (1,205 | ) | 24,558 | 20,196 | (968 | ) | 19,228 | 16,330 | (264 | ) | 16,066 | ||||||||||||||||||||||||
| Advertising gross profit |
$ | 31,290 | $ | 1,205 | $ | 32,495 | $ | 22,150 | $ | 968 | $ | 23,118 | $ | 29,060 | $ | 264 | $ | 29,324 | ||||||||||||||||||
| Advertising gross margin |
55 | % | 57 | % | 52 | % | 55 | % | 64 | % | 65 | % | ||||||||||||||||||||||||
| Online games revenues |
$ | 77,721 | $ | — | $ | 77,721 | $ | 72,072 | $ | — | $ | 72,072 | $ | 66,596 | $ | — | $ | 66,596 | ||||||||||||||||||
| Less: Cost of online games revenues |
7,008 | (43 | ) | 6,965 | 5,384 | (67 | ) | 5,317 | 3,937 | (90 | ) | 3,847 | ||||||||||||||||||||||||
| Online games gross profit |
$ | 70,713 | $ | 43 | $ | 70,756 | $ | 66,688 | $ | 67 | $ | 66,755 | $ | 62,659 | $ | 90 | $ | 62,749 | ||||||||||||||||||
| Online games gross margin |
91 | % | 91 | % | 93 | % | 93 | % | 94 | % | 94 | % | ||||||||||||||||||||||||
| Wireless and others revenues |
$ | 11,323 | $ | — | $ | 11,323 | $ | 15,036 | $ | — | $ | 15,036 | $ | 15,099 | $ | — | $ | 15,099 | ||||||||||||||||||
| Less: Cost of wireless and others revenues |
6,150 | — | 6,150 | 7,246 | — | 7,246 | 8,512 | (1 | ) | 8,511 | ||||||||||||||||||||||||||
| Wireless and others gross profit |
$ | 5,173 | $ | — | $ | 5,173 | $ | 7,790 | $ | — | $ | 7,790 | $ | 6,587 | $ | 1 | $ | 6,588 | ||||||||||||||||||
| Wireless and others gross margin |
46 | % | 46 | % | 52 | % | 52 | % | 44 | % | 44 | % | ||||||||||||||||||||||||
| Total revenues |
$ | 146,097 | $ | — | $ | 146,097 | $ | 129,454 | $ | — | $ | 129,454 | $ | 127,085 | $ | — | $ | 127,085 | ||||||||||||||||||
| Less: Total cost of revenues |
38,921 | (1,248 | ) | 37,673 | 32,826 | (1,035 | ) | 31,791 | 28,779 | (355 | ) | 28,424 | ||||||||||||||||||||||||
| Gross profit |
$ | 107,176 | $ | 1,248 | $ | 108,424 | $ | 96,628 | $ | 1,035 | $ | 97,663 | $ | 98,306 | $ | 355 | $ | 98,661 | ||||||||||||||||||
| Gross margin |
73 | % | 74 | % | 75 | % | 75 | % | 77 | % | 78 | % | ||||||||||||||||||||||||
| Operating expenses |
$ | 56,010 | $ | (5,205 | ) | $ | 50,805 | $ | 48,518 | $ | (5,493 | ) | $ | 43,025 | $ | 49,783 | $ | (6,259 | ) | $ | 43,524 | |||||||||||||||
| Operating profit |
$ | 51,166 | $ | 6,453 | $ | 57,619 | $ | 48,110 | $ | 6,528 | $ | 54,638 | $ | 48,523 | $ | 6,614 | $ | 55,137 | ||||||||||||||||||
| Operating margin |
35 | % | 39 | % | 37 | % | 42 | % | 38 | % | 43 | % | ||||||||||||||||||||||||
| Income tax expense / (benefit) |
$ | 6,329 | $ | (624 | ) | $ | 5,705 | $ | 7,963 | $ | (531 | ) | $ | 7,432 | $ | 7,969 | $ | — | $ | 7,969 | ||||||||||||||||
| Net income before Non-Controlling Interest |
$ | 45,465 | $ | 7,077 | $ | 52,542 | $ | 41,321 | $ | 7,059 | $ | 48,380 | $ | 42,336 | $ | 6,614 | $ | 48,950 | ||||||||||||||||||
| Net income attributable to Sohu.com Inc. for basic net income per share |
$ | 33,453 | $ | 6,511 | $ | 39,964 | $ | 30,191 | $ | 6,224 | $ | 36,415 | $ | 33,535 | $ | 5,162 | $ | 38,697 | ||||||||||||||||||
| Net income attributable to Sohu.com Inc. for diluted net income per share (b) |
$ | 31,265 | $ | 6,187 | $ | 37,452 | $ | 27,927 | $ | 5,842 | $ | 33,769 | $ | 30,876 | $ | 4,323 | $ | 35,199 | ||||||||||||||||||
| Diluted net income per share attributable to Sohu.com Inc. |
$ | 0.82 | $ | 0.96 | $ | 0.73 | $ | 0.86 | $ | 0.79 | $ | 0.90 | ||||||||||||||||||||||||
| Shares used in computing diluted net income per share attributable to Sohu.com Inc. |
38,289 | 39,037 | 38,443 | 39,079 | 39,018 | 39,092 | ||||||||||||||||||||||||||||||
Note:
| (a) | To eliminate the impact of share-based awards as measured using the fair value method. |
| (b) | To adjust Sohu’s economic interest in Changyou under the treasury stock method. |
13
SOHU.COM INC.
RECONCILIATIONS TO UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
NON-GAAP NET INCOME EXCLUDING IMPACT OF SHARE-BASED AWARDS
| Six Months Ended Jun. 30, 2010 | Six Months Ended Jun. 30, 2009 | |||||||||||||||||||||||
| GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | |||||||||||||||||||
| Advertising revenues |
$ | 99,399 | $ | — | $ | 99,399 | $ | 86,026 | $ | — | $ | 86,026 | ||||||||||||
| Less: Cost of advertising revenues |
45,959 | (2,173 | ) | 43,786 | 32,358 | (503 | ) | 31,855 | ||||||||||||||||
| Advertising gross profit |
$ | 53,440 | $ | 2,173 | $ | 55,613 | $ | 53,668 | $ | 503 | $ | 54,171 | ||||||||||||
| Advertising gross margin |
54 | % | 56 | % | 62 | % | 63 | % | ||||||||||||||||
| Online games revenues |
$ | 149,793 | $ | — | $ | 149,793 | $ | 128,203 | $ | — | $ | 128,203 | ||||||||||||
| Less: Cost of online games revenues |
12,392 | (110 | ) | 12,282 | 7,373 | (98 | ) | 7,275 | ||||||||||||||||
| Online games gross profit |
$ | 137,401 | $ | 110 | $ | 137,511 | $ | 120,830 | $ | 98 | $ | 120,928 | ||||||||||||
| Online games gross margin |
92 | % | 92 | % | 94 | % | 94 | % | ||||||||||||||||
| Wireless and others revenues |
$ | 26,359 | $ | — | $ | 26,359 | $ | 28,594 | $ | — | $ | 28,594 | ||||||||||||
| Less: Cost of wireless and others revenues |
13,396 | — | 13,396 | 16,641 | (1 | ) | 16,640 | |||||||||||||||||
| wireless and others gross profit |
$ | 12,963 | $ | — | $ | 12,963 | $ | 11,953 | $ | 1 | $ | 11,954 | ||||||||||||
| wireless and others gross margin |
49 | % | 49 | % | 42 | % | 42 | % | ||||||||||||||||
| Total revenues |
$ | 275,551 | $ | — | $ | 275,551 | $ | 242,823 | $ | — | $ | 242,823 | ||||||||||||
| Less: Total cost of revenues |
71,747 | (2,283 | ) | 69,464 | 56,372 | (602 | ) | 55,770 | ||||||||||||||||
| Gross profit |
$ | 203,804 | $ | 2,283 | $ | 206,087 | $ | 186,451 | $ | 602 | $ | 187,053 | ||||||||||||
| Gross margin |
74 | % | 75 | % | 77 | % | 77 | % | ||||||||||||||||
| Operating expenses |
$ | 104,528 | $ | (10,698 | ) | $ | 93,830 | $ | 87,891 | $ | (8,299 | ) | $ | 79,592 | ||||||||||
| Operating profit |
$ | 99,276 | $ | 12,981 | $ | 112,257 | $ | 98,560 | $ | 8,901 | $ | 107,461 | ||||||||||||
| Operating margin |
36 | % | 41 | % | 41 | % | 44 | % | ||||||||||||||||
| Income tax expense |
$ | 14,292 | $ | (1,155 | ) | $ | 13,137 | $ | 14,555 | $ | — | $ | 14,555 | |||||||||||
| Net income before Non-Controlling Interest |
$ | 86,786 | $ | 14,136 | $ | 100,922 | $ | 86,910 | $ | 8,901 | $ | 95,811 | ||||||||||||
| Net income attributable to Sohu.com Inc. for basic net income per share |
$ | 63,644 | $ | 12,735 | $ | 76,379 | $ | 78,130 | $ | 7,449 | $ | 85,579 | ||||||||||||
| Net income attributable to Sohu.com Inc. for diluted net income per share (b) |
$ | 59,192 | $ | 12,029 | $ | 71,221 | $ | 75,471 | $ | 6,610 | $ | 82,081 | ||||||||||||
| Diluted net income per share attributable to Sohu.com Inc. |
$ | 1.54 | $ | 1.82 | $ | 1.94 | $ | 2.10 | ||||||||||||||||
| Shares used in computing diluted net income per share attributable to Sohu.com Inc. |
38,366 | 39,058 | 38,935 | 39,057 | ||||||||||||||||||||
Note:
| (a) | To eliminate the impact of share-based awards as measured using the fair value method. |
| (b) | To adjust Sohu’s economic interest in Changyou under the treasury stock method. |
| (c) | Certain amounts from prior periods have been reclassified to conform with current period presentation. |
14