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): April 22, 2011
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 1.01 Entry into a Material Definitive Agreement.
On April 22, 2011, Changyou.com Limited (“Changyou”), the registrant’s independently listed online gaming subsidiary, entered into a definitive agreement under which Changyou will, through its subsidiaries and one of its variable interest entities, acquire 68.258% of the equity interests in Shenzhen 7Road Technology Co., Ltd. and certain of its affiliates (“7Road”), which are engaged in Web-based game development in China. The purchase price will consist of fixed cash consideration of approximately $68.3 million and additional variable cash consideration of up to a maximum of US$32.8 million, contingent upon the achievement of specified performance milestones through December 31, 2012.
Upon closing, four of the founding shareholders of 7Road, who are also existing members of management, will continue to hold 31.742% of the equity interests in 7Road and each will enter into an employment agreement and a non-competition agreement with 7Road to continue their current posts. Changyou will have the right to designate three of the five directors of 7Road, including the chairman of the board. Under the definitive agreement, if 7Road achieves specified performance milestones through December 31, 2013 but there has not been an initial public offering by 7Road, then the founding shareholders will have a right to sell all or a portion of their equity interests in 7Road to Changyou, with the redemption price to be determined based on 7Road’s net income at the time. Changyou expects to complete the acquisition by June 30, 2011, subject to regulatory approvals and other customary conditions specified in the definitive agreement.
Item 2.02 Results of Operations and Financial Condition.
On April 25, 2011, the registrant announced its unaudited financial results for the first quarter ended March 31, 2011. 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.
Item 9.01 Financial Statements and Exhibits.
| (c) | Exhibits. |
| 99.1 | Press Release dated April 25, 2011 |
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: April 26, 2011 | SOHU.COM INC. | |||
| By: | /S/ CAROL YU | |||
| Carol Yu | ||||
| Co-President and Chief Financial Officer | ||||
Exhibit 99.1
SOHU.COM REPORTS FIRST QUARTER 2011 UNAUDITED FINANCIAL RESULTS
Record Total Revenues of US$174.4 Million, Up 35% Year-over-Year, Exceeding the High End of Group
Guidance by US$4.9Million;
GAAP Net Income before Non-Controlling Interest Up 34% Year-over-Year to US$55.2 Million,
Non-GAAP Net Income before Non-Controlling Interest Up 25% Year-over-Year to US$60.6 Million,
Exceeding the High End of Group Guidance by US$3.6 Million;
GAAP Fully Diluted EPS of US$1.01, Non-GAAP Fully Diluted EPS of US$1.13, Exceeding the High End of
Group Guidance by 5 US cents
BEIJING, CHINA, April 25, 2011 – Sohu.com Inc. (NASDAQ: SOHU), China’s leading online media, search, gaming, community and mobile service group, today reported unaudited financial results for the first quarter ended March 31, 2011.
First Quarter Highlights1
| • | Record total revenues and record revenues in search and online game businesses. All such operating parameters exceeded the Group’s expectations. |
| • | Total revenues were US$174.4 million, up 35% year-over-year and 1% quarter-over-quarter. |
| • | Online brand advertising revenues were US$57.2 million, up 45% year-over-year and down 5% quarter-over-quarter, exceeding the high end of Group guidance. |
| • | Search revenues were US$8.0 million, up 183% year-over-year and 21% quarter-over-quarter. |
| • | Online game revenues reached US$94.9 million, up 32% year-over-year and 3% quarter-over-quarter, exceeding the high end of Group guidance. |
| • | After deducting the share of net income pertaining to the Non-controlling Interest, GAAP net income was US$39.3 million, up 41% year-over-year and down 5% quarter-over-quarter, or US$1.01 per fully diluted share. Non-GAAP net income was US$44.0 million, up 30% year-over-year and down 8% quarter-over-quarter, or US$1.13 per fully diluted share. |
| 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
Dr. Charles Zhang, Chairman and CEO of Sohu, commented, “In addition to our solid financial results, there are a few areas in particular that I would like to highlight. First, on online video, our conscientious efforts to expand our library of authorized and self-produced premium content have increased our market share in terms of total time users spent watching online video from 13% in December 2010 to 16% in March 2011. This ranks us second in the market according to iResearch. Second, Sogou’s business continues its momentum, and over the first quarter of 2011 active users of Sogou’s browser, search traffic and search revenue all grew north of 20% quarter-over-quarter. And third, on online games, while our leading game franchise, Tian Long Ba Bu, or TLBB, continues to attract new, existing and returning players to its community, today also marks two significant events for our online game subsidiary Changyou. First, Changyou just unveiled an updated version of its upcoming game Duke of Mount Deer, or DMD and will launch the most-anticipated game this summer. Second, we have entered into a definitive agreement to acquire a majority stake in Shenzhen 7Road Technology Co., Ltd. and its affiliates, or 7Road, a reputable web-based game developer that created DDTank, one of the most popular web-based games in China. This will expand Changyou’s product portfolio to cover not only MMORPG games but also web-based games.”
Commenting on Sohu’s online brand advertising business, Ms. Belinda Wang, Co-President and COO added, “We achieved another solid quarter in our online brand advertising business. Online brand advertising revenues for the first quarter of 2011 rose 45% compared with the first quarter of 2010. We are optimistic that growth in the advertising market will remain strong as the economy continues to expand. In particular, we expect to pick up traction in online video as advertisers allocate greater spending to this popular and fast growing area of consumer entertainment.”
First Quarter Financial Results
Revenues
Total revenues for the first quarter of 2011 were US$174.4 million, up 35% year-over-year and 1% quarter-over-quarter.
Online brand advertising revenues for the first quarter of 2011 totaled US$57.2 million, up 45% year-over-year and down 5% quarter-over-quarter.
Search revenues for the first quarter of 2011 were US$8.0 million, up 183% year-over-year and 21% quarter-over-quarter. The increase was driven by our increased search traffic and start-up page business.
Online game revenues for the first quarter of 2011 were US$94.9 million, up 32% year-over-year and 3% quarter-over-quarter.
Wireless revenues for the first quarter of 2011 were US$11.7 million, down 12% year-over-year and 19% quarter-over-quarter. The decrease was mainly due to our having stopped promoting our products in March, 2011.
Gross Margin
Gross margin was 74% for the first quarter of 2011, compared with 74% in the fourth quarter of 2010 and 75% in the first quarter of 2010. Non-GAAP gross margin for the first quarter of 2011 was 74%, compared with 75% in the fourth quarter of 2010 and 75% in the first quarter of 2010.
Online brand advertising gross margin for the first quarter of 2011 was 61%, compared with 60% in the fourth quarter of 2010 and 56% in the first quarter of 2010. Non-GAAP online brand advertising gross margin for the first quarter of 2011 was 62%, compared with 63% in the fourth quarter of 2010 and 59% in the first quarter of 2010.
Both GAAP and non-GAAP gross margin for the search business in the first quarter of 2011 were 39%, compared with 32% in the fourth quarter of 2010 and 3% in the first quarter of 2010.
Both GAAP and non-GAAP gross margin for online games in the first quarter of 2011 were 91%, compared with 90% in the fourth quarter of 2010 and 93% in the first quarter of 2010.
5
Both GAAP and non-GAAP gross margin for the wireless business for the first quarter of 2011 were 41%, compared with 45% in the fourth quarter of 2010 and 48% in the first quarter of 2010.
Operating Expenses
For the first quarter of 2011, Sohu’s operating expenses totaled US$65.1 million, up 34% year-over-year and 5% quarter-over-quarter. Non-GAAP operating expenses totaled US$60.6 million, up 41% year-over-year and 9% quarter-over-quarter. The year-over-year increases in both GAAP and non-GAAP operating expenses were primarily attributable to the higher salaries and benefits expense and the increase in marketing expense in the first quarter of 2011.
Operating Margin
Operating margin was 36% for the first quarter of 2011, compared with 38% in the previous quarter and 37% in the first quarter of 2010. Non-GAAP operating margin was 39% for the first quarter of 2011, compared with 43% in the previous quarter and 42% in the first quarter of 2010.
Income Tax Expense
For the first quarter of 2011, excluding a non-cash income tax expense of US$0.2 million recorded for tax benefits from share-based awards, non-GAAP income tax expense was US$10.8 million, compared with US$11.1 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 first quarter of 2011 was US$55.2 million, up 34% year-over-year and down 4% quarter-over-quarter. Non-GAAP net income for the first quarter of 2011 was US$60.6 million, up 25% year-over-year and down 6% quarter-over-quarter, exceeding the high end of the Group’s expectations.
After deducting the share of net income pertaining to the Non-controlling Interest, GAAP net income for the first quarter of 2011 was US$39.3 million, or US$ 1.01 per fully diluted share. Non-GAAP net income for the first quarter of 2011 was US$44.0 million, or US$ 1.13 per fully diluted share, up 30% year-over-year and down 8% quarter-over-quarter, exceeding the high end of the Group’s expectations.
Cash Balance
Sohu Group continued to maintain a debt-free balance sheet and a strong cash position of US$737.9 million as of March 31 2011.
Ms. Carol Yu, Co-President and CFO of Sohu commented, “The independent listing of Changyou in 2009 was followed by exciting growth of our gaming business. With the launch of DMD and the addition of web-based games to our portfolio, it is evident that this business will continue to contribute handsome profitability and cashflows to the Sohu Group. Our new capital structure for our Sogou business has also generated encouraging results to-date. Management will continue to explore and execute optimal capital structures for our underlying businesses to ensure sustainable growth and deliver value to our shareholders over the long term.”
6
Supplementary Information for Online Game Results
First Quarter 2011 Operational Results
Aggregate registered accounts for Changyou’s games2 as of March 31, 2011 increased 5% quarter-over-quarter and 33% year-over-year to 116.5 million.
Aggregate peak concurrent users (“PCU”) for Changyou’s games were 1 million, a decrease of 3% quarter-over-quarter and an increase of 10% year-over-year.
Aggregate active paying accounts (“APA”) for Changyou’s games increased 7% quarter-over-quarter and 21% year-over-year to 2.88 million.
Average revenue per active paying account (“ARPU”) for Changyou’s games decreased 4% quarter-over-quarter and increased 4% year-over-year to RMB210, 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.
First Quarter 2011 Revenues
Online game revenues, which includes revenues from game operations and overseas licensing revenues, for the first quarter of 2011 increased 3% quarter-over-quarter and 32% year-over-year to US$94.9 million.
Revenues from game operations for the first quarter of 2011 increased 4% quarter-over-quarter and 32% year-over-year to US$92.9 million. The increases were mainly due to the continued popularity of TLBB in China.
Overseas licensing revenues for the first quarter of 2011 decreased 10% quarter-over-quarter and increased 7% year-over-year to US$2.0 million. The sequential decrease was largely the result of greater competition in mature online game markets abroad. The year-over-year increase was mainly due to increased momentum of TLBB in Vietnam and Thailand in the first quarter of 2011.
Recent Business Developments
Changyou to Acquire Majority Stake in 7Road
On April 22, 2011, Changyou entered into a definitive agreement under which Changyou will acquire 68.258% of the equity in 7Road for fixed cash consideration of approximately US$68.26 million, plus additional variable cash consideration of up to a maximum of US$32.76 million that is contingent upon the achievement of specified performance milestones through December 31, 2012. 7Road is a developer of web-based games and the creator of DDTank, one of the most popular multiplayer web-based shooting games in China. The acquisition will broaden Changyou’s product offerings to include web-based games and bring in a team of experienced developers. The acquisition is expected to be completed by June 30, 2011, subject to regulatory approvals and other customary conditions specified in the agreement.
Business Outlook
For the second quarter of 2011, Sohu estimates:
| • | Total revenues to be between US$188.0 million and US$193.0million. |
| 2 | Comprises the following games operated in China: Tian Long Ba Bu (“TLBB”), Blade Online, Blade Hero 2, Da Hua Shui Hu, Zhong Hua Ying Xiong, Immortal Faith and San Jie Qi Yuan. |
7
| • | Online brand Advertising revenues to be between US$65.5 million and US$67.5 million. This implies a sequential growth of 15 % to 18%, and 23% to 27% year-over-year growth. |
| • | Search revenues to be around US$11 million. |
| • | Total revenues from Changyou to be between US$97.0 million and US$100.0 million, including online games revenues of US$95.0 million to US$97.0 million. |
| • | Before deducting the share of non-GAAP net income pertaining to the Non-controlling Interest, Sohu estimates its pro forma non-GAAP net income to be between US$59.0 million and US$61.5 million. |
| • | After deducting the share of non-GAAP net income pertaining to the Non-controlling Interest, Sohu estimates non-GAAP net income to be between US$44.0 million and US$46.0 million and non-GAAP fully diluted earnings per share to be between US$1.13 and US$1.18. |
| • | Assuming no new grants of share-based awards, Sohu estimates that compensation expenses and income tax expenses relating to share-based awards will be around US$4.0 million to US$4.8 million. The estimated impact of this expense is expected to reduce Sohu’s fully diluted earnings per share for the second quarter of 2011, under US GAAP, by 10 to 12 cents. |
Non-GAAP Disclosure
To supplement the unaudited consolidated financial statements presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), Sohu’s management uses non-GAAP measures of cost of revenues, operating expenses, income tax expense, net income and net income per share, which are adjusted from results based on GAAP to exclude the impact of share-based awards granted to employees in the consolidated statements of operations, which consists mainly of share-based compensation expense and non-cash tax benefits from excess tax deductions related to share-based awards. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results.
Sohu’s management believes excluding the impact of share-based awards from its non-GAAP financial measure is useful for itself and investors. Further, the impact of share-based awards cannot be anticipated by management and business line leaders and these expenses were not built into the annual budgets and quarterly forecasts, which have been the basis for information Sohu provides to analysts and investors as guidance for future operating performance. As the impact of share-based awards does not involve any upfront or subsequent cash outflow, Sohu does not factor this in when evaluating and approving expenditures or when determining the allocation of its resources to its business segments. As a result, in general, the monthly financial results for internal reporting and any performance measure for commissions and bonuses are based on non-GAAP financial measures that exclude the impact of share-based awards.
The non-GAAP financial measures are provided to enhance investors’ overall understanding of Sohu’s current financial performance and prospects for the future. A limitation of using non-GAAP cost of revenues, operating expenses, net income and net income per share, excluding the impact of share-based awards, is that the impact of share-based awards has been and will continue to be a significant recurring expense in Sohu’s business for the foreseeable future. In order to mitigate these limitations Sohu has provided specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables include details on the reconciliation between the GAAP financial measures that are most directly comparable to the non-GAAP financial measures that have been presented.
Notes to Financial Information
Financial information in this press release other than the information indicated as being non-GAAP is derived from Sohu’s unaudited interim financial statements prepared in accordance with GAAP.
8
Safe Harbor Statement
This announcement contains forward-looking statements. It is currently expected that the Business Outlook will not be updated until release of Sohu’s next quarterly earnings announcement; however, Sohu reserves right to update its Business Outlook at any time for any reason. Statements that are not historical facts, including statements about Sohu’s beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates and projections, and therefore you should not place undue reliance on them. Forward-looking statements involve inherent risks and uncertainties. We caution you that a number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, the current global financial and credit markets crisis and its potential impact on the Chinese economy, the uncertain regulatory landscape in the People’s Republic of China, fluctuations in Sohu’s quarterly operating results, and Sohu’s reliance on online advertising sales, online games and wireless services (most wireless revenues are collected from a few mobile network operators) for its revenues. Further information regarding these and other risks is included in Sohu’s annual report on Form 10-K for the year ended December 31, 2010, and other filings with the Securities and Exchange Commission.
Conference Call and Webcast
Sohu’s management team will host a conference call on April 25, 2011(8:30 p.m. Beijing/Hong Kong time, April 25, 2011) at 8:30 a.m. U.S. Eastern Time.
The dial-in details for the live conference call are:
| US Toll-Free: | +1-877-941-2333 | |
| International: | +1-480-629-9723 | |
| Hong Kong: | +852-3009-5027 | |
| Passcode: | SOHU |
Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call.
A telephone replay of the call will be available after the conclusion of the conference call at 10:30 a.m. Eastern Time on April 25 through May 2, 2011. The dial-in details for the telephone replay are:
| International: | +852-3056-2777 | |
| Passcode: | 4431372 |
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/ir/.
9
Sohu corporate services consist of online brand advertising on its matrix of websites as well as paid listing and bid listing on its in-house developed search directory and engine. Sohu also offers wireless value-added services such as news, information, music, ringtone and picture content sent over mobile phones. The Company’s massively multiplayer online role-playing game (MMORPG) subsidiary, Changyou.com (NASDAQ: CYOU), currently operates seven online games in China, including the in-house developed Tian Long Ba Bu, one of the most popular online games in China, and the licensed Blade Online, Blade Hero 2, Da Hua Shui Hu, Zhong Hua Ying Xiong, Immortal Faith and San Jie Qi Yuan. Sohu.com, established by Dr. Charles Zhang, one of China’s internet pioneers, is in its fifteenth year of operation.
For investor and media inquiries, please contact:
In China:
Mr. James Deng
Sohu.com Inc.
Tel: +86 (10) 6272-6596
E-mail: ir@contact.sohu.com
Ms. Jenny Wu
Christensen
Tel: +86 (10) 5826-4939
E-mail: jwu@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 | ||||||||||||
| Mar. 31, 2011 | Dec. 31, 2010 | Mar. 31, 2010 | ||||||||||
| Revenues: |
||||||||||||
| Online brand advertising |
$ | 57,153 | $ | 60,064 | $ | 39,512 | ||||||
| Online games |
94,930 | 91,735 | 72,072 | |||||||||
| Sponsored search |
7,979 | 6,596 | 2,824 | |||||||||
| Wireless |
11,704 | 14,365 | 13,288 | |||||||||
| Others |
2,603 | 402 | 1,758 | |||||||||
| Total revenues |
174,369 | 173,162 | 129,454 | |||||||||
| Cost of revenues: |
||||||||||||
| Online brand advertising (includes stock-based compensation expense of $702, $1,610 and $967, respectively) |
22,445 | 23,889 | 17,283 | |||||||||
| Online games (includes stock-based compensation expense of $33, $44 and $67, respectively) |
8,968 | 8,923 | 5,384 | |||||||||
| Sponsored search (includes stock-based compensation expense of $0, $0 and $0, respectively) |
4,877 | 4,497 | 2,753 | |||||||||
| Wireless (includes stock-based compensation expense of $0, $0 and $0, respectively) |
6,892 | 7,939 | 6,911 | |||||||||
| Others (includes stock-based compensation expense of $0, $0 and $1, respectively) |
2,670 | 136 | 495 | |||||||||
| Total cost of revenues |
45,852 | 45,384 | 32,826 | |||||||||
| Gross profit |
128,517 | 127,778 | 96,628 | |||||||||
| Operating expenses: |
||||||||||||
| Product development (includes stock-based compensation expense of $1,772, $2,791 and $2,445, respectively) |
22,782 | 23,747 | 15,518 | |||||||||
| Sales and marketing (includes stock-based compensation expense of $1,089, $1,625 and $955, respectively) |
30,177 | 27,381 | 23,009 | |||||||||
| General and administrative (includes stock-based compensation expense of $1,672, $1,879 and $2,093, respectively) |
11,998 | 10,489 | 9,883 | |||||||||
| Amortization of intangibles |
192 | 148 | 108 | |||||||||
| Total operating expenses |
65,149 | 61,765 | 48,518 | |||||||||
| Operating profit |
63,368 | 66,013 | 48,110 | |||||||||
| Other income/(expense) |
510 | 504 | (25 | ) | ||||||||
| Interest income and exchange difference |
2,293 | 1,267 | 1,199 | |||||||||
| Income before income tax expenses |
66,171 | 67,784 | 49,284 | |||||||||
| Income tax expense |
11,002 | 10,399 | 7,963 | |||||||||
| Income from continuing operations |
55,169 | 57,385 | 41,321 | |||||||||
| Net income |
55,169 | 57,385 | 41,321 | |||||||||
| Less: Net income attributable to the Noncontrolling Interest |
10,362 | 13,409 | 11,130 | |||||||||
| Net income attributable to Sohu.com Inc. |
44,807 | 43,976 | 30,191 | |||||||||
| Basic net income per share attributable to Sohu.com Inc. |
$ | 1.17 | $ | 1.16 | $ | 0.80 | ||||||
| Shares used in computing basic net income per share attributable to Sohu.com Inc. |
38,193 | 37,981 | 37,778 | |||||||||
| Diluted net income per share attributable to Sohu.com Inc. |
$ | 1.01 | $ | 1.07 | $ | 0.73 | ||||||
| Shares used in computing diluted net income per share attributable to Sohu.com Inc. |
38,767 | 38,669 | 38,443 | |||||||||
Note:
| (a) | Certain amounts from prior periods have been reclassified to conform with current period presentation. |
11
SOHU.COM INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED, IN THOUSANDS)
| As of Mar 31, 2011 | As of Dec 31, 2010 | |||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 737,935 | $ | 678,389 | ||||
| Investment in debt securities |
76,220 | 75,529 | ||||||
| Accounts receivable, net |
68,668 | 62,603 | ||||||
| Prepaid and other current assets |
13,917 | 19,646 | ||||||
| Total current assets |
896,740 | 836,167 | ||||||
| Fixed assets, net |
126,824 | 120,627 | ||||||
| Goodwill |
72,956 | 67,761 | ||||||
| Intangible assets, net |
38,807 | 17,308 | ||||||
| Prepaid non-current assets |
138,905 | 137,999 | ||||||
| Other assets, net |
4,087 | 7,728 | ||||||
| Total assets |
$ | 1,278,319 | $ | 1,187,590 | ||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 23,252 | $ | 5,940 | ||||
| Accrued liabilities |
65,342 | 65,229 | ||||||
| Receipts in advance and deferred revenue |
55,224 | 51,513 | ||||||
| Accrued salary and benefits |
35,628 | 35,409 | ||||||
| Taxes payable |
25,822 | 31,719 | ||||||
| Other short term liabilities |
24,469 | 21,862 | ||||||
| Contingent consideration |
1,373 | — | ||||||
| Total current liabilities |
$ | 231,110 | $ | 211,672 | ||||
| Contingent consideration |
— | 1,359 | ||||||
| Long-term accounts payable |
2,454 | — | ||||||
| Total long-term liabilities |
$ | 2,454 | $ | 1,359 | ||||
| Total liabilities |
$ | 233,564 | $ | 213,031 | ||||
| Commitments and contingencies |
||||||||
| Shareholders’ equity: |
||||||||
| Sohu.com Inc. shareholders’ equity |
844,244 | 796,117 | ||||||
| Noncontrolling Interest |
200,511 | 178,442 | ||||||
| Total shareholders’ equity |
$ | 1,044,755 | $ | 974,559 | ||||
| Total liabilities and shareholders’ equity |
$ | 1,278,319 | $ | 1,187,590 | ||||
Note:
| (a) | Certain amounts from prior periods have been reclassified to conform with current period presentation. |
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 Mar. 31, 2011 | Three Months Ended Dec. 31, 2010 | Three Months Ended Mar. 31, 2010 | ||||||||||||||||||||||||||||||||||
| GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | GAAP | Non-GAAP Adjustments (a) |
Non-GAAP | ||||||||||||||||||||||||||||
| Online brand advertising revenues |
$ | 57,153 | $ | — | $ | 57,153 | $ | 60,064 | $ | — | $ | 60,064 | $ | 39,512 | $ | — | $ | 39,512 | ||||||||||||||||||
| Less: Cost of online brand advertising revenues |
22,445 | (702 | ) | 21,743 | 23,889 | (1,610 | ) | 22,279 | 17,283 | (967 | ) | 16,316 | ||||||||||||||||||||||||
| Online brand advertising gross profit |
$ | 34,708 | $ | 702 | $ | 35,410 | $ | 36,175 | $ | 1,610 | $ | 37,785 | $ | 22,229 | $ | 967 | $ | 23,196 | ||||||||||||||||||
| Online brand advertising gross margin |
61 | % | 62 | % | 60 | % | 63 | % | 56 | % | 59 | % | ||||||||||||||||||||||||
| Online games revenues |
$ | 94,930 | $ | — | $ | 94,930 | 91,735 | — | 91,735 | 72,072 | — | 72,072 | ||||||||||||||||||||||||
| Less: Cost of online games revenues |
8,968 | (33 | ) | 8,935 | 8,923 | (44 | ) | 8,879 | 5,384 | (67 | ) | 5,317 | ||||||||||||||||||||||||
| Online games gross profit |
$ | 85,962 | $ | 33 | $ | 85,995 | $ | 82,812 | $ | 44 | $ | 82,856 | $ | 66,688 | $ | 67 | $ | 66,755 | ||||||||||||||||||
| Online games gross margin |
91 | % | 91 | % | 90 | % | 90 | % | 93 | % | 93 | % | ||||||||||||||||||||||||
| Sponsored search revenues |
$ | 7,979 | $ | — | $ | 7,979 | $ | 6,596 | $ | — | $ | 6,596 | $ | 2,824 | $ | — | $ | 2,824 | ||||||||||||||||||
| Less: Cost of sponsored search revenues |
4,877 | — | 4,877 | 4,497 | — | 4,497 | 2,753 | — | 2,753 | |||||||||||||||||||||||||||
| Sponsored search gross profit |
$ | 3,102 | $ | — | $ | 3,102 | $ | 2,099 | $ | — | $ | 2,099 | $ | 71 | $ | — | $ | 71 | ||||||||||||||||||
| Sponsored search gross margin |
39 | % | 39 | % | 32 | % | 32 | % | 3 | % | 3 | % | ||||||||||||||||||||||||
| Wireless revenues |
$ | 11,704 | $ | — | $ | 11,704 | $ | 14,365 | $ | — | $ | 14,365 | $ | 13,288 | $ | — | $ | 13,288 | ||||||||||||||||||
| Less: Cost of wireless revenues |
6,892 | — | 6,892 | 7,939 | — | 7,939 | 6,911 | — | 6,911 | |||||||||||||||||||||||||||
| Wireless gross profit |
$ | 4,812 | $ | — | $ | 4,812 | $ | 6,426 | $ | — | $ | 6,426 | $ | 6,377 | $ | — | $ | 6,377 | ||||||||||||||||||
| Wireless gross margin |
41 | % | 41 | % | 45 | % | 45 | % | 48 | % | 48 | % | ||||||||||||||||||||||||
| Others revenues |
$ | 2,603 | $ | — | $ | 2,603 | $ | 402 | $ | — | $ | 402 | $ | 1,758 | $ | — | $ | 1,758 | ||||||||||||||||||
| Less: Cost of others revenues |
2,670 | — | 2,670 | 136 | — | 136 | 495 | (1 | ) | 495 | ||||||||||||||||||||||||||
| Others gross profit |
$ | (67 | ) | $ | — | $ | (67 | ) | $ | 266 | $ | — | $ | 266 | $ | 1,263 | $ | 1 | $ | 1,263 | ||||||||||||||||
| Others gross margin |
(3 | %) | (3 | %) | 66 | % | 66 | % | 72 | % | 72 | % | ||||||||||||||||||||||||
| Total revenues |
$ | 174,369 | $ | — | $ | 174,369 | $ | 173,162 | $ | — | $ | 173,162 | $ | 129,454 | $ | — | $ | 129,454 | ||||||||||||||||||
| Less: Total cost of revenues |
45,852 | (735 | ) | 45,117 | 45,384 | (1,654 | ) | 43,730 | 32,826 | (1,035 | ) | 31,791 | ||||||||||||||||||||||||
| Gross profit |
$ | 128,517 | $ | 735 | $ | 129,252 | $ | 127,778 | $ | 1,654 | $ | 129,432 | $ | 96,628 | $ | 1,035 | $ | 97,663 | ||||||||||||||||||
| Gross margin |
74 | % | 74 | % | 74 | % | 75 | % | 75 | % | 75 | % | ||||||||||||||||||||||||
| Operating expenses |
$ | 65,149 | $ | (4,533 | ) | $ | 60,616 | $ | 61,765 | $ | (6,295 | ) | $ | 55,470 | $ | 48,518 | $ | (5,493 | ) | $ | 43,025 | |||||||||||||||
| Operating profit |
$ | 63,368 | $ | 5,268 | $ | 68,636 | $ | 66,013 | $ | 7,949 | $ | 73,962 | $ | 48,110 | $ | 6,528 | $ | 54,638 | ||||||||||||||||||
| Operating margin |
36 | % | 39 | % | 38 | % | 43 | % | 37 | % | 42 | % | ||||||||||||||||||||||||
| Income tax expense /(benefit) |
$ | 11,002 | $ | (173 | ) | $ | 10,829 | $ | 10,399 | $ | 718 | $ | 11,117 | $ | 7,963 | $ | (531 | ) | $ | 7,432 | ||||||||||||||||
| Net income before Noncontrolling Interest |
$ | 55,169 | $ | 5,441 | $ | 60,610 | $ | 57,385 | $ | 7,231 | $ | 64,616 | $ | 41,321 | $ | 7,059 | $ | 48,380 | ||||||||||||||||||
| Net income attributable to Sohu.com Inc. for basic net income per share |
$ | 44,807 | $ | 4,908 | $ | 49,715 | $ | 43,976 | $ | 6,699 | $ | 50,675 | $ | 30,191 | $ | 6,224 | $ | 36,415 | ||||||||||||||||||
| Net income attributable to Sohu.com Inc for diluted net income per share (b) |
$ | 39,336 | $ | 4,675 | $ | 44,011 | $ | 41,489 | $ | 6,404 | $ | 47,893 | $ | 27,927 | $ | 5,842 | $ | 33,769 | ||||||||||||||||||
| Diluted net income per share attributable to Sohu.com Inc. |
$ | 1.01 | $ | 1.13 | $ | 1.07 | $ | 1.23 | $ | 0.73 | $ | 0.86 | ||||||||||||||||||||||||
| Shares used in computing diluted net income per share attributable to Sohu.com Inc. |
38,767 | 39,097 | 38,669 | 39,079 | 38,443 | 39,079 | ||||||||||||||||||||||||||||||
Note:
| (b) | To eliminate the impact of share-based awards as measured using the fair value method. |
| (c) | To adjust Sohu’s economic interest in Changyou and Sogou under the treasury stock method and if-converted method, respectively. |
| (d) | Certain amounts from prior periods have been reclassified to conform with current period presentation. |