omniture

Sohu.com Reports First Quarter 2011 Unaudited Financial Results

2011-04-25 13:00 2894

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, April 25, 2011 /PRNewswire-Asia/ -- 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 Highlights(1)

  • 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."

 

 

 


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.

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. "

Supplementary Information for Online Game Results

First Quarter 2011 Operational Results

Aggregate registered accounts for Changyou's games(2) 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.

(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.

 

 

 


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.
  • 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.

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/.

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

 

 

 



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.

 

 

 

 

 

 

 

 

 



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.

 

 

 

 

 

 

 

 

 



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:
(a) To eliminate the impact of share-based awards as measured using the fair value method.
(b) To adjust Sohu's economic interest in Changyou and Sogou under the treasury stock method and if-converted method, respectively.
(c) Certain amounts from prior periods have been reclassified to conform with current period presentation.


 

 
 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




Source: Sohu.com Inc.
Related Stocks:
NASDAQ:SOHU
collection