 |
BEIJING, Feb. 4, 2021 /PRNewswire/ -- Sohu.com Limited (NASDAQ: SOHU), China's leading online media, video, search and gaming business group, today reported unaudited financial results for the fourth quarter and fiscal year ended December 31, 2020.
In view of the previously-announced Share Purchase Agreement between subsidiaries of Tencent Holdings Limited ("Tencent") and the Company and its wholly-owned subsidiary Sohu.com (Search) Limited ("Sohu Search") with respect to Sohu Search's Sogou Inc. ("Sogou") shares (the "Sogou Share Purchase"), the results of operations for Sogou have been excluded from the Company's results from continuing operations in the Company's condensed consolidated statements of operations and are presented in separate line items as discontinued operations. Retrospective adjustments to the historical statements have been made in order to provide a consistent basis of comparison. Unless indicated otherwise, results presented in this release are related to continuing operations only.
Fourth Quarter Highlights
Fiscal Year 2020 Highlights
[1] On a constant currency (non-GAAP) basis, if the exchange rate in the fourth quarter of 2020 had been the same as it was in the fourth quarter of 2019, or RMB7.03=US$1.00, US$ total revenues in the fourth quarter of 2020 would have been US$239 million, or US$14 million less than GAAP total revenues, and up 27% year-over-year. |
[2] Following completion of the Changyou privatization, Changyou changed its policy for its PRC subsidiaries with respect to distribution of cash dividends. As a result, Changyou recognized an additional accrual of withholding income tax of US$88 million in the second quarter of 2020. |
Dr. Charles Zhang, Chairman and CEO of Sohu.com Limited, commented, "For the fourth quarter of 2020 and for the whole year, we faced significant challenges with the outbreak of the COVID-19 pandemic and the uncertain macroeconomic environment. However, with our continuing efforts to innovate products and technology, improve monetization efficiency and strictly control our budgets, we were able to return to profitability as we recorded net income of US$53 million this quarter, which greatly exceeded our previous guidance. For the whole year of 2020, excluding an additional accrual of withholding income tax made by Changyou in the second quarter, we also achieved a profit of US$51 million. For Sohu Media Portal and Video, we continued to focus on generating and distributing real-time and reliable news and premium content, and strengthened our competitiveness and credibility as a mainstream media platform. We consistently upgraded our live broadcasting technology, integrated it into the Sohu product matrix, and applied it widely to various content marketing events, which further enhanced the overall value of the Sohu Media Portal and Video. Benefitting from our continuous efforts, our brand advertising revenues reached the high -end of our previous guidance this quarter. For Changyou, thanks to the solid performance of some special servers for TLBB PC that launched during the quarter, the online games business performed well as revenue exceeded the high end of our prior guidance."
Fourth Quarter Financial Results
Revenues
Total revenues were US$253 million, up 34% year-over-year and 60% quarter-over-quarter.
Brand advertising revenues totaled US$42 million, flat year-over-year and up 2% quarter-over-quarter.
Online game revenues were US$196 million, up 49% year-over-year and 94% quarter-over-quarter. The year-over-year and quarter-over-quarter increases were mainly due to the successful launch of a number of special servers for TLBB PC that used a memorable early version of the game for content ("TLBB Vintage").
Gross Margin
Both GAAP and non-GAAP[3] gross margin was 79%, compared with 64% in the fourth quarter of 2019 and 66% in the third quarter of 2020.
Both GAAP and non-GAAP gross margin for the brand advertising business was 31%, flat with that of fourth quarter of 2019 and third quarter of 2020.
Both GAAP and non-GAAP gross margin for online games was 90%, compared with 75% in the fourth quarter of 2019 and 80% in the third quarter of 2020. The year-over-year increase in gross margin was mainly due to an increase in online game revenues, as well as a decrease in online game costs as a result of lower revenue-sharing payments related to TLBB Honor. The quarter-over-quarter increase in gross margin was mainly due to an increase in online game revenues, while costs remained relatively flat.
[3] Non-GAAP results exclude share-based compensation expense; non-cash tax benefits from excess tax deductions related to share-based awards; changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values; an impairment charge recognized for investments unrelated to the Company's core businesses; income/expense from an adjustment of contingent consideration previously recorded for acquisitions; and interest expense recognized in connection with the one-time transition tax (the "Toll Charge") imposed by the U.S. Tax Cuts and Jobs Act signed into law on December 22, 2017 (the "U.S. TCJA"). Explanation of the Company's non-GAAP financial measures and related reconciliations to GAAP financial measures are included in the accompanying "Non-GAAP Disclosure" and "Reconciliations of Non-GAAP Results of Operation Measures to the Nearest Comparable GAAP Measures." |
Operating Expenses
For the fourth quarter of 2020, GAAP operating expenses totaled US$133 million, up 13% year-over-year and 16% quarter-over-quarter. Non-GAAP operating expenses were US$132 million, up 15% year-over-year and 21% quarter-over-quarter. The year-over-year increase in operating expenses was mainly due to increases in Changyou's licensing fees, as well as increases in marketing expenses. The quarter-over-quarter increase was mainly due to increases in marketing expenses.
Operating Profit/(Loss)
GAAP operating profit was US$67 million, compared with an operating profit of US$2 million in the fourth quarter of 2019 and an operating loss of US$11 million in the third quarter of 2020.
Non-GAAP operating profit was US$68 million, compared with an operating profit of US$6 million in the fourth quarter of 2019 and an operating loss of US$5 million in the third quarter of 2020.
Income Tax Expense/(Benefit)
GAAP income tax expense was US$21 million, compared with an income tax benefit of US$3 million in the fourth quarter of 2019 and income tax expense of US$11 million in the third quarter of 2020. Non-GAAP income tax expense was US$21 million, compared with an income tax benefit of US$6 million in the fourth quarter of 2019 and income tax expense of US$10 million in the third quarter of 2020. The income tax expense in the fourth quarter of 2020 and the income tax benefit in the fourth quarter of 2019 included one-time tax benefits of US$7 million and US$19 million, respectively, that were recognized as a result of some of Changyou's subsidiaries having been granted preferential tax rates upon their receipt of Key National Software Enterprise status or Software Enterprise status.
Net Income/(Loss)
GAAP net income from continuing operations attributable to Sohu.com Limited was US$47 million, or net income of US$1.18 per fully-diluted ADS, compared with a net loss of US$29 million in the fourth quarter of 2019 and a net loss of US$15 million in the third quarter of 2020.
Non-GAAP net income from continuing operations attributable to Sohu.com Limited was US$53 million, or net income of US$1.33 per fully-diluted ADS, compared with a net loss of US$6 million in the fourth quarter of 2019 and a net loss of US$7 million in the third quarter of 2020.
Liquidity
As of December 31, 2020, cash and cash equivalents and short-term investments were US$318 million.
Fiscal Year 2020 Financial Results
Revenues
Total revenues were US$750 million, up 11% compared with 2019.
Brand advertising revenues were US$147 million, down 16% compared with 2019. The decrease was mainly due to the continuing negative impact of the COVID-19 outbreak in 2020.
Online game revenues were US$537 million, up 22% compared with 2019. The year-over-year increase was mainly due to the successful launch of TLBB Vintage during the fourth quarter of 2020.
Gross Margin
Both GAAP and non-GAAP gross margin was 71%, compared with 64% in 2019.
Both GAAP and non-GAAP gross margin for the brand advertising business was 28%, compared with 28% in 2019.
Both GAAP and non-GAAP gross margin for online games was 83%, compared with 80% in 2019.
Operating Expenses
For 2020, GAAP operating expenses totaled US$459 million, down 8% compared with 2019. Non-GAAP operating expenses were US$445 million, down 11% compared with 2019. The decrease in operating expenses was mainly due to decreased marketing expenses.
Operating Profit/(Loss)
GAAP operating profit was US$73 million, compared with an operating loss of US$71 million in 2019.
Non-GAAP operating profit was US$88 million, compared with an operating loss of US$69 million in 2019.
Income Tax Expense
GAAP income tax expense was US$133 million, compared with income tax expense of US$28 million in 2019. Non-GAAP income tax expense was US$127 million, compared with income tax expense of US$20 million in 2019. The income tax expense in 2020 included an additional accrual of withholding income tax of US$88 million recognized by Changyou in the second quarter of 2020, as Changyou changed its policy for its PRC subsidiaries with respect to distribution of cash dividends after the completion of the privatization of Changyou. The income tax expense in the fourth quarter of 2020 and the income tax benefit in the fourth quarter of 2019 included one-time tax benefits of US$7 million and US$19 million, respectively, that were recognized as a result of some of Changyou's subsidiaries having been granted preferential tax rates upon their receipt of Key National Software Enterprise status or Software Enterprise status.
Net Income/(Loss)
GAAP net loss from continuing operations attributable to Sohu.com Limited was US$55 million, or US$1.40 loss per fully-diluted ADS. Non-GAAP net loss from continuing operations attributable to Sohu.com Limited was US$37 million, or US$0.94 loss per fully-diluted ADS.
Excluding the impact of the additional accrual of withholding income tax described above, GAAP net income from continuing operations attributable to Sohu.com Limited was US$33 million, or net income of US$0.82 per fully-diluted ADS, compared with a net loss of US$157 million in 2019; non-GAAP net income from continuing operations attributable to Sohu.com Limited was US$51 million, or net income of US$1.29 per fully-diluted ADS, compared with a net loss of US$128 million in 2019.
Supplementary Information for Changyou Results
Fourth Quarter 2020 Operating Results
[4] Monthly active user accounts refers to the number of registered accounts that are logged in to these games at least once during the month. |
[5] Quarterly aggregate active paying accounts refers to the number of accounts from which game points are utilized at least once during the quarter. |
Fourth Quarter 2020 Unaudited Financial Results
Total revenues were US$199 million, an increase of 47% year-over-year and 91% quarter-over-quarter. Online game revenues were US$196 million, an increase of 49% year-over-year and 94% quarter-over-quarter. Online advertising revenues were US$3 million, a decrease of 23% year-over-year and 4% quarter-over-quarter.
GAAP and non-GAAP gross profit were both US$179 million, an increase of 78% year-over-year and 115% quarter-over-quarter.
GAAP operating expenses were US$68 million, an increase of 28% year-over-year and quarter-over-quarter. The year-over-year increase was mainly due to an increase in licensing fees. The quarter-over-quarter increase was mainly due to an increase in licensing fees, as well as an increase in marketing and promotional spending for online games.
Non-GAAP operating expenses were US$67 million, an increase of 32% year-over-year and 33% quarter-over-quarter.
GAAP operating profit was US$110 million, compared with an operating profit of US$47 million for the fourth quarter of 2019 and US$30 million for the third quarter of 2020.
Non-GAAP operating profit was US$112 million, compared with a non-GAAP operating profit of US$50 million for the fourth quarter of 2019 and US$33 million for the third quarter of 2020.
Fiscal Year 2020 Unaudited Financial Results
Total revenues were US$548 million, an increase of 20% year-over-year. Online game revenues were US$537 million, an increase of 22% year-over-year. Online advertising revenues were US$12 million, a decrease of 15% year-over-year.
GAAP gross profit was US$453 million, an increase of 26% year-over-year. Non-GAAP gross profit was US$454 million, an increase of 26% year-over-year.
GAAP operating expenses were US$228 million, an increase of 18% year-over-year. The year-over-year increase was mainly due to an increase in licensing fees, as well as an increase in share-based compensation expense as new share-based awards took effect in the fourth quarter of 2019.
Non-GAAP operating expenses were US$216 million, an increase of 13% year-over-year.
GAAP operating profit was US$226 million, compared with an operating profit of US$167 million for 2019.
Non-GAAP operating profit was US$238 million, compared with a non-GAAP operating profit of US$169 million for 2019.
Business Outlook
For the first quarter of 2021, Sohu estimates:
For the first quarter 2021 guidance, the Company has adopted a presumed exchange rate of RMB6.54=US$1.00, as compared with the actual exchange rate of approximately RMB6.97=US$1.00 for the first quarter of 2020, and RMB6.63=US$1.00 for the fourth quarter of 2020.
This forecast reflects Sohu's management's current and preliminary view, which is subject to substantial uncertainty, particularly in view of the potential ongoing impact of the worldwide COVID-19 pandemic, which remains difficult to predict.
Non-GAAP Disclosure
To supplement the unaudited consolidated financial statements presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"), Sohu's management uses non-GAAP measures of gross profit, operating profit, net income, net income attributable to Sohu.com Limited and diluted net income attributable to Sohu.com Limited per ADS, which are adjusted from results based on GAAP to exclude the impact of the share-based awards, which consist mainly of share-based compensation expense and non-cash tax benefits from excess tax deductions related to share-based awards; changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values; an impairment charge recognized for investments unrelated to the Company's core businesses; income/expense from an adjustment of contingent consideration previously recorded for acquisitions; and interest expense recognized in connection with the Toll Charge imposed by the U.S. TCJA. 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 share-based compensation expense, changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values; an impairment charge recognized for investments unrelated to the Company's core businesses; non-cash tax benefits from excess tax deductions related to share-based awards; income/expense from an adjustment of contingent consideration previously recorded for acquisitions; and interest recognized in connection with the Toll Charge from its non-GAAP financial measure is useful for itself and investors. Further, the impact of share-based compensation expense and changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values; impairment charge recognized for investments unrelated to the Company's core businesses; non-cash tax benefits from excess tax deductions related to share-based awards; income/expense from the adjustment of contingent consideration previously recorded for acquisitions; and interest expense recognized in connection with the Toll Charge cannot be anticipated by management and business line leaders and these expenses were not built into the annual budgets and quarterly forecasts that have been the basis for information Sohu provides to analysts and investors as guidance for future operating performance. As the impact of share-based compensation expense and changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values, an impairment charge recognized for investments unrelated to the Company's core businesses, non-cash tax benefits from excess tax deductions related to share-based awards, and income/expense from an adjustment of contingent consideration previously recorded for acquisitions does not involve subsequent cash outflow or is reflected in the cash flows at the equity transaction level, Sohu does not factor this impact 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 measures for commissions and bonuses are based on non-GAAP financial measures that exclude share-based compensation expense and changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values, an impairment charge recognized for investments unrelated to the Company's core businesses, non-cash tax benefits from excess tax deductions related to share-based awards, and income/expense from the adjustment of contingent consideration previously recorded for acquisitions, and also excluded the interest expense recognized in connection with the Toll Charge.
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 gross profit, operating profit, net income, net income attributable to Sohu.com Limited and diluted net income attributable to Sohu.com Limited per ADS, excluding share-based compensation expense, non-cash tax benefits from excess tax deductions related to share-based awards, and income/expense from the adjustment of contingent consideration previously recorded for acquisitions, is that the impact of share-based awards and non-cash tax benefits from excess tax deductions related to share-based awards has been and will continue to be a significant recurring expense in Sohu's business for the foreseeable future, and income/expense from the adjustment of contingent consideration previously recorded for acquisitions may recur in the 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 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, instability in global financial and credit markets and its potential impact on the Chinese economy; exchange rate fluctuations, including their potential impact on the Chinese economy and on Sohu's reported US dollar results; recent slow-downs in the growth of the Chinese economy; the uncertain regulatory landscape in the People's Republic of China; fluctuations in Sohu's quarterly operating results; the possibilities that Sohu will be unable to recoup its investment in video content and that Changyou will be unable to develop a series of successful games for mobile platforms or successfully monetize mobile games it develops or acquires; Sohu's reliance on online advertising sales, online games and mobile services for its revenues; the impact of the U.S. TCJA; the effects of the COVID-19 virus on the economy in China in general and on Sohu's business in particular; the possibility that the pending Sogou Share Purchase and the pending previously-announced merger of Sogou with a subsidiary of Tencent (the "Sogou Merger") contemplated by an Agreement and Plan of Merger (the "Sogou Merger Agreement") with direct and indirect wholly-owned subsidiaries of Tencent will not occur as planned if events arise that result in the termination of the Share Purchase Agreement and/or the Sogou Merger Agreement, or if one or more of the various closing conditions to the Sogou Share Purchase and/or the Sogou Merger, including without limitation anti-trust clearance of the Sogou Share Purchase under PRC law, are not satisfied or waived. Further information regarding these and other risks is included in Sohu's annual report on Form 20-F for the year ended December 31, 2019, and other filings with and information furnished to the Securities and Exchange Commission.
Conference Call and Webcast
Sohu's management team will host a conference call at 7:30 a.m. U.S. Eastern Time, February 4, 2021 (8:30 p.m. Beijing/Hong Kong time, February 4, 2021) following the quarterly results announcement. Participants can register for the conference call by navigating to http://apac.directeventreg.com/registration/event/9366048. Once preregistration has been completed, participants will receive dial-in numbers, an event passcode, and a unique registrant ID.
To join the conference, please dial the number you receive, enter the event passcode followed by your unique registrant ID, and you will be joined to the conference instantly. Please dial in 10 minutes before the call is scheduled to begin.
A telephone replay of the call will be available after the conclusion of the conference call at 10:30 a.m. Eastern Time February 4 through February 11, 2021. The dial-in details for the telephone replay are:
International: |
+1-646-254-3697 |
Passcode: |
9366048 |
The live Webcast and archive of the conference call will be available on the Investor Relations section of Sohu's Website at http://investors.sohu.com/.
About Sohu.com
Sohu.com Limited (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; developer and operator of online games www.changyou.com/en/ and online video website tv.sohu.com.
Sohu's corporate services consist of online brand advertising on Sohu's matrix of websites as well as bid listing and home page on its in-house developed search directory and engine. Sohu also provides multiple news and information services on mobile platforms, including Sohu News App and the mobile news portal m.sohu.com. Sohu's online game subsidiary Changyou develops and operates a diverse portfolio of PC and mobile games, such as Tian Long Ba Bu ("TLBB"), one of the most popular PC games in China. Changyou also owns and operates the 17173.com Website, a game information portal in China. Sohu's online search subsidiary Sogou (NYSE: SOGO) has grown to become the second largest search engine by mobile queries in China. It also owns and operates Sogou Input Method, the largest Chinese language input software. Sohu, established by Dr. Charles Zhang, one of China's internet pioneers, is in its twenty-fifth year of operation.
For investor and media inquiries, please contact:
In China:
Ms. Pu Huang |
|
Sohu.com Limited |
|
Tel: |
+86 (10) 6272-6645 |
E-mail: |
|
In the United States:
Ms. Linda Bergkamp |
|
Christensen |
|
Tel: |
+1 (480) 614-3004 |
E-mail: |
|
SOHU.COM LIMITED |
|||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS) |
|||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||
Dec. 31, 2020 |
Sep. 30, 2020 |
Dec. 31, 2019 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|||||||
Revenues: |
|||||||||||
Brand advertising |
$ |
41,810 |
$ |
41,094 |
$ |
41,640 |
$ |
146,526 |
$ |
175,056 |
|
Online games |
196,063 |
101,324 |
131,689 |
536,684 |
440,902 |
||||||
Others |
15,362 |
15,476 |
15,376 |
66,680 |
57,845 |
||||||
Total revenues |
253,235 |
157,894 |
188,705 |
749,890 |
673,803 |
||||||
Cost of revenues: |
|||||||||||
Brand advertising (includes share-based |
28,836 |
28,459 |
28,677 |
105,604 |
126,406 |
||||||
Online games (includes share-based compensation |
19,154 |
20,024 |
33,181 |
91,526 |
88,992 |
||||||
Others |
5,086 |
5,075 |
6,928 |
20,307 |
28,249 |
||||||
Total cost of revenues |
53,076 |
53,558 |
68,786 |
217,437 |
243,647 |
||||||
Gross profit |
200,159 |
104,336 |
119,919 |
532,453 |
430,156 |
||||||
Operating expenses: |
|||||||||||
Product development (includes share-based |
65,671 |
59,532 |
58,316 |
241,941 |
234,852 |
||||||
Sales and marketing (includes share-based |
51,945 |
40,250 |
43,789 |
159,787 |
204,665 |
||||||
General and administrative (includes share-based |
15,696 |
15,176 |
15,475 |
57,354 |
54,591 |
||||||
Goodwill impairment and impairment of intangibles |
- |
- |
- |
- |
7,245 |
||||||
Total operating expenses |
133,312 |
114,958 |
117,580 |
459,082 |
501,353 |
||||||
Operating profit/(loss) |
66,847 |
(10,622) |
2,339 |
73,371 |
(71,197) |
||||||
Other income/(expense), net |
1,738 |
7,859 |
(12,563) |
25,993 |
7,963 |
||||||
Interest income |
2,670 |
1,933 |
969 |
7,369 |
6,103 |
||||||
Interest expense |
(1,176) |
(1,352) |
(2,501) |
(6,234) |
(14,370) |
||||||
Exchange difference |
(2,080) |
(2,043) |
(785) |
(3,800) |
1,430 |
||||||
Income/(loss) before income tax expense |
67,999 |
(4,225) |
(12,541) |
96,699 |
(70,071) |
||||||
Income tax expense/(benefit) |
21,416 |
11,082 |
(2,908) |
133,226 |
28,428 |
||||||
Net income/(loss) from continuing operations |
46,583 |
(15,307) |
(9,633) |
(36,527) |
(98,499) |
||||||
Net income/(loss) from discontinued operations, net of |
(9,212) |
(42,181) |
34,989 |
(91,793) |
55,108 |
||||||
Net income/(loss) |
37,371 |
(57,488) |
25,356 |
(128,320) |
(43,391) |
||||||
Less: Net income/(loss) from continuing operations |
2 |
(50) |
19,429 |
18,448 |
58,223 |
||||||
Less: Net income/(loss) from discontinued |
(6,119) |
(27,874) |
23,022 |
(60,656) |
47,722 |
||||||
Net income/(loss) from continuing operations |
46,581 |
(15,257) |
(29,062) |
(54,975) |
(156,722) |
||||||
Net income/(loss) from discontinued operations |
(3,093) |
(14,307) |
11,967 |
(31,137) |
7,386 |
||||||
Net income/(loss) attributable to Sohu.com Limited |
43,488 |
(29,564) |
(17,095) |
(86,112) |
(149,336) |
||||||
Basic net income/(loss) from continuing operations per |
$ |
1.18 |
$ |
(0.39) |
$ |
(0.74) |
$ |
(1.39) |
$ |
(3.99) |
|
Basic net income/(loss) from discontinued operations |
$ |
(0.08) |
$ |
(0.36) |
$ |
0.30 |
$ |
(0.79) |
$ |
0.19 |
|
Basic net income/(loss) per ADS attributable to |
$ |
1.10 |
$ |
(0.75) |
$ |
(0.44) |
$ |
(2.18) |
$ |
(3.80) |
|
ADS used in computing basic net income/(loss) per |
39,508 |
39,286 |
39,263 |
39,452 |
39,249 |
||||||
Diluted net income/(loss) from continuing operations |
$ |
1.18 |
$ |
(0.39) |
$ |
(0.75) |
$ |
(1.40) |
$ |
(4.01) |
|
Diluted net income/(loss) from discontinued operations |
$ |
(0.08) |
$ |
(0.36) |
$ |
0.30 |
$ |
(0.79) |
$ |
0.18 |
|
Diluted net income/(loss) per ADS attributable to |
$ |
1.10 |
$ |
(0.75) |
$ |
(0.45) |
$ |
(2.19) |
$ |
(3.83) |
|
ADS used in computing diluted net income/(loss) per |
39,508 |
39,286 |
39,263 |
39,452 |
39,249 |
||||||
[6] On September 29, 2020, the Company entered into a Share Purchase Agreement with Tencent's subsidiary TitanSupernova Limited ("Parent"), pursuant to which the Company's |
|||||||||||
SOHU.COM LIMITED |
|||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(UNAUDITED, IN THOUSANDS) |
|||||
As of Dec. 31, 2020 |
As of Dec. 31, 2019 |
||||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
$ |
217,057 |
$ |
162,662 |
|
Restricted cash[7] |
330,791 |
3,290 |
|||
Short-term investments |
100,745 |
321,483 |
|||
Account receivables, net |
87,521 |
126,081 |
|||
Prepaid and other current assets |
106,590 |
97,531 |
|||
Held for sale assets (current) [8] |
1,412,168 |
1,304,621 |
|||
Total current assets |
2,254,872 |
2,015,668 |
|||
Long-term investments, net |
31,634 |
30,987 |
|||
Fixed assets, net |
337,674 |
337,682 |
|||
Goodwill |
48,434 |
47,390 |
|||
Intangible assets, net |
4,842 |
9,922 |
|||
Restricted time deposits |
101,519 |
240 |
|||
Prepaid non-current assets |
1,006 |
1,882 |
|||
Other assets |
42,140 |
30,413 |
|||
Held for sale assets (non-current) [8] |
- |
217,680 |
|||
Total assets |
$ |
2,822,121 |
$ |
2,691,864 |
|
LIABILITIES |
|||||
Current liabilities: |
|||||
Accounts payable |
$ |
107,611 |
$ |
121,318 |
|
Accrued liabilities |
157,513 |
157,861 |
|||
Receipts in advance and deferred revenue |
52,055 |
50,321 |
|||
Accrued salary and benefits |
100,826 |
86,666 |
|||
Taxes payable |
28,006 |
25,997 |
|||
Short-term bank loans[7] |
315,550 |
114,528 |
|||
Other short-term liabilities |
106,171 |
91,065 |
|||
Held for sale liabilities (current)[8] |
416,998 |
453,111 |
|||
Total current liabilities |
$ |
1,284,730 |
$ |
1,100,867 |
|
Long-term accounts payable |
3,202 |
767 |
|||
Long-term bank loans |
92,000 |
- |
|||
Long-term tax liabilities[9] |
406,353 |
277,544 |
|||
Other long-term liabilities |
3,855 |
83 |
|||
Held for sale liabilities (non-current) [8] |
- |
5,686 |
|||
Total long-term liabilities |
$ |
505,410 |
$ |
284,080 |
|
Total liabilities |
$ |
1,790,140 |
$ |
1,384,947 |
|
SHAREHOLDERS' EQUITY: |
|||||
Sohu.com Limited shareholders' equity |
347,369 |
428,454 |
|||
Noncontrolling interest |
684,612 |
878,463 |
|||
Total shareholders' equity |
$ |
1,031,981 |
$ |
1,306,917 |
|
Total liabilities and shareholders' equity |
$ |
2,822,121 |
$ |
2,691,864 |
|
[7] In December 2020, to roll over matured offshore financing facilities, Changyou entered into a bank loan agreement pursuant to which it has drawn down U.S. |
|||||
[8] On September 29, 2020, the Company has entered into a Share Purchase Agreement with Tencent's subsidiary TitanSupernova Limited ("Parent"), pursuant |
|||||
[9] Following completion of the Changyou privatization, Changyou changed its policy for its PRC subsidiaries with respect to distribution of cash dividends. As |
|||||
SOHU.COM LIMITED |
|||||||||||||||||||
RECONCILIATIONS OF NON-GAAP RESULTS OFOPERATIONS MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES |
|||||||||||||||||||
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS) |
|||||||||||||||||||
Three Months Ended Dec. 31, 2020 |
Three Months Ended Sep. 30, 2020 |
Three Months Ended Dec. 31, 2019 |
|||||||||||||||||
GAAP |
Non-GAAP |
Non- |
GAAP |
Non-GAAP |
Non- |
GAAP |
Non-GAAP |
Non- |
|||||||||||
(59) |
(a) |
240 |
(a) |
2 |
(a) |
||||||||||||||
Brand advertising gross profit |
$ |
12,974 |
$ |
(59) |
$ |
12,915 |
$ |
12,635 |
$ |
240 |
$ |
12,875 |
$ |
12,963 |
$ |
2 |
$ |
12,965 |
|
Brand advertising gross margin |
31% |
31% |
31% |
31% |
31% |
31% |
|||||||||||||
79 |
(a) |
151 |
(a) |
137 |
(a) |
||||||||||||||
Online games gross profit |
$ |
176,909 |
$ |
79 |
$ |
176,988 |
$ |
81,300 |
$ |
151 |
$ |
81,451 |
$ |
98,508 |
$ |
137 |
$ |
98,645 |
|
Online games gross margin |
90% |
90% |
80% |
80% |
75% |
75% |
|||||||||||||
- |
(a) |
- |
(a) |
- |
(a) |
||||||||||||||
Others gross profit |
$ |
10,276 |
$ |
- |
$ |
10,276 |
$ |
10,401 |
$ |
- |
$ |
10,401 |
$ |
8,448 |
$ |
- |
$ |
8,448 |
|
Others gross margin |
67% |
67% |
67% |
67% |
55% |
55% |
|||||||||||||
20 |
(a) |
391 |
(a) |
139 |
(a) |
||||||||||||||
Gross profit |
$ |
200,159 |
$ |
20 |
$ |
200,179 |
$ |
104,336 |
$ |
391 |
$ |
104,727 |
$ |
119,919 |
$ |
139 |
$ |
120,058 |
|
Gross margin |
79% |
79% |
66% |
66% |
64% |
64% |
|||||||||||||
Operating expenses |
$ |
133,312 |
$ |
(1,330) |
(a) $ |
131,982 |
$ |
114,958 |
$ |
(5,481) |
(a) $ |
109,477 |
$ |
117,580 |
$ |
(3,128) |
(a) $ |
114,452 |
|
1,350 |
(a) |
5,872 |
(a) |
3,267 |
(a) |
||||||||||||||
Operating profit/(loss) |
$ |
66,847 |
$ |
1,350 |
$ |
68,197 |
$ |
(10,622) |
$ |
5,872 |
$ |
(4,750) |
$ |
2,339 |
$ |
3,267 |
$ |
5,606 |
|
Operating margin |
26% |
27% |
-7% |
-3% |
1% |
3% |
|||||||||||||
Income tax expense/(benefit) |
$ |
21,416 |
$ |
(8) |
(c,d)$ |
21,408 |
$ |
11,082 |
$ |
(642) |
(c,d)$ |
10,440 |
$ |
(2,908) |
$ |
(2,737) |
(c,d)$ |
(5,645) |
|
1,350 |
(a) |
5,872 |
(a) |
3,267 |
(a) |
||||||||||||||
3,547 |
(c) |
1,587 |
(c) |
(2,490) |
(c) |
||||||||||||||
1,190 |
(d) |
1,171 |
(d) |
1,907 |
(d) |
||||||||||||||
- |
(e) |
- |
(e) |
23,154 |
(e) |
||||||||||||||
Net income/(loss) before non- |
$ |
46,583 |
$ |
6,087 |
$ |
52,670 |
$ |
(15,307) |
$ |
8,630 |
$ |
(6,677) |
$ |
(9,633) |
$ |
25,838 |
$ |
16,205 |
|
1,350 |
(a) |
5,872 |
(a) |
3,267 |
(a) |
||||||||||||||
- |
(b) |
- |
(b) |
(2,688) |
(b) |
||||||||||||||
3,547 |
(c) |
1,587 |
(c) |
(2,490) |
(c) |
||||||||||||||
1,190 |
(d) |
1,171 |
(d) |
1,907 |
(d) |
||||||||||||||
- |
(e) |
- |
(e) |
23,154 |
(e) |
||||||||||||||
Net income/(loss) from |
$ |
46,581 |
$ |
6,087 |
$ |
52,668 |
$ |
(15,257) |
$ |
8,630 |
$ |
(6,627) |
$ |
(29,299) |
$ |
23,150 |
$ |
(6,149) |
|
Net income/(loss) from |
$ |
(3,093) |
$ |
425 |
$ |
(2,668) |
$ |
(14,307) |
$ |
1,462 |
$ |
(12,845) |
$ |
11,686 |
$ |
1,309 |
$ |
12,995 |
|
Net income/( loss) attributable |
$ |
43,488 |
$ |
6,512 |
$ |
50,000 |
$ |
(29,564) |
$ |
10,092 |
$ |
(19,472) |
$ |
(17,613) |
$ |
24,459 |
$ |
6,846 |
|
Diluted net income/(loss) from |
$ |
1.18 |
$ |
1.33 |
$ |
(0.39) |
$ |
(0.17) |
$ |
(0.75) |
$ |
(0.16) |
|||||||
Diluted net income/(loss) from |
$ |
(0.08) |
$ |
(0.06) |
$ |
(0.36) |
$ |
(0.33) |
$ |
0.30 |
$ |
0.33 |
|||||||
Diluted net income/(loss) per |
$ |
1.10 |
$ |
1.27 |
$ |
(0.75) |
$ |
(0.50) |
$ |
(0.45) |
$ |
0.17 |
|||||||
Shares used in computing |
39,508 |
39,508 |
39,286 |
39,286 |
39,263 |
39,396 |
|||||||||||||
Note: |
|||||||||||||||||||
(a) To eliminate the impact of share-based awards as measured using the fair value method. This adjustment does not have an impact on income tax expense. |
|||||||||||||||||||
(b) To adjust Sohu's economic interests in Changyou attributable to the above non-GAAP adjustments. This adjustment does not have an impact on income tax expense. |
|||||||||||||||||||
(c) To adjust for a change in the fair value of the Company's investment in Hylink and the income tax effect. |
|||||||||||||||||||
(d) To adjust for the effect of the U.S. TCJA. |
|||||||||||||||||||
(e) To adjust for the one-time impairment charge recognized for an investment unrelated to the Company's core businesses. |
|||||||||||||||||||
[10] On September 29, 2020, the Company entered into a Share Purchase Agreement with Tencent's subsidiary TitanSupernova Limited ("Parent"), pursuant to which the Company's wholly-owned |
|||||||||||||||||||
SOHU.COM LIMITED |
||||||||||||||||||
RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATION MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES |
||||||||||||||||||
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS) |
||||||||||||||||||
Twelve Months Ended Dec. 31, 2020 |
Twelve Months Ended Dec. 31, 2019 |
|||||||||||||||||
GAAP |
Non-GAAP |
Non- |
GAAP |
Non-GAAP |
Non- |
|||||||||||||
177 |
(a) |
22 |
(a) |
|||||||||||||||
Brand advertising gross profit |
$ |
40,922 |
$ |
177 |
$ |
41,099 |
$ |
48,650 |
$ |
22 |
$ |
48,672 |
||||||
Brand advertising gross margin |
28% |
28% |
28% |
28% |
||||||||||||||
543 |
(a) |
120 |
(a) |
|||||||||||||||
Online games gross profit |
$ |
445,158 |
$ |
543 |
$ |
445,701 |
$ |
351,910 |
$ |
120 |
$ |
352,030 |
||||||
Online games gross margin |
83% |
83% |
80% |
80% |
||||||||||||||
- |
(a) |
- |
(a) |
|||||||||||||||
Others gross profit |
$ |
46,373 |
$ |
- |
$ |
46,373 |
$ |
29,596 |
$ |
- |
$ |
29,596 |
||||||
Others gross margin |
70% |
70% |
51% |
51% |
||||||||||||||
720 |
(a) |
142 |
(a) |
|||||||||||||||
Gross profit |
$ |
532,453 |
$ |
720 |
$ |
533,173 |
$ |
430,156 |
$ |
142 |
$ |
430,298 |
||||||
Gross margin |
71% |
71% |
64% |
64% |
||||||||||||||
Operating expenses |
$ |
459,082 |
$ |
(13,760) |
(a) $ |
445,322 |
$ |
501,353 |
$ |
(2,208) |
(a) $ |
499,145 |
||||||
14,480 |
(a) |
2,350 |
(a) |
|||||||||||||||
Operating profit/(loss) |
$ |
73,371 |
$ |
14,480 |
$ |
87,851 |
$ |
(71,197) |
$ |
2,350 |
$ |
(68,847) |
||||||
Operating margin |
10% |
12% |
-11% |
-10% |
||||||||||||||
Income tax expense[11] |
$ |
133,226 |
$ |
(5,985) |
(c,d)$ |
127,241 |
$ |
28,428 |
$ |
(8,549) |
(c,d) $ |
19,879 |
||||||
14,480 |
(a) |
2,350 |
(a) |
|||||||||||||||
660 |
(c) |
(1,992) |
(c) |
|||||||||||||||
6,205 |
(d) |
7,887 |
(d) |
|||||||||||||||
- |
(e) |
23,154 |
(e) |
|||||||||||||||
Net loss before non-controlling interest |
(36,527) |
21,345 |
(15,182) |
(98,499) |
31,399 |
(67,100) |
||||||||||||
14,480 |
(a) |
2,350 |
(a) |
|||||||||||||||
(2,868) |
(b) |
(2,069) |
(b) |
|||||||||||||||
660 |
(c) |
(1,992) |
(c) |
|||||||||||||||
6,205 |
(d) |
7,887 |
(d) |
|||||||||||||||
- |
(e) |
23,154 |
(e) |
|||||||||||||||
Net loss from continuing operations |
$ |
(55,365) |
$ |
18,477 |
$ |
(36,888) |
$ |
(157,282) |
$ |
29,330 |
$ |
(127,952) |
||||||
Net income/(loss) from discontinued |
$ |
(31,139) |
3,048 |
$ |
(28,091) |
$ |
6,833 |
5,159 |
$ |
11,992 |
||||||||
Net loss attributable to Sohu.com Limited |
$ |
(86,504) |
21,525 |
$ |
(64,979) |
$ |
(150,449) |
34,489 |
$ |
(115,960) |
||||||||
Diluted net loss from continuing |
$ |
(1.40) |
$ |
(0.94) |
$ |
(4.01) |
$ |
(3.26) |
||||||||||
Diluted net income/ (loss) from |
$ |
(0.79) |
$ |
(0.71) |
$ |
0.18 |
$ |
0.31 |
||||||||||
Diluted net loss per ADS attributable to |
$ |
(2.19) |
$ |
(1.65) |
$ |
(3.83) |
$ |
(2.95) |
||||||||||
ADS used in computing diluted net |
39,452 |
39,452 |
39,249 |
39,249 |
||||||||||||||
Note: |
||||||||||||||||||
(a) To eliminate the impact of share-based awards as measured using the fair value method. This adjustment does not have an impact on income tax expense. |
||||||||||||||||||
(b) To adjust Sohu's economic interests in Changyou attributable to the above non-GAAP adjustments. This adjustment does not have an impact on income tax expense. |
||||||||||||||||||
(c) To adjust for a change in the fair value of the Company's investment in Hylink and the income tax effect. |
||||||||||||||||||
(d) To adjust for the effect of the U.S. TCJA. |
||||||||||||||||||
(e) To adjust for the one-time impairment charge recognized for an investment unrelated to the Company's core businesses. |
||||||||||||||||||
[11] Following completion of the Changyou privatization, Changyou changed its policy for its PRC subsidiaries with respect to distribution of cash dividends. As |
||||||||||||||||||
[12] On September 29, 2020, the Company entered into a Share Purchase Agreement with Tencent's subsidiary TitanSupernova Limited ("Parent"), pursuant to |
||||||||||||||||||
View original content to download multimedia:http://www.prnewswire.com/news-releases/sohucom-reports-fourth-quarter-and-fiscal-year-2020-unaudited-financial-results-301221891.html
