BEIJING, Feb. 1, 2016 /PRNewswire/ -- Sohu.com Inc. (NASDAQ: SOHU), China's leading online media, search, gaming, community and mobile service group, today reported unaudited financial results for the fourth quarter and fiscal year ended December 31, 2015.
Fourth Quarter Highlights
Fiscal Year 2015 Highlights
Dr. Charles Zhang, Chairman and CEO of Sohu.com Inc., commented, "We ended 2015 with a solid quarter as both top-line and bottom-line results were better than our prior expectation. For the full year of 2015, despite the weak macro condition and adverse foreign exchange impact, we managed to deliver steady growth. Total revenues set a new record at $1.9 billion, up 16% from 2014. For Sohu Media Portal, while the slowdown of the economy shrank the budget of traditional brand advertisers, the rapid growth of revenues from Small & Medium Enterprises ("SME") customers helped offset the impact. For Sohu Video, its 2015 total revenues rose 33% from 2014 as non-advertising business gained encouraging traction. Sogou grew annual revenue to a new record high while achieving a sizeable profit. Changyou's full year revenues reached $762 million, the highest in its history, and its profit rebounded substantially as the result of effective cost control measures."
Dr. Zhang added, "On the business side, we are pleased to see the strong momentum across our key products. Benefiting from improved product design and enriched content, in 2015, Sohu News App's daily active users rose about 50%. Sohu Video invested heavily in developing professionally-generated content or PGC, a more cost effective category, where the traffic almost doubled during the year in terms of video views. In 2015, Sogou's operating metrics set new records across the board. In particular, the aggregate search traffic increased by 34%, mainly attributable to the triple-digit growth in mobile search traffic. Sogou's mobile keyboard App solidified its No.1 position in the Chinese language input market and ranked No.3 among all mobile apps in China in terms of daily active users, according to iResearch. "
Mr. Xiaochuan Wang, CEO of Sogou, commented, "In 2015, Sogou further reinforced its competitive position through differentiation. On top of exclusive access to Weixin and QQ Group content, we recently became the exclusive search partner of Zhihu, the largest online knowledge sharing platform in China. The variety of unique and premium content helped boost the Sogou Search brand and enhance search experience among users."
| (1) In the fourth quarter of 2015, depreciation of the RMB against the U.S. dollar had an impact on our reported financial results. Excluding the effect of foreign exchange rate changes, total revenues in the fourth quarter of 2015 would have been US$19 million higher, representing an annual growth rate of 2% and a sequential decrease of 7%. |
| (2) Sogou operates the search and search-related business and offers Internet value-added services ("IVAS") with respect to Web games developed by third-party developers. In the statements of operations, revenues from search and search-related services are recorded as "Search and search-related" revenue, and revenues from IVAS are recorded as "Others" revenue. |
| (3) Non-GAAP results exclude share-based compensation expense, 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 dividend and deemed dividend to non-controlling preferred shareholders of Sogou. 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." |
Fourth Quarter Financial Results
Revenues
Total revenues for the fourth quarter of 2015 were US$466 million, down 2% year-over-year and 11% quarter-over-quarter.
Total online advertising revenues, which include revenues from the brand advertising and search and search-related businesses, for the fourth quarter of 2015 were US$292 million, up 13% year-over-year and down 2% quarter-over-quarter.
Brand advertising revenues for the fourth quarter of 2015 totaled US$141 million, down 5% year-over-year and 7% quarter-over-quarter. The year-over-year decrease was mainly due to decreases in revenues from the real estate and 17173 advertising businesses. The quarter-over-quarter decrease was mainly due to decreases in revenues from the online video and 17173 advertising businesses. Revenues of Sohu Media Portal, or Sohu.com excluding Sohu Video, were US$49 million, flat year-over-year and down 4% quarter-over-quarter. Revenues of Sohu Video were US$51 million, up 1% year-over-year and down 8% quarter-over-quarter.
Search and search-related revenues for the fourth quarter of 2015 were US$151 million, up 37% year-over-year and 2% quarter-over-quarter. The year-over-year increase was mainly driven by the search business as a result of increases in the number of paid clicks.
Online game revenues for the fourth quarter of 2015 were US$127 million, down 31% year-over-year and 17% quarter-over-quarter. The year-over-year and quarter-over-quarter decreases were mainly due to the natural decline in revenues of older games, such as TLBB 3D and TLBB, and a decrease in Web game revenue as a result of the sale of the 7Road business in the third quarter of 2015.
Gross Margin
Both GAAP and non-GAAP gross margin was 57% for the fourth quarter of 2015, compared with 59% in the fourth quarter of 2014 and 59% in the third quarter of 2015.
GAAP gross margin for the online advertising business for the fourth quarter of 2015 was 47%, compared with 52% in the fourth quarter of 2014 and 49% in the third quarter of 2015. Non-GAAP gross margin for the online advertising business for the fourth quarter of 2015 was 47%, compared with 53% in the fourth quarter of 2014 and 49% in the third quarter of 2015.
Both GAAP and non-GAAP gross margin for the brand advertising business in the fourth quarter of 2015 was 38%, compared with 48% in the fourth quarter of 2014 and 40% in the third quarter of 2015. The year-over-year decrease was primarily due to an increase in video content costs.
Both GAAP and non-GAAP gross margin for the search and search-related business in the fourth quarter of 2015 was 55%, compared with 59% in the fourth quarter of 2014 and 58% in the third quarter of 2015. The year-over-year and quarter-over-quarter decreases in gross margin were mainly due to higher traffic acquisition costs as a percentage of search and search-related revenues.
Both GAAP and non-GAAP gross margin for online games in the fourth quarter of 2015 was 78%, compared with 72% in the fourth quarter of 2014 and 77% in the third quarter of 2015. The year-over-year increase in gross margin was due to a change in our revenue mix, where mobile games, which typically incur higher revenue-sharing costs compared to PC games, contributed less revenue.
Operating Expenses
For the fourth quarter of 2015, GAAP operating expenses totaled US$246 million, down 22% year-over-year and 7% quarter-over-quarter. Non-GAAP operating expenses were US$221 million, down 23% year-over-year and 17% quarter-over-quarter. We recognized US$52 million of goodwill impairment and impairment of intangibles via acquisitions of businesses, largely related to Changyou's Raidcall business in the fourth quarter of 2014 and US$40 million of impairments to goodwill and intangibles via acquisitions of businesses, largely related to Changyou's Dolphin Browser business in the third quarter of 2015. Excluding the non-recurring items, non-GAAP operating expenses were down 6% year-over-year and 3% quarter-over-quarter.
Operating Profit
GAAP operating profit for the fourth quarter of 2015 was US$19 million, compared with an operating loss of US$34 million in the fourth quarter of 2014 and an operating profit of US$43 million in the third quarter of 2015.
Non-GAAP operating profit for the fourth quarter of 2015 was US$44 million, compared with an operating loss of US$6 million in the fourth quarter of 2014 and an operating profit of US$41 million in the third quarter of 2015.
Income Tax Expense
Both GAAP and non-GAAP income tax expense was US$20 million for the fourth quarter of 2015, compared with income tax expense of US$9 million in the fourth quarter of 2014.
Net Income
Before deducting the share of net income pertaining to non-controlling interest, GAAP net income for the fourth quarter of 2015 was US$9 million, compared with a net loss of US$33 million in the fourth quarter of 2014 and net income of US$93 million in the third quarter of 2015. Before deducting the share of net income pertaining to non-controlling interest, non-GAAP net income for the fourth quarter of 2015 was US$34 million, compared with a net loss of US$5 million in the fourth quarter of 2014 and net income of US$91 million in the third quarter of 2015.
GAAP net loss attributable to Sohu.com Inc. for the fourth quarter of 2015 was US$31 million, or US$0.80 loss per fully-diluted share, compared with a net loss of US$20 million in the fourth quarter of 2014 and net income of US$39 million in the third quarter of 2015. Non-GAAP net loss attributable to Sohu.com Inc. for the fourth quarter of 2015 was US$13 million, or US$0.34 loss per fully-diluted share, compared with a net loss of US$14 million in the fourth quarter of 2014 and net income of US$49 million in the third quarter of 2015.
Liquidity
As of December 31, 2015, the Sohu Group had net cash and cash equivalents and short-term investments of US$1.42 billion, compared with US$1.07 billion as of December 31, 2014.
Fiscal Year 2015 Financial Results
Revenues
Total revenues for 2015 were US$1.9 billion, up 16% compared with 2014.
Total online advertising revenues, which include revenues from the brand advertising and search and search-related businesses, for 2015 were US$1.1 billion, up 24% compared with 2014.
Brand advertising revenues for 2015 were US$577 million, up 7% compared with 2014, mainly driven by the online video business. Revenues of Sohu Media Portal, or Sohu.com excluding Sohu Video, were US$198 million,flattish as compared with 2014. Revenues of Sohu Video were US$213 million, up 21% compared with 2014.
Search and search-related revenues for 2015 were US$540 million, up 51% compared with 2014. The increase was mainly driven by the search business as a result of increases in the number of paid clicks and higher average cost per click.
Online game revenues for 2015 were US$637 million, down 2% compared with 2014.
Gross Margin
Both GAAP and non-GAAP gross margin was 56% for 2015, compared with 59% in 2014.
Both GAAP and non-GAAP gross margin for the online advertising business for 2015 was 44%, compared with 48% in 2014.
Both GAAP and non-GAAP gross margin for the brand advertising business for 2015 was 34%, compared with 43% in 2014. The decrease was primarily due to an increase in video content costs.
Both GAAP and non-GAAP gross margin for the search and search-related business for 2015 was 56%, compared with 54% in 2014. The increase in gross margin was mainly due to growing revenues, combined with lower costs as a percentage of search and search-related revenues.
Both GAAP and non-GAAP gross margin for online games for 2015 was 75%, compared with 78% in 2014.
Operating Expenses
For 2015, GAAP operating expenses totaled US$996 million, down 17% compared with 2014. Non-GAAP operating expenses were US$944 million, down 16% compared with 2014. The decreases were primarily due to decreases in salary and compensation expenses and marketing and promotional spending for mobile internet products of Changyou.
Operating Profit
GAAP operating profit for 2015 was US$82 million, compared with an operating loss of US$205 million in 2014.
Non-GAAP operating profit for 2015 was US$136 million, compared with an operating loss of US$131 million in 2014.
Other Income
Other income for 2015 was US$75 million, compared with other income of US$10 million in 2014. The increase in other income for 2015 included gain recognized from the divestment of 7Road, a Web game business of Changyou in the third quarter of 2015.
Income Tax Expense
Both GAAP and non-GAAP income tax expense for 2015 was US$77 million, compared with income tax expense of US$6 million in 2014. The increase was mainly due to an increase of US$52 million income tax expense incurred by Changyou.
Net Income
Before deducting the share of net income pertaining to non-controlling interest and deemed dividend to non-controlling Sogou Series A Preferred shareholders, GAAP net income for 2015 was US$109 million, compared with a net loss of US$171 million in 2014. Before deducting the share of net income pertaining to non-controlling interest, non-GAAP net income for 2015 was US$162 million, compared with a net loss of US$97 million in 2014.
GAAP net loss attributable to Sohu.com Inc. for 2015 was US$51 million, or US$1.32 loss per fully-diluted share, compared with a net loss of US$171 million in 2014. Non-GAAP net loss attributable to Sohu.com Inc. for 2015 was US$4 million, or US9 cents loss per fully-diluted share, compared with a net loss of US$120 million in 2014.
Ms. Carol Yu, President and CFO of Sohu.com Inc. commented, "For 2015, I am pleased to see our key business lines largely achieved respective financial goals set at the beginning of the year. More importantly, it is our privilege to work with the team of capable managers at each of business lines. When today we face the challenges in light of the rapid change of industry, I believe our cohesive team is able to ensure our success in the years to come."
Business Outlook
For the first quarter of 2016, Sohu estimates:
Non-GAAP Disclosure
Revision of Non-GAAP Reporting
Prior to the fourth quarter of 2014, the Company's determined its non-GAAP results excluding share-based compensation expense, goodwill impairment, impairment of intangibles via acquisitions of businesses and related tax impact, 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 dividend and deemed dividend to non-controlling preferred shareholders of Sogou.
In the fourth quarter of 2014, we reassessed our definition of non-GAAP to better reflect the economic substance and performance of the Group. With the consideration that goodwill impairment and impairment of intangibles via acquisitions of businesses can be an indicator of the economic substance of the acquired businesses, we revised the definition of non-GAAP that we use, and excluded only share-based compensation expense, non-cash tax benefits from excess tax deductions related to share-based awards, income/expense from adjustments of contingent consideration previously recorded for acquisitions, and deemed dividend to non-controlling preferred shareholders of Sogou. Our results for the fourth quarter and fiscal year ended December 31, 2015 are presented using this revised definition of non-GAAP.
Revised 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 Inc. and diluted net income attributable to Sohu.com Inc. per share, which are adjusted from results based on GAAP to exclude the impact of the share-based awards, which consist mainly of share-based compensation expenses and 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 dividend and deemed dividend to non-controlling preferred shareholders. 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 share-based compensation expense, 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 dividend and deemed dividend to non-controlling preferred shareholders from its non-GAAP financial measure is useful for itself and investors. Further, the impact of share-based compensation expense, 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 dividend and deemed dividend to non-controlling preferred shareholders 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 compensation expense, 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 dividend and deemed dividend to non-controlling preferred shareholders 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 the share-based compensation expense, 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 dividend and deemed dividend to non-controlling preferred shareholders.
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 Inc. and diluted net income attributable to Sohu.com Inc. per share, excluding share-based compensation expense, 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 dividend and deemed dividend to non-controlling preferred shareholders 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, income/expense from the adjustment of contingent consideration previously recorded for acquisitions may recur in the future, and dividend and deemed dividend to non-controlling preferred shareholders may recur when Sohu and its affiliates enter into equity transactions. 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, 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; Sohu's current and projected future losses due to increased spending by Sohu for video content; 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; and Sohu's reliance on online advertising sales, online games and mobile services 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, 2014, and other filings with the Securities and Exchange Commission.
Conference Call and Webcast
Sohu's management team will host a conference call at 8:30 a.m. U.S. Eastern Time, February 1, 2016 (9:30 p.m. Beijing/Hong Kong time, February 1, 2016) following the quarterly and fiscal year results announcement.
The dial-in details for the live conference call are:
| US Toll-Free: |
+1-866-519-4004 |
| International: |
+65-6713-5090 |
| Hong Kong: |
+852-3018-6771 |
| China Mainland |
+86-800-819-0121 / +86-400-620-8038 |
| 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 11:30 a.m. Eastern Time on February 1 through February 7, 2016. The dial-in details for the telephone replay are:
| International: |
+1-646-254-3697 |
| Passcode: |
26859474 |
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 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; the interactive search engine www.sogou.com; the developer and operator of online games www.changyou.com/en/ and the leading online video Website tv.sohu.com.
Sohu corporate services consist of online brand advertising on its 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 service on mobile platforms, including Sohu News App and mobile news portal m.sohu.com. Sohu's online game subsidiary, Changyou.com (NASDAQ: CYOU) has a diverse portfolio of popular online games, such as Tian Long Ba Bu ("TLBB"), one of the most popular PC games in China, as well as a number of mobile games. Changyou also owns and operates the 17173.com Website, a leading game information portal in China. Sohu.com, established by Dr. Charles Zhang, one of China's internet pioneers, is in its twentieth year of operation.
For investor and media inquiries, please contact:
In China:
| Mr. Eric Yuan |
|
| Sohu.com Inc. |
|
| Tel: |
+86 (10) 6272-6593 |
| E-mail: |
|
In the United States:
| Ms. Linda Bergkamp |
|
| Christensen |
|
| Tel: |
+1 (480) 614-3004 |
| E-mail: |
|
| SOHU.COM INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS) |
|||||||||||
| Three Months Ended |
Twelve Months Ended |
||||||||||
| Dec. 31, 2015 |
Sep. 30, 2015 |
Dec. 31, 2014 |
Dec. 31, 2015 |
Dec. 31, 2014 |
|||||||
| Revenues: |
|||||||||||
| Online advertising |
|||||||||||
| Brand advertising |
$ |
140,927 |
$ |
151,517 |
$ |
147,824 |
$ |
577,114 |
$ |
541,158 |
|
| Search and search-related |
151,251 |
147,938 |
110,029 |
539,521 |
357,839 |
||||||
| Subtotal |
292,178 |
299,455 |
257,853 |
1,116,635 |
898,997 |
||||||
| Online games |
127,001 |
152,501 |
184,405 |
636,846 |
652,008 |
||||||
| Others |
46,924 |
70,134 |
34,938 |
183,610 |
122,072 |
||||||
| Total revenues |
466,103 |
522,090 |
477,196 |
1,937,091 |
1,673,077 |
||||||
| Cost of revenues: |
|||||||||||
| Online advertising |
|||||||||||
| Brand advertising (includes stock-based |
87,625 |
91,163 |
77,246 |
383,187 |
307,708 |
||||||
| Search and search-related (includes stock-based |
68,108 |
62,365 |
45,386 |
238,944 |
163,918 |
||||||
| Subtotal |
155,733 |
153,528 |
122,632 |
622,131 |
471,626 |
||||||
| Online games (includes stock-based compensation |
28,266 |
34,635 |
51,754 |
156,315 |
142,552 |
||||||
| Others (includes stock-based compensation expense |
17,552 |
25,996 |
21,204 |
80,618 |
71,456 |
||||||
| Total cost of revenues |
201,551 |
214,159 |
195,590 |
859,064 |
685,634 |
||||||
| Gross profit |
264,552 |
307,931 |
281,606 |
1,078,027 |
987,443 |
||||||
| Operating expenses: |
|||||||||||
| Product development (includes stock-based |
102,402 |
92,779 |
81,374 |
398,143 |
409,285 |
||||||
| Sales and marketing (includes stock-based |
98,230 |
98,596 |
115,812 |
383,931 |
526,514 |
||||||
| General and administrative (includes stock-based |
44,946 |
33,330 |
65,995 |
173,160 |
204,325 |
||||||
| Goodwill impairment and impairment of intangibles via |
- |
40,324 |
52,282 |
40,324 |
52,282 |
||||||
| Total operating expenses |
245,578 |
265,029 |
315,463 |
995,558 |
1,192,406 |
||||||
| Operating profit /(loss) |
18,974 |
42,902 |
(33,857) |
82,469 |
(204,963) |
||||||
| Other income |
1,590 |
70,219 |
4,619 |
74,526 |
9,959 |
||||||
| Interest income |
6,004 |
5,192 |
6,273 |
23,459 |
30,977 |
||||||
| Exchange difference |
1,885 |
4,322 |
(1,169) |
5,337 |
(1,142) |
||||||
| Income /(loss) before income tax expense |
28,453 |
122,635 |
(24,134) |
185,791 |
(165,169) |
||||||
|
Income tax expense |
19,656 |
29,461 |
8,612 |
76,936 |
6,050 |
||||||
| Net Income /(loss) |
8,797 |
93,174 |
(32,746) |
108,855 |
(171,219) |
||||||
| Less: Net income /(loss) attributable to the |
39,197 |
42,142 |
(13,171) |
146,542 |
(32,309) |
||||||
| Deemed dividend to non-controlling Sogou |
- |
11,911 |
- |
11,911 |
27,747 |
||||||
| Net income /(loss) attributable to Sohu.com Inc. |
(30,400) |
39,121 |
(19,575) |
(49,598) |
(166,657) |
||||||
| Basic net income /(loss) per share attributable to Sohu.com Inc. |
$ |
(0.79) |
$ |
1.01 |
$ |
(0.51) |
$ |
(1.28) |
$ |
(4.33) |
|
| Shares used in computing basic net income /(loss) per share |
38,646 |
38,633 |
38,501 |
38,598 |
38,468 |
||||||
| Diluted net income /(loss) per share attributable to Sohu.com Inc. |
$ |
(0.80) |
$ |
1.00 |
$ |
(0.52) |
$ |
(1.32) |
$ |
(4.43) |
|
| Shares used in computing diluted net income /(loss) per |
38,646 |
38,665 |
38,501 |
38,598 |
38,468 |
||||||
| SOHU.COM INC. CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED, IN THOUSANDS) |
||||
| As of Dec. 31, 2015 |
As of Dec. 31, 2014 |
|||
| ASSETS |
||||
| Current assets: |
||||
| Cash and cash equivalents |
$ |
1,245,205 |
$ |
876,340 |
| Restricted time deposits |
227,285 |
282,186 |
||
| Short-term investments |
174,515 |
191,577 |
||
| Accounts receivable, net |
273,617 |
230,401 |
||
| Prepaid and other current assets |
158,890 |
116,704 |
||
| Total current assets |
2,079,512 |
1,697,208 |
||
| Long-term investments |
62,093 |
24,067 |
||
| Fixed assets, net |
508,692 |
540,778 |
||
| Goodwill |
154,219 |
303,426 |
||
| Intangible assets, net |
55,415 |
110,691 |
||
| Restricted time deposits |
136,694 |
144,562 |
||
| Prepaid non-current assets |
6,254 |
8,933 |
||
| Other assets |
39,315 |
37,344 |
||
| Total assets |
$ |
3,042,194 |
$ |
2,867,009 |
| LIABILITIES |
||||
| Current liabilities: |
||||
| Accounts payable |
$ |
129,025 |
$ |
127,758 |
| Accrued liabilities |
309,657 |
239,231 |
||
| Receipts in advance and deferred revenue |
135,385 |
127,740 |
||
| Accrued salary and benefits |
99,631 |
108,741 |
||
| Taxes payable |
67,480 |
33,380 |
||
| Deferred tax liability |
24,884 |
22,356 |
||
| Short-term bank loans |
344,500 |
25,500 |
||
| Other short-term liabilities |
154,017 |
105,644 |
||
| Contingent consideration |
- |
3,935 |
||
| Total current liabilities |
$ |
1,264,579 |
$ |
794,285 |
| Long-term accounts payable |
4,600 |
5,143 |
||
| Long-term bank loans |
- |
344,500 |
||
| Long-term tax payable |
24,732 |
24,829 |
||
| Deferred tax liabilities |
17,531 |
7,417 |
||
| Contingent consideration |
- |
1,929 |
||
| Total long-term liabilities |
$ |
46,863 |
$ |
383,818 |
| Total liabilities |
$ |
1,311,442 |
$ |
1,178,103 |
| SHAREHOLDERS' EQUITY: |
||||
| Sohu.com Inc. shareholders' equity |
1,241,022 |
1,201,661 |
||
| Noncontrolling Interest |
489,730 |
487,245 |
||
| Total shareholders' equity |
$ |
1,730,752 |
$ |
1,688,906 |
| Total liabilities and shareholders' equity |
$ |
3,042,194 |
$ |
2,867,009 |
| SOHU.COM INC. RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATION MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES (UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS) |
||||||||||||||||||
| Three Months Ended Dec. 31, 2015 |
Three Months Ended Sep. 30, 2015 |
Three Months Ended Dec. 31, 2014 |
||||||||||||||||
| GAAP |
Non-GAAP |
Non-GAAP |
GAAP |
Non-GAAP |
Non-GAAP |
GAAP |
Non-GAAP |
Non-GAAP |
||||||||||
| 534 |
(a) |
184 |
(a) |
167 |
(a) |
|||||||||||||
| Brand advertising gross profit |
$ |
53,302 |
$ |
534 |
$ |
53,836 |
$ |
60,354 |
$ |
184 |
$ |
60,538 |
$ |
70,578 |
$ |
167 |
$ |
70,745 |
| Brand advertising gross margin |
38% |
38% |
40% |
40% |
48% |
48% |
||||||||||||
| 211 |
(a) |
12 |
(a) |
386 |
(a) |
|||||||||||||
| Search and search-related gross profit |
$ |
83,143 |
$ |
211 |
$ |
83,354 |
$ |
85,573 |
$ |
12 |
$ |
85,585 |
$ |
64,643 |
$ |
386 |
$ |
65,029 |
| Search and search-related gross margin |
55% |
55% |
58% |
58% |
59% |
59% |
||||||||||||
| 745 |
(a) |
196 |
(a) |
553 |
(a) |
|||||||||||||
| Online advertising gross profit |
$ |
136,445 |
$ |
745 |
$ |
137,190 |
$ |
145,927 |
$ |
196 |
$ |
146,123 |
$ |
135,221 |
$ |
553 |
$ |
135,774 |
| Online advertising gross margin |
47% |
47% |
49% |
49% |
52% |
53% |
||||||||||||
| 45 |
(a) |
(96) |
(a) |
(37) |
(a) |
|||||||||||||
| Online games gross profit |
$ |
98,735 |
$ |
45 |
$ |
98,780 |
$ |
117,866 |
$ |
(96) |
$ |
117,770 |
$ |
132,651 |
$ |
(37) |
$ |
132,614 |
| Online games gross margin |
78% |
78% |
77% |
77% |
72% |
72% |
||||||||||||
| 2 |
(a) |
|||||||||||||||||
| Others gross profit |
$ |
29,372 |
$ |
- |
$ |
29,372 |
$ |
44,138 |
$ |
- |
$ |
44,138 |
$ |
13,734 |
$ |
2 |
$ |
13,736 |
| Others gross margin |
63% |
63% |
63% |
63% |
39% |
39% |
||||||||||||
| 790 |
(a) |
100 |
(a) |
518 |
(a) |
|||||||||||||
| Gross profit |
$ |
264,552 |
$ |
790 |
$ |
265,342 |
$ |
307,931 |
$ |
100 |
$ |
308,031 |
$ |
281,606 |
$ |
518 |
$ |
282,124 |
| Gross margin |
57% |
57% |
59% |
59% |
59% |
59% |
||||||||||||
| 24,979 |
(a) |
(2,302) |
(a) |
27,837 |
(a) |
|||||||||||||
| Operating profit /(loss) |
$ |
18,974 |
$ |
24,979 |
$ |
43,953 |
$ |
42,902 |
$ |
(2,302) |
$ |
40,600 |
$ |
(33,857) |
$ |
27,837 |
$ |
(6,020) |
| Operating margin |
4% |
9% |
8% |
8% |
-7% |
-1% |
||||||||||||
| 25,047 |
(a) |
(2,302) |
(a) |
27,837 |
(a) |
|||||||||||||
| Net income /(loss) before |
$ |
8,797 |
$ |
25,047 |
$ |
33,844 |
$ |
93,174 |
$ |
(2,302) |
$ |
90,872 |
$ |
(32,746) |
$ |
27,837 |
$ |
(4,909) |
| (2,302) |
(a) |
|||||||||||||||||
| 25,047 |
(a) |
725 |
(b) |
27,837 |
(a) |
|||||||||||||
| (7,352) |
(b) |
11,911 |
(c) |
(21,757) |
(b) |
|||||||||||||
| Net income /(loss) attributable to |
$ |
(30,746) |
$ |
17,695 |
$ |
(13,051) |
$ |
38,796 |
$ |
10,334 |
$ |
49,130 |
$ |
(20,082) |
$ |
6,080 |
$ |
(14,002) |
| Diluted net income /(loss) |
$ |
(0.80) |
$ |
(0.34) |
$ |
1.00 |
$ |
1.27 |
$ |
(0.52) |
$ |
(0.36) |
||||||
|
Shares used in computing |
38,646 |
38,646 |
38,665 |
38,701 |
38,501 |
38,501 |
||||||||||||
| Note: (a) To eliminate the impact of share-based awards as measured using the fair value method. (b) To adjust Sohu's economic interests in Changyou and Sogou under the treasury stock method. (c) Deemed dividend to non-controlling Sogou series A preferred shareholders. |
||||||||||||||||||
| SOHU.COM INC. 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, 2015 |
Twelve Months Ended Dec. 31, 2014 |
|||||||||||
| GAAP |
Non-GAAP |
Non-GAAP |
GAAP |
Non-GAAP |
Non-GAAP |
|||||||
| 1,381 |
(a) |
823 |
(a) |
|||||||||
| Brand advertising gross profit |
$ |
193,927 |
$ |
1,381 |
$ |
195,308 |
$ |
233,450 |
$ |
823 |
$ |
234,273 |
| Brand advertising gross margin |
34% |
34% |
43% |
43% |
||||||||
| 330 |
(a) |
1,092 |
(a) |
|||||||||
| Search and search-related |
$ |
300,577 |
$ |
330 |
$ |
300,907 |
$ |
193,921 |
$ |
1,092 |
$ |
195,013 |
| Search and search-related |
56% |
56% |
54% |
54% |
||||||||
| 1,711 |
(a) |
1,915 |
(a) |
|||||||||
| Online advertising gross profit |
$ |
494,504 |
$ |
1,711 |
$ |
496,215 |
$ |
427,371 |
$ |
1,915 |
$ |
429,286 |
| Online advertising gross margin |
44% |
44% |
48% |
48% |
||||||||
| 37 |
(a) |
55 |
(a) |
|||||||||
| Online games gross profit |
$ |
480,531 |
$ |
37 |
$ |
480,568 |
$ |
509,456 |
$ |
55 |
$ |
509,511 |
| Online games gross margin |
75% |
75% |
78% |
78% |
||||||||
| 2 |
(a) |
|||||||||||
| Others gross profit |
$ |
102,992 |
$ |
- |
$ |
102,992 |
$ |
50,616 |
$ |
2 |
$ |
50,618 |
| Others gross margin |
56% |
56% |
41% |
41% |
||||||||
| 1,748 |
(a) |
1,972 |
(a) |
|||||||||
| Gross profit |
$ |
1,078,027 |
$ |
1,748 |
$ |
1,079,775 |
$ |
987,443 |
$ |
1,972 |
$ |
989,415 |
| Gross margin |
56% |
56% |
59% |
59% |
||||||||
| 53,443 |
(a) |
74,442 |
(a) |
|||||||||
| Operating profit /(loss) |
$ |
82,469 |
$ |
53,443 |
$ |
135,912 |
$ |
(204,963) |
$ |
74,442 |
$ |
(130,521) |
| Operating margin |
4% |
7% |
-12% |
-8% |
||||||||
| 53,511 |
(a) |
74,442 |
(a) |
|||||||||
| Net income /(loss) before |
$ |
108,855 |
$ |
53,511 |
$ |
162,366 |
$ |
(171,219) |
$ |
74,442 |
$ |
(96,777) |
| 53,511 |
(a) |
74,442 |
(a) |
|||||||||
| (18,230) |
(b) |
(51,282) |
(b) |
|||||||||
| 11,911 |
(c) |
27,747 |
(c) |
|||||||||
| Net loss attributable to |
$ |
(50,829) |
$ |
47,192 |
$ |
(3,637) |
$ |
(170,576) |
$ |
50,907 |
$ |
(119,669) |
| Diluted net loss per share |
$ |
(1.32) |
$ |
(0.09) |
$ |
(4.43) |
$ |
(3.11) |
||||
| Shares used in computing |
38,598 |
38,693 |
38,468 |
38,468 |
||||||||
| Note:
(b) To adjust Sohu's economic interests in Changyou and Sogou under the treasury stock method. (c) Dividend or deemed dividend to non-controlling Sogou series A preferred shareholders. |
||||||||||||
Logo - http://photos.prnewswire.com/prnh/20100201/CNM013LOGO
SOURCE Sohu.com Inc.
Share this article