BEIJING, Nov. 15, 2021 /PRNewswire/ -- Sohu.com Limited
(NASDAQ: SOHU), China's leading
online media, video, gaming business group, today reported
unaudited financial results for the third quarter ended
September 30, 2021.
Third Quarter Highlights
- Total revenues were US$216
million[1], up 37% year-over-year and 6%
quarter-over-quarter.
- Brand advertising revenues were US$34
million, down 18% year-over-year and 8%
quarter-over-quarter.
- Online game revenues were US$167
million, up 65% year-over-year and 10%
quarter-over-quarter.
- GAAP net income from continuing operations[2]
attributable to Sohu.com Limited was US$12
million, compared with a net loss of US$15 million in the third quarter of 2020 and
net income of US$22 million in the
second quarter of 2021.
- Non-GAAP[3] net income from continuing operations
attributable to Sohu.com Limited was US$17
million, compared with a net loss of US$7 million in the third quarter of 2020 and net
income of US$25 million in the second
quarter of 2021.
Dr. Charles Zhang, Chairman and
CEO of Sohu.com Limited, commented, "For the third quarter of 2021,
facing spot outbreaks of the COVID-19 pandemic and uncertainties in
the macroeconomic environment, we continued to focus on refining
our technology and developing products. Overall, we delivered
better than expected top line and bottom line performance thanks to
the solid performance of our online game business. For Sohu Media,
we kept improving our products while constantly expanding premium
content and stimulating social network distributions, which further
consolidated our influence as a mainstream media platform. For Sohu
Video, we continued to focus on our "Twin engine" strategy. We
applied our advanced live broadcasting technologies into various
events and scenarios as an effective tool for generating even more
video content. For Changyou, our online games performed well during
the quarter, with its revenue exceeding the high end of our prior
guidance."
Third Quarter Financial Results
Revenues
Total revenues were US$216
million, up 37% year-over-year and 6%
quarter-over-quarter.
Brand advertising revenues totaled US$34
million, down 18% year-over-year and 8%
quarter-over-quarter. The decrease was mainly due to decreases in
portal advertising revenues.
Online game revenues were US$167
million, up 65% year-over-year and 10% quarter-over-quarter.
The year-over-year increase was mainly contributed by TLBB Vintage,
which was launched during the fourth quarter of 2020. The
quarter-over-quarter increase was mainly from Little Raccoon:
Heroes, which was launched during the third quarter of 2021.
Gross Margin
Both GAAP and non-GAAP gross margin was 74%, compared with
66% in the third quarter of 2020 and 76% in the second quarter of
2021.
GAAP gross margin for the brand advertising business
was 29%, compared with 31% in the third quarter of 2020
and 27% in the second quarter of 2021. Non-GAAP
gross margin for the brand advertising business was 29%,
compared with 31% in the third quarter of 2020 and 28% in the
second quarter of 2021.
Both GAAP and non-GAAP gross margin for online games was 83%,
compared with 80% in the third quarter of 2020 and 89% in the
second quarter of 2021. The quarter-over-quarter decrease in gross
margin was mainly due to a higher percentage revenue contribution
from mobile games, which typically require higher revenue-sharing
payments.
Operating Expenses
For the third quarter of 2021, GAAP operating expenses
totaled US$135 million, up 17%
year-over-year and 3% quarter-over-quarter. Non-GAAP operating
expenses were US$132 million, up 20%
year-over-year and 4% quarter-over-quarter. The year-over-year
increase was mainly due to increases in salary and benefits
expenses and the accrual of credit loss expenses.
Operating Profit/(Loss)
GAAP operating profit was US$25
million, compared with an operating loss of US$11
million in the third quarter of 2020 and an operating profit of
US$25 million in the second quarter
of 2021.
Non-GAAP operating profit was US$28 million, compared with
an operating loss of US$5 million in the third
quarter of 2020 and an operating profit of US$28 million in the second quarter of
2021.
Income Tax Expense
GAAP income tax expense was US$20
million, compared with income tax expense of US$11 million in the third quarter of 2020 and
income tax expense of US$11 million
in the second quarter of 2021. Non-GAAP income tax expense was
US$19 million, compared with income
tax expense of US$10 million in the
third quarter of 2020 and income tax expense of US$9 million in the second quarter of 2021. The
income tax expense in the second quarter of 2021 included a
one-time tax benefit of US$9 million
recognized by Changyou after final settlement of its income tax due
for 2020.
Net Income/(Loss)
GAAP net income from continuing operations attributable to
Sohu.com Limited was US$12 million,
or net income of US$0.31 per
fully-diluted ADS, compared with a net loss of US$15 million in the third quarter of 2020 and
net income of US$22 million in the
second quarter of 2021.
Non-GAAP net income from continuing
operations attributable to Sohu.com Limited was
US$17 million, or net income of US$0.44 per fully-diluted ADS, compared
with a net loss of US$7
million in the third quarter of 2020 and net
income of US$25 million in the
second quarter of 2021.
Liquidity
As of September 30, 2021, cash and
cash equivalents and short-term investments were US$1.57 billion.
Supplementary Information for Changyou Results
Third Quarter 2021
Operating Results
- For PC games, total average monthly active user
accounts[4] (MAU) were 2.0 million, an increase of 3%
year-over-year and a decrease of 5% quarter-over-quarter. Total
quarterly aggregate active paying accounts[5] (APA) were
1.0 million, an increase of 4% year-over-year and 14%
quarter-over-quarter. The quarter-over-quarter increase in APA was
mainly due to in-game promotional activities launched for TLBB
PC.
- For mobile games, total average MAU were 4.6 million, an
increase of 22% year-over-year and 143% quarter-over-quarter. Total
quarterly APA were 1.0 million, an increase of 55% year-over-year
and 99% quarter-over-quarter. The increases in both MAU and APA
were mainly due to the launch of Little Raccoon: Heroes during the
third quarter of 2021.
Third Quarter 2021 Unaudited Financial Results
Total revenues were US$170
million, an increase of 63% year-over-year and 10%
quarter-over-quarter. Online game revenues were US$167 million, an increase of 65% year-over-year
and 10% quarter-over-quarter. Online advertising revenues were
US$3 million, an increase of 4%
year-over-year and 6% quarter-over-quarter.
GAAP and non-GAAP gross profit were both US$140 million, an increase of 68% year-over-year
and 3% quarter-over-quarter.
GAAP operating expenses were US$63 million, an increase of 19% year-over-year
and flat quarter-over-quarter. The year-over-year increase was
mainly due to an increase in marketing and promotional spending for
online games, as well as an increase in bonus expenses related to
revenue growth.
Non-GAAP operating expenses were
US$61 million, an increase of 22%
year-over-year and flat quarter-over-quarter.
GAAP operating profit was US$77 million, compared with an operating profit
of US$30 million for the third
quarter of 2020 and US$73 million for
the second quarter of 2021.
Non-GAAP operating profit was US$79 million, compared with a non-GAAP operating
profit of US$33 million for the third
quarter of 2020 and US$75 million for
the second quarter of 2021.
Recent Development
Sohu today announced that on November 13,
2021, its board of directors authorized a share repurchase
program of up to US$100 million of
the outstanding American depositary shares ("ADSs") of Sohu over
the next twelve months. The ADSs may be purchased from time to time
at Sohu's management's discretion at prevailing market prices in
accordance with Rule 10b-18 and Rule 10b5-1 under the
Securities Exchange Act of 1934. Sohu's management will determine
the timing and amount of any purchases of ADSs based on their
evaluation of market conditions, the trading price of ADSs and
other factors. The share repurchase program may be suspended or
discontinued at any time. Sohu plans to fund repurchases from its
existing cash balance.
Business Outlook
For the fourth quarter of 2021, Sohu estimates:
- Brand advertising revenues to be between US$28 million and
US$31 million; this implies an annual
decrease of 26% to 33% and a sequential decrease of 8% to
17%.
- Online game revenues to be between US$140 million and US$150
million; this implies an annual decrease of 23% to 29% and a
sequential decrease of 10% to 16%.
- Non-GAAP net loss attributable to Sohu.com Limited to be
between nil and US$10 million; and
GAAP net loss attributable to Sohu.com Limited to be between
US$3 million US$13 million.
For the fourth quarter 2021 guidance, the Company has
adopted a presumed exchange rate of RMB6.40=US$1.00, as
compared with the actual exchange rate of approximately
RMB6.63=US$1.00 for the fourth quarter of 2020, and
RMB6.47=US$1.00 for the third quarter of
2021.
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;
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 an investment unrelated to the Company's core businesses; 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; the impairment
charge recognized for an investment unrelated to the Company's core
businesses; 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; the impairment charge recognized
for an investment unrelated to the Company's core businesses; 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,
changes in fair value recognized in the Company's consolidated
statements of operations with respect to equity investments with
readily determinable fair values, and the impairment charge
recognized for an investment unrelated to the Company's core
businesses 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, changes in fair value recognized
in the Company's consolidated statements of operations with respect
to equity investments with readily determinable fair values, the
impairment charge recognized for an investment unrelated to the
Company's core businesses, 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, 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 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; and the effects of the
COVID-19 pandemic on the economy in China in general and on Sohu's business in
particular. Further information regarding these and other
risks is included in Sohu's annual report on Form 20-F for the year
ended December 31, 2020, 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,
November 15, 2021 (8:30 p.m. Beijing/Hong
Kong time, November 15, 2021)
following the quarterly results announcement. Participants can
register for the conference call by navigating
to http://apac.directeventreg.com/registration/event/8218759.
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 November 15 through
November 22, 2021. The dial-in details for the telephone
replay are:
International:
|
+1-646-254-3697
|
Passcode:
|
8218759
|
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) was established by Dr.
Charles Zhang, one of China's internet pioneers, in the 1990s. As a
mainstream media platform in China, Sohu is indispensable to the daily life
of millions of Chinese, providing a network of web properties and
community based products which continually offer a broad array of
choices regarding information, entertainment and communication to
the vast number of Sohu users. Sohu has built one of the most
comprehensive matrices of Chinese language web properties,
consisting of the leading online media destinations Sohu News App,
mobile news portal m.sohu.com, PC portal www.sohu.com; online
video website tv.sohu.com; and the online games platform
www.changyou.com/en/.
Sohu provides online brand advertising services as well as
multiple news and information services on its matrix of websites
and also on its mobile platforms. Sohu's online game business,
conducted by its 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.
For investor and media inquiries, please contact:
In China:
Ms. Pu Huang
Sohu.com Limited
Tel: +86 (10) 6272-6645
E-mail: ir@contact.sohu.com
In the United
States:
Ms. Linda
Bergkamp
Christensen
Tel: +1 (480) 614-3004
E-mail: lbergkamp@christensenir.com
[1] On a
constant currency (non-GAAP) basis, if the exchange rate in the
third quarter of 2021 had been the same as it was in the third
quarter of 2020, or RMB6.92=US$1.00, US$ total revenues in the
third quarter of 2021 would have been US$202 million, or US$14
million less than GAAP total revenues, and up 28%
year-over-year.
|
[2] In
view of the completion of the transaction with Tencent related to
Sogou, the results of operations for Sogou and the gain from its
disposal 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.
|
[3]
Non-GAAP results exclude 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 an investment unrelated to the Company's core businesses; 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."
|
[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.
|
SOHU.COM
LIMITED
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(UNAUDITED, IN
THOUSANDS EXCEPT PER SHARE AMOUNTS)
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
Sep. 30,
2021
|
|
Jun. 30,
2021
|
|
Sep. 30,
2020
|
|
Revenues:
|
|
|
|
|
|
|
|
Brand advertising
|
$
|
33,748
|
$
|
36,840
|
$
|
41,094
|
|
Online games
|
|
166,750
|
|
151,272
|
|
101,324
|
|
Others
|
|
15,592
|
|
16,290
|
|
15,476
|
|
Total
revenues
|
|
216,090
|
|
204,402
|
|
157,894
|
|
|
|
|
|
|
|
|
|
Cost of
revenues:
|
|
|
|
|
|
|
|
Brand
advertising (includes share-based
compensation expense of $7, $90, and $240,
respectively)
|
|
24,006
|
|
26,770
|
|
28,459
|
|
Online
games (includes share-based compensation
expense of $78, $78, and $151,
respectively)
|
|
28,977
|
|
17,026
|
|
20,024
|
|
Others
|
|
3,754
|
|
5,518
|
|
5,075
|
|
Total cost of
revenues
|
|
56,737
|
|
49,314
|
|
53,558
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
159,353
|
|
155,088
|
|
104,336
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Product
development (includes share-based
compensation expense of $1,188, $1,228, and
$2,469,
respectively)
|
|
65,898
|
|
65,254
|
|
59,532
|
|
Sales
and marketing (includes share-based
compensation expense of $83, $212, and $496,
respectively)
|
|
45,349
|
|
45,560
|
|
40,250
|
|
General
and administrative (includes share-based
compensation expense of $1,368, $1,658, and
$2,516,
respectively)
|
|
23,290
|
|
19,493
|
|
15,176
|
|
Total operating
expenses
|
|
134,537
|
|
130,307
|
|
114,958
|
|
|
|
|
|
|
|
|
|
Operating
profit/(loss)
|
|
24,816
|
|
24,781
|
|
(10,622)
|
|
|
|
|
|
|
|
|
|
Other income,
net
|
|
5,043
|
|
7,509
|
|
7,859
|
|
Interest
income
|
|
4,200
|
|
4,221
|
|
1,933
|
|
Interest
expense
|
|
(2,501)
|
|
(2,488)
|
|
(1,352)
|
|
Exchange
difference
|
|
317
|
|
(1,325)
|
|
(2,043)
|
|
Income/(loss) before
income tax expense
|
|
31,875
|
|
32,698
|
|
(4,225)
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
19,577
|
10,847
|
11,082
|
|
Net income/(loss)
from continuing operations
|
|
12,298
|
|
21,851
|
|
(15,307)
|
|
Net income/(loss)
from discontinued operations, net of
tax[6],[7]
|
|
756,768
|
|
55,882
|
|
(42,181)
|
|
Net
income/(loss)
|
|
769,066
|
|
77,733
|
|
(57,488)
|
|
|
|
|
|
|
|
|
|
Less: Net loss from
continuing operations
attributable to the noncontrolling interest
shareholders
|
|
(1)
|
|
-
|
|
(50)
|
|
Less: Net
income/(loss) from discontinued
operations attributable to the noncontrolling
interest shareholders
|
|
(65,134)
|
|
36,994
|
|
(27,874)
|
|
|
|
|
|
|
|
|
|
Net income/(loss)
from continuing operations
attributable to Sohu.com Limited
|
|
12,299
|
|
21,851
|
|
(15,257)
|
|
Net income/(loss)
from discontinued operations
attributable to Sohu.com Limited
|
|
821,902
|
|
18,888
|
|
(14,307)
|
|
Net income/(loss)
attributable to Sohu.com Limited
|
|
834,201
|
|
40,739
|
|
(29,564)
|
|
|
|
|
|
|
|
|
|
Basic net
income/(loss) from continuing operations per
share/ADS attributable to Sohu.com Limited[8]
|
$
|
0.31
|
$
|
0.55
|
$
|
(0.39)
|
|
Basic net
income/(loss) from discontinued operations
per share/ADS attributable to Sohu.com Limited
|
$
|
20.75
|
$
|
0.48
|
$
|
(0.36)
|
|
Basic net
income/(loss) per share/ADS attributable to
Sohu.com Limited
|
$
|
21.06
|
$
|
1.03
|
$
|
(0.75)
|
|
Shares/ADSs used in
computing basic net
income/(loss) per share/ADS attributable to Sohu.com
Limited
|
|
39,614
|
|
39,509
|
|
39,286
|
|
|
|
|
|
|
|
|
|
Diluted net
income/(loss) from continuing operations
per share/ADS attributable to Sohu.com Limited
|
$
|
0.31
|
$
|
0.55
|
$
|
(0.39)
|
|
Diluted net
income/(loss) from discontinued operations
per share/ADS attributable to Sohu.com Limited
|
$
|
20.75
|
$
|
0.48
|
$
|
(0.36)
|
|
Diluted net
income/(loss) per share/ADS attributable to
Sohu.com Limited
|
$
|
21.06
|
$
|
1.03
|
$
|
(0.75)
|
|
Shares/ADSs used in
computing diluted net
income/(loss) per share/ADS attributable to Sohu.com
Limited
|
|
39,614
|
|
39,509
|
|
39,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[6]
In view of the completion of the transaction with
Tencent related to Sogou, the results of operations for Sogou
and the gain from its
disposal are presented in separate line items as discontinued
operations.
|
[7] For
the third quarter of 2021, net income from discontinued operations
included the disposal gain recognized during the quarter as a
result of
the completion of the Sohu/Tencent Sogou Share Purchase on
September 23, 2021.
|
[8]
Each ADS represents one ordinary share.
|
SOHU.COM
LIMITED
|
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
(UNAUDITED, IN
THOUSANDS)
|
|
|
|
|
|
|
|
|
|
As of Sep. 30,
2021
|
|
As of Dec. 31,
2020
|
|
ASSETS
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and cash equivalents[9]
|
$
|
1,407,504
|
$
|
217,057
|
|
Restricted cash[10]
|
|
2,864
|
|
330,791
|
|
Short-term investments
|
|
165,948
|
|
100,745
|
|
Accounts receivable, net
|
|
81,769
|
|
87,521
|
|
Prepaid and other current assets
|
|
105,954
|
|
106,590
|
|
Assets held for sale (current)[9]
|
|
-
|
|
1,412,168
|
|
Total current
assets
|
|
1,764,039
|
|
2,254,872
|
|
Long-term
investments, net
|
|
45,941
|
|
31,634
|
|
Fixed assets,
net
|
|
324,594
|
|
337,674
|
|
Goodwill
|
|
48,532
|
|
48,434
|
|
Intangible assets,
net
|
|
9,725
|
|
4,842
|
|
Restricted time
deposits[10]
|
|
-
|
|
101,519
|
|
Prepaid non-current
assets
|
|
-
|
|
1,006
|
|
Other
assets
|
|
28,634
|
|
42,140
|
|
Total
assets
|
$
|
2,221,465
|
$
|
2,822,121
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Accounts payable
|
$
|
92,202
|
$
|
107,611
|
|
Accrued liabilities
|
|
132,696
|
|
157,513
|
|
Receipts in advance and deferred revenue
|
|
53,828
|
|
52,055
|
|
Accrued salary and benefits
|
|
81,449
|
|
100,826
|
|
Taxes payable
|
|
23,606
|
|
28,006
|
|
Short-term bank loans[10]
|
|
-
|
|
315,550
|
|
Other short-term liabilities
|
|
112,787
|
|
106,171
|
|
Liabilities held for sale (current)[9]
|
|
-
|
|
416,998
|
|
Total current
liabilities
|
$
|
496,568
|
$
|
1,284,730
|
|
|
|
|
|
|
|
Long-term accounts
payable
|
|
2,503
|
|
3,202
|
|
Long-term bank
loans[10]
|
|
-
|
|
92,000
|
|
Long-term tax
liabilities
|
|
430,977
|
|
406,353
|
|
Other long-term
liabilities
|
|
3,769
|
|
3,855
|
|
Total long-term
liabilities
|
$
|
437,249
|
$
|
505,410
|
|
Total liabilities
|
$
|
933,817
|
$
|
1,790,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY:
|
|
|
|
|
|
Sohu.com Limited shareholders' equity
|
|
1,286,329
|
|
347,369
|
|
Noncontrolling interest
|
|
1,319
|
|
684,612
|
|
Total shareholders' equity
|
$
|
1,287,648
|
$
|
1,031,981
|
|
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
$
|
2,221,465
|
$
|
2,822,121
|
|
|
|
|
|
|
|
|
[9] On
September 23, 2021, Sohu announced the completion of the
transaction contemplated by the Share Purchase Agreement, dated
September 29, 2020 and
amended on December 1, 2020 and further amended on July 19, 2021,
by and among the Company, the Company's indirect wholly-owned
subsidiary Sohu.com
(Search) Limited ("Sohu Search"), and TitanSupernova Limited
("Parent"), an indirect wholly-owned subsidiary of Tencent Holdings
Limited ("Tencent"), in which
Sohu Search sold all of the Class A ordinary shares, par value
$0.001 per share, of Sogou Inc. ("Sogou") and Class B ordinary
shares, par value $0.001 per share,
of Sogou owned by Sohu Search to Parent. As a result, items of
assets/liabilities held for sale have been
derecognized.
|
[10]
Following the completion of the Sohu/Tencent Sogou Share Purchase,
Sohu repaid a short-term bank loan and a long-term bank loan that
had been used by the
Company to finance the Changyou privatization and repaid
Changyou's offshore financing facilities. In connection with such
repayments, a pledge of restricted cash,
restricted time deposits, and a mortgage on a building owned by
Sohu were released.
|
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
Sep. 30, 2021
|
|
Three Months Ended
Jun. 30, 2021
|
|
Three Months Ended
Sep. 30, 2020
|
|
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-
GAAP
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-
GAAP
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-
GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
(a)
|
|
|
|
|
90
|
(a)
|
|
|
|
|
240
|
(a)
|
|
|
Brand advertising
gross profit
|
$
|
9,742
|
$
|
7
|
$
|
9,749
|
$
|
10,070
|
$
|
90
|
$
|
10,160
|
$
|
12,635
|
$
|
240
|
$
|
12,875
|
|
Brand advertising
gross margin
|
|
29%
|
|
|
|
29%
|
|
27%
|
|
|
|
28%
|
|
31%
|
|
|
|
31%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78
|
(a)
|
|
|
|
|
78
|
(a)
|
|
|
|
|
151
|
(a)
|
|
|
Online games gross
profit
|
$
|
137,773
|
$
|
78
|
$
|
137,851
|
$
|
134,246
|
$
|
78
|
$
|
134,324
|
$
|
81,300
|
$
|
151
|
$
|
81,451
|
|
Online games gross
margin
|
|
83%
|
|
|
|
83%
|
|
89%
|
|
|
|
89%
|
|
80%
|
|
|
|
80%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
(a)
|
|
|
|
|
-
|
(a)
|
|
|
|
|
-
|
(a)
|
|
|
Others gross
profit
|
$
|
11,838
|
$
|
-
|
$
|
11,838
|
$
|
10,772
|
$
|
-
|
$
|
10,772
|
$
|
10,401
|
$
|
-
|
$
|
10,401
|
|
Others gross
margin
|
|
76%
|
|
|
|
76%
|
|
66%
|
|
|
|
66%
|
|
67%
|
|
|
|
67%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85
|
(a)
|
|
|
|
|
168
|
(a)
|
|
|
|
|
391
|
(a)
|
|
|
Gross
profit
|
$
|
159,353
|
$
|
85
|
$
|
159,438
|
$
|
155,088
|
$
|
168
|
$
|
155,256
|
$
|
104,336
|
$
|
391
|
$
|
104,727
|
|
Gross
margin
|
|
74%
|
|
|
|
74%
|
|
76%
|
|
|
|
76%
|
|
66%
|
|
|
|
66%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
$
|
134,537
|
$
|
(2,639)
|
(a) $
|
131,898
|
$
|
130,307
|
$
|
(3,098)
|
(a) $
|
127,209
|
$
|
114,958
|
$
|
(5,481)
|
(a) $
|
109,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,724
|
(a)
|
|
|
|
|
3,266
|
(a)
|
|
|
|
|
5,872
|
(a)
|
|
|
Operating
profit/(loss)
|
$
|
24,816
|
$
|
2,724
|
$
|
27,540
|
$
|
24,781
|
$
|
3,266
|
$
|
28,047
|
$
|
(10,622)
|
$
|
5,872
|
$
|
(4,750)
|
|
Operating
margin
|
|
11%
|
|
|
|
13%
|
|
12%
|
|
|
|
14%
|
|
-7%
|
|
|
|
-3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
$
|
19,577
|
$
|
(865)
|
(b,c)$
|
18,712
|
$
|
10,847
|
$
|
(1,755)
|
(b,c)$
|
9,092
|
$
|
11,082
|
$
|
(642)
|
(b,c)$
|
10,440
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,724
|
(a)
|
|
|
|
|
3,266
|
(a)
|
|
|
|
|
5,872
|
(a)
|
|
|
|
|
|
|
1,068
|
(b)
|
|
|
|
|
(1,673)
|
(b)
|
|
|
|
|
1,587
|
(b)
|
|
|
|
|
|
|
1,221
|
(c)
|
|
|
|
|
1,198
|
(c)
|
|
|
|
|
1,171
|
(c)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
156
|
( d)
|
|
|
|
|
-
|
|
|
|
Net income/(loss)
before non-
controlling interest
|
$
|
12,298
|
$
|
5,013
|
$
|
17,311
|
$
|
21,851
|
$
|
2,947
|
$
|
24,798
|
$
|
(15,307)
|
$
|
8,630
|
$
|
(6,677)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,724
|
(a)
|
|
|
|
|
3,266
|
(a)
|
|
|
|
|
5,872
|
(a)
|
|
|
|
|
|
|
1,068
|
(b)
|
|
|
|
|
(1,673)
|
(b)
|
|
|
|
|
1,587
|
(b)
|
|
|
|
|
|
|
1,221
|
(c)
|
|
|
|
|
1,198
|
(c)
|
|
|
|
|
1,171
|
(c)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
156
|
( d)
|
|
|
|
|
-
|
|
|
|
Net income/(loss)
from continuing
operations attributable to Sohu.com
Limited for diluted net loss per
share/ADS
|
$
|
12,299
|
$
|
5,013
|
$
|
17,312
|
$
|
21,851
|
$
|
2,947
|
$
|
24,798
|
$
|
(15,257)
|
$
|
8,630
|
$
|
(6,627)
|
|
Net income/(loss)
from discontinued
operations attributable to Sohu.com
Limited for diluted net loss per
share/ADS[11]
|
$
|
821,902
|
$
|
320
|
$
|
822,222
|
$
|
18,776
|
$
|
493
|
$
|
19,269
|
$
|
(14,307)
|
$
|
1,462
|
$
|
(12,845)
|
|
Net income/( loss)
attributable to
Sohu.com Limited for diluted net
loss per share/ADS
|
$
|
834,201
|
$
|
5,333
|
$
|
839,534
|
$
|
40,627
|
$
|
3,440
|
$
|
44,067
|
$
|
(29,564)
|
$
|
10,092
|
$
|
(19,472)
|
|
Diluted net
income/(loss) from
continuing operations per
share/ADS attributable to Sohu.com
Limited
|
$
|
0.31
|
|
|
$
|
0.44
|
$
|
0.55
|
|
|
$
|
0.63
|
$
|
(0.39)
|
|
|
$
|
(0.17)
|
|
Diluted net
income/(loss) from
discontinued operations per
share/ADS attributable to Sohu.com
Limited
|
$
|
20.75
|
|
|
$
|
20.76
|
$
|
0.48
|
|
|
$
|
0.49
|
$
|
(0.36)
|
|
|
$
|
(0.33)
|
|
Diluted net
income/(loss) per
share/ADS attributable to Sohu.com
Limited
|
$
|
21.06
|
|
|
$
|
21.19
|
$
|
1.03
|
|
|
$
|
1.12
|
$
|
(0.75)
|
|
|
$
|
(0.50)
|
|
Shares/ADSs used in
computing
dilutednet income/(loss) per
share/ADS attributable to Sohu.com
Limited
|
|
39,614
|
|
|
|
39,614
|
|
39,509
|
|
|
|
39,509
|
|
39,286
|
|
|
|
39,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
for a change in the fair value of the Company's investment in
Hylink and the income tax effect.
|
(c) To adjust for the
effect of the U.S. TCJA.
|
|
(d) To adjust for an
impairment charge recognized for investments unrelated to the
Company's core businesses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[11]
In view of the completion of the transaction with Tencent
related to Sogou, the results of operations for Sogou and the gain
from its disposal are presented in separate line items as
discontinued
operations.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/sohucom-reports-third-quarter-2021-unaudited-financial-results-301423727.html
SOURCE Sohu.com Limited