BEIJING, May 16, 2022 /PRNewswire/ -- Sohu.com
Limited (NASDAQ: SOHU) ("Sohu" or the "Company"), China's
leading online media, video, and game business group, today
reported unaudited financial results for the first quarter
ended March 31, 2022.
First Quarter Highlights
- Total revenues were US$193
million[1], down 13% year-over-year and
flat quarter-over-quarter.
- Brand advertising revenues were US$24 million, down 23%
year-over-year and 29% quarter-over-quarter.
- Online game revenues were US$158 million, down 11%
year-over-year and up 10% quarter-over-quarter.
- GAAP net income[2] attributable to Sohu.com Limited
was US$3 million, compared with net income of
US$32 million in the first quarter of 2021 and net
income of US$4 million in the fourth quarter of
2021.
- Non-GAAP[3] net income attributable to Sohu.com
Limited was US$9 million, compared with net income of
US$37 million in the first quarter of 2021 and net
income of US$0.2 million in the
fourth quarter of 2021.
Dr. Charles Zhang, Chairman and
CEO of Sohu.com Limited, commented, "In the first quarter of 2022,
despite the negative impact of COVID-19 and a challenging
macroeconomic environment, we continued to focus on product
refinements and improving operational efficiency. Thanks to the
excellent performance of our online game business, we delivered
better-than-expected bottom-line performance and achieved
profitability for the quarter. For Sohu Media Portal, we carried
out product upgrades and improvements in the overall quality of our
news and content, all of which continued to draw users to our
platforms and keep them engaged. For Sohu Video, with the
continuous execution of our "Twin Engine" strategy, we proactively
extended our live broadcasting to a greater number of scientific
fields. We also focused on user acquisition for our key mobile
products and explored ways to improve monetization for both Sohu
Media Portal and Sohu Video. For Changyou, our online games
performed well during the quarter, with revenue exceeding the
high-end of our prior guidance."
First Quarter Financial
Results
Revenues
Total revenues were US$193
million, down 13% year-over-year and
flat quarter-over-quarter.
Brand advertising revenues totaled US$24 million, down 23%
year-over-year and 29% quarter-over-quarter. The decrease was
mainly due to a decrease in portal advertising revenues.
Online game revenues were US$158 million, down 11%
year-over-year and up 10% quarter-over-quarter. The year-over-year
decrease was mainly due to the natural decline of TLBB Vintage. The
quarter-over-quarter increase was mainly due to improved
performance of TLBB PC, as a result of content updates and
promotional activities launched during the quarter.
Gross Margin
Both GAAP and non-GAAP gross margin were 75%, compared with
79% in the first quarter of 2021 and 73% in the
fourth quarter of 2021.
Both GAAP and non-GAAP gross margin for the brand advertising
business were 2%, compared with 20% in the
first quarter of 2021 and 28% in the fourth
quarter of 2021. The margin decrease was mainly due to the decrease
in brand advertising revenues.
GAAP gross margin for online games was 86%, compared with 89% in
the first quarter of 2021 and 84% in the fourth quarter of 2021.
Non-GAAP gross margin for online games was 86%, compared with 90%
in the first quarter of 2021 and 84% in the fourth quarter of
2021.
Operating Expenses
For the first quarter of 2022, GAAP operating expenses
totaled US$132 million, up 6% year-over-year and down 9%
quarter-over-quarter. Non-GAAP operating expenses were
US$130 million, up 6% year-over-year and down 9%
quarter-over-quarter. The year-over-year increase was
mainly due to increases in traffic and user acquisition cost. The
quarter-over-quarter decrease was mainly due to decreases in salary
and benefits expenses.
Operating Profit/(Loss)
GAAP operating profit was US$13 million, compared with an
operating profit of US$51 million in the first
quarter of 2021 and an operating
loss of US$3 million in the fourth quarter of
2021.
Non-GAAP operating profit was US$14 million, compared
with an operating profit of US$53 million in
the first quarter of 2021 and an operating
loss of US$3 million in the fourth quarter
of 2021.
Income Tax Expense
GAAP income tax expense was US$17 million, compared
with income tax expense of US$23
million in the first quarter of 2021 and income tax
expense of US$9 million in the fourth quarter of 2021.
Non-GAAP income tax expense was US$17 million, compared with
income tax expense of US$23 million in the first quarter of
2021 and income tax expense of US$6 million in the
fourth quarter of 2021. Income tax expense in the fourth
quarter of 2021 included a one-time tax benefit of US$7 million recognized by Changyou after
pre-adjustment of its income tax due for 2021.
Net Income
GAAP net income attributable to Sohu.com Limited was
US$3 million, or net income of US$0.07 per
fully-diluted ADS, compared with net income of
US$32 million in the first quarter of
2021 and net income of US$4
million in the fourth quarter of 2021.
Non-GAAP net income attributable to Sohu.com Limited was
US$9 million, or net income of US$0.26 per fully-diluted ADS, compared with
net income of US$37 million in
the first quarter of 2021 and net income of US$0.2 million in the fourth quarter of
2021.
Liquidity and Capital Resources
As of March 31, 2022, cash and
cash equivalents, short-term investments and long-term time
deposits totaled approximately US$1.54 billion.
Supplementary Information for Changyou Results
First Quarter 2022
Operating Results
- For PC games, total average monthly active user
accounts[4] (MAU) were 2.0 million, a decrease of 13%
year-over-year and 1% quarter-over-quarter. The year-over-year
decrease was mainly due to the natural decline of Changyou's older
games. Total quarterly aggregate active paying
accounts[5] (APA) were 1.0 million, an increase of 4%
year-over-year and quarter-over-quarter.
- For mobile games, total average MAU were 2.4 million, an
increase of 16% year-over-year and a decrease of 6%
quarter-over-quarter. The year-over-year increase was mainly from
Bright Stars, a game designed for female players launched during
the quarter, and Little Raccoon: Heroes launched during the third
quarter of 2021. The quarter-over-quarter decrease was mainly due
to the natural decline of Changyou's older games,
including Little Raccoon: Heroes. Total quarterly APA were 0.5
million, an increase of 14% year-over-year and 6%
quarter-over-quarter. The year-over-year and quarter-over-quarter
increases were mainly from Bright Stars.
First Quarter 2022 Unaudited Financial
Results
Total revenues were US$160
million, a decrease of 11% year-over-year and an increase of
10% quarter-over-quarter. Online game revenues were US$158 million, a decrease of 11% year-over-year
and an increase of 10% quarter-over-quarter. Online advertising
revenues were US$2 million, a
decrease of 37% year-over-year and an increase of 1%
quarter-over-quarter.
GAAP and non-GAAP gross profit were both US$137 million, a decrease of 14% year-over-year
and an increase of 13% quarter-over-quarter.
GAAP operating expenses were US$54 million, a decrease of 11% year-over-year
and 21% quarter-over-quarter. The year-over-year decrease
was mainly due to a decrease in bonus expenses, partially offset by
an increase in marketing and promotional spending for online games.
The quarter-over-quarter decrease was mainly due to a decrease in
bonus expenses, as well as a decrease in marketing and promotional
spending for online games.
Non-GAAP operating expenses were US$53 million, a decrease of 10% year-over-year
and 21% quarter-over-quarter.
GAAP operating profit was US$83 million, compared with an operating profit
of US$99 million for the first
quarter of 2021 and US$53 million for
the fourth quarter of 2021.
Non-GAAP operating profit was US$85 million, compared with a non-GAAP operating
profit of US$101 million for the
first quarter of 2021 and US$55
million for the fourth quarter of 2021.
Business Outlook
For the second quarter of 2022, Sohu estimates:
- Brand advertising revenues to be between US$22 million and
US$25 million; this implies an annual
decrease of 32% to 40%, and a sequential decrease of 7% to a
sequential increase of 5%.
- Online game revenues to be between US$150 million and US$160
million; this implies an annual decrease of 1% to
an annual increase of 6%, and a sequential decrease of 5% to a
sequential increase of 1%.
- Non-GAAP net loss attributable to Sohu.com Limited to be
between US$15 million and US$5
million; and GAAP net loss attributable to Sohu.com Limited
to be between US$18 million and
US$8 million.
For the second quarter 2022 guidance, the Company has
adopted a presumed exchange rate of RMB6.59=US$1.00, as
compared with the actual exchange rate of approximately
RMB6.46=US$1.00 for the second quarter of 2021, and
RMB6.35=US$1.00 for the first quarter of
2022.
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 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
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; and interest
expense 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; changes in fair value recognized in the Company's
consolidated statements of operations with respect to equity
investments with readily determinable fair values; 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 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, 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; changes in fair value recognized in the
Company's consolidated statements of operations with respect to
equity investments with readily determinable fair values; and
interest expense recognized in connection with the Toll
Charge is that these excluded items have been and
will continue to be significant recurring expenses 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 U.S. 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 and online
games for its revenues; the impact of the U.S. TCJA; the effects of
the COVID-19 pandemic on the economy in China in general and on Sohu's business in
particular; and the possibility that, unless an accommodation is
reached between the SEC and the China Securities Regulatory
Commission, the U.S. Holding Foreign Companies Accountable Act and
rules of the SEC thereunder may cause the SEC to prohibit trading
of Sohu's ADSs on NASDAQ, any other U.S. stock exchange, or the
U.S. over-the-counter markets beginning in 2024 or, if currently
pending legislation becomes law, 2023. Further information
regarding these and other risks is included in Sohu's annual report
on Form 20-F for the year ended December 31,
2021, 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,
May 16, 2022 (7:30 p.m.
Beijing/Hong Kong time, May 16, 2022) following
the quarterly results announcement. Participants can register
for the conference call by navigating
to http://apac.directeventreg.com/registration/event/5725798.
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 May 16 through May 23, 2022. The dial-in details for the
telephone replay are:
International:
|
+1-646-254-3697
|
Passcode:
|
5725798
|
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, information and content 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
first quarter of 2022 had been the same as it was in the first
quarter of 2021, or RMB6.48=US$1.00, US$ total revenues in the
first quarter of 2022 would have been US$190 million, or US$3
million less than GAAP total revenues, and down 15%
year-over-year.
|
[2]
Following the completion on September 23, 2021 of the transaction
with Tencent related to Sogou, Sohu no longer has any ownership
interest in Sogou. Unless indicated otherwise, results presented in
this release exclude results from Sogou operations. For historical
statements, the results of operations of Sogou and the gain from
its disposal are presented in separate line items as discontinued
operations.
|
[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; 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
|
|
|
|
Mar. 31,
2022
|
|
Dec. 31,
2021
|
|
Mar. 31,
2021
|
|
Revenues:
|
|
|
|
|
|
|
|
Brand advertising
|
$
|
23,770
|
$
|
33,638
|
$
|
30,741
|
|
Online games
|
|
157,854
|
|
143,708
|
|
176,495
|
|
Others
|
|
11,794
|
|
15,645
|
|
14,857
|
|
Total
revenues
|
|
193,418
|
|
192,991
|
|
222,093
|
|
|
|
|
|
|
|
|
|
Cost of
revenues:
|
|
|
|
|
|
|
|
Brand advertising (includes share-based
compensation expense of $23, $-115, and
$19,
respectively)
|
|
23,413
|
|
24,214
|
|
24,532
|
|
Online games (includes share-based compensation
expense of $41, $43, and $77,
respectively)
|
|
21,971
|
|
23,053
|
|
18,560
|
|
Others
|
|
3,725
|
|
4,477
|
|
3,784
|
|
Total cost of
revenues
|
|
49,109
|
|
51,744
|
|
46,876
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
144,309
|
|
141,247
|
|
175,217
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Product development (includes
share-based
compensation expense of $607, $437, and
$1,051,
respectively)
|
|
63,839
|
|
68,392
|
|
69,319
|
|
Sales and marketing (includes share-based
compensation expense of $58, $-186, and
$59,
respectively)
|
|
51,707
|
|
54,793
|
|
36,988
|
|
General and administrative (includes share-based
compensation expense of $843, $110, and
$1,093,
respectively)
|
|
16,092
|
|
20,970
|
|
18,127
|
|
Total operating
expenses
|
|
131,638
|
|
144,155
|
|
124,434
|
|
|
|
|
|
|
|
|
|
Operating
profit/(loss)
|
|
12,671
|
|
(2,908)
|
|
50,783
|
|
|
|
|
|
|
|
|
|
Other income,
net
|
|
4,879
|
|
12,982
|
|
3,882
|
|
Interest
income
|
|
2,593
|
|
3,359
|
|
3,861
|
|
Interest
expense
|
|
-
|
|
-
|
|
(2,511)
|
|
Exchange
difference
|
|
(477)
|
|
(1,150)
|
|
(1,304)
|
|
Income before income
tax expense
|
|
19,666
|
|
12,283
|
|
54,711
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
16,997
|
8,695
|
23,177
|
|
Net income from
continuing operations
|
|
2,669
|
|
3,588
|
|
31,534
|
|
Net income from
discontinued operations, net of tax[6]
|
|
-
|
|
-
|
|
52,252
|
|
Net income
|
|
2,669
|
|
3,588
|
|
83,786
|
|
|
|
|
|
|
|
|
|
Less: Net income/(
loss) from continuing operations
attributable to the noncontrolling interest
shareholders
|
|
3
|
|
(1)
|
|
(1)
|
|
Less: Net income from
discontinued operations
attributable to the noncontrolling interest
shareholders
|
|
-
|
|
-
|
|
34,591
|
|
|
|
|
|
|
|
|
|
Net income from
continuing operations attributable to
Sohu.com Limited
|
|
2,666
|
|
3,589
|
|
31,535
|
|
Net income from
discontinued operations attributable
to Sohu.com Limited
|
|
-
|
|
-
|
|
17,661
|
|
Net income
attributable to Sohu.com Limited
|
|
2,666
|
|
3,589
|
|
49,196
|
|
|
|
|
|
|
|
|
|
Basic net income from
continuing operations per
share/ADS attributable to Sohu.com Limited[7]
|
$
|
0.07
|
$
|
0.09
|
$
|
0.80
|
|
Basic net income from
discontinued operations per
share/ADS attributable to Sohu.com Limited
|
$
|
-
|
$
|
-
|
$
|
0.45
|
|
Basic net income per
share/ADS attributable to
Sohu.com Limited
|
$
|
0.07
|
$
|
0.09
|
$
|
1.25
|
|
Shares/ADSs used in
computing basic net income per
share/ADS attributable to Sohu.com Limited
|
|
36,802
|
|
39,373
|
|
39,509
|
|
|
|
|
|
|
|
|
|
Diluted net income
from continuing operations per
share/ADS attributable to Sohu.com Limited
|
$
|
0.07
|
$
|
0.09
|
$
|
0.80
|
|
Diluted net income
from discontinued operations per
share/ADS attributable to Sohu.com Limited
|
$
|
-
|
$
|
-
|
$
|
0.44
|
|
Diluted net income
per share/ADS attributable to
Sohu.com Limited
|
$
|
0.07
|
$
|
0.09
|
$
|
1.24
|
|
Shares/ADSs used in
computing diluted net income per
share/ADS attributable to Sohu.com Limited
|
|
36,802
|
|
39,373
|
|
39,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[6]
Following the completion on September 23, 2021 of the
transaction with Tencent related to Sogou, Sohu no longer has any
ownership
interest in Sogou. Unless indicated otherwise, results presented in
this release exclude results from Sogou operations. For
historical
statements, the results of operations of Sogou and the gain from
its disposal are presented in separate line items as discontinued
operations.
|
[7]
Each ADS represents one ordinary share.
|
|
|
|
|
|
|
|
|
SOHU.COM
LIMITED
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(UNAUDITED, IN
THOUSANDS)
|
|
|
|
|
|
|
|
As of Mar. 31,
2022
|
|
As of Dec. 31,
2021
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
534,244
|
$
|
998,949
|
Restricted cash
|
|
5,207
|
|
1,969
|
Short-term investments
|
|
816,282
|
|
399,345
|
Accounts receivable, net
|
|
78,949
|
|
82,550
|
Prepaid and other current assets
|
|
106,445
|
|
107,311
|
Total current
assets
|
|
1,541,127
|
|
1,590,124
|
Fixed assets,
net
|
|
326,328
|
|
329,997
|
Goodwill
|
|
48,883
|
|
48,811
|
Long-term
investments, net
|
|
46,959
|
|
53,121
|
Intangible assets,
net
|
|
7,983
|
|
9,136
|
Long-term time
deposits
|
|
191,141
|
|
189,007
|
Other
assets
|
|
25,302
|
|
25,589
|
Total
assets
|
$
|
2,187,723
|
$
|
2,245,785
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts payable
|
$
|
88,459
|
$
|
87,447
|
Accrued liabilities
|
|
137,749
|
|
138,196
|
Receipts in advance and deferred revenue
|
|
52,940
|
|
57,041
|
Accrued salary and benefits
|
|
77,207
|
|
91,485
|
Taxes payables
|
|
15,607
|
|
16,714
|
Other short-term liabilities
|
|
114,783
|
|
112,568
|
Total current
liabilities
|
$
|
486,745
|
$
|
503,451
|
|
|
|
|
|
Long-term other
payables
|
|
4,360
|
|
3,922
|
Long-term tax
liabilities
|
|
450,325
|
|
443,083
|
Other long-term
liabilities
|
|
2,670
|
|
3,142
|
Total long-term
liabilities
|
$
|
457,355
|
$
|
450,147
|
Total liabilities
|
$
|
944,100
|
$
|
953,598
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY:
|
|
|
|
|
Sohu.com Limited shareholders' equity
|
|
1,242,302
|
|
1,290,869
|
Noncontrolling interest
|
|
1,321
|
|
1,318
|
Total shareholders' equity
|
$
|
1,243,623
|
$
|
1,292,187
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
$
|
2,187,723
|
$
|
2,245,785
|
|
|
|
|
|
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
Mar. 31, 2022
|
|
Three Months Ended
Dec. 31, 2021
|
|
Three Months Ended
Mar. 31, 2021
|
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-GAAP
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-GAAP
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
(a)
|
|
|
|
|
(115)
|
(a)
|
|
|
|
|
19
|
(a)
|
|
Brand advertising
gross profit
|
$
|
357
|
$
|
23
|
$
|
380
|
$
|
9,424
|
$
|
(115)
|
$
|
9,309
|
$
|
6,209
|
$
|
19
|
$
|
6,228
|
Brand advertising
gross margin
|
|
2%
|
|
|
|
2%
|
|
28%
|
|
|
|
28%
|
|
20%
|
|
|
|
20%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41
|
(a)
|
|
|
|
|
43
|
(a)
|
|
|
|
|
77
|
(a)
|
|
Online games gross
profit
|
$
|
135,883
|
$
|
41
|
$
|
135,924
|
$
|
120,655
|
$
|
43
|
$
|
120,698
|
$
|
157,935
|
$
|
77
|
$
|
158,012
|
Online games gross
margin
|
|
86%
|
|
|
|
86%
|
|
84%
|
|
|
|
84%
|
|
89%
|
|
|
|
90%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
(a)
|
|
|
|
|
-
|
(a)
|
|
|
|
|
-
|
(a)
|
|
Others gross
profit
|
$
|
8,069
|
$
|
-
|
$
|
8,069
|
$
|
11,168
|
$
|
-
|
$
|
11,168
|
$
|
11,073
|
$
|
-
|
$
|
11,073
|
Others gross
margin
|
|
68%
|
|
|
|
68%
|
|
71%
|
|
|
|
71%
|
|
75%
|
|
|
|
75%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
|
(a)
|
|
|
|
|
(72)
|
(a)
|
|
|
|
|
96
|
(a)
|
|
Gross
profit
|
$
|
144,309
|
$
|
64
|
$
|
144,373
|
$
|
141,247
|
$
|
(72)
|
$
|
141,175
|
$
|
175,217
|
$
|
96
|
$
|
175,313
|
Gross
margin
|
|
75%
|
|
|
|
75%
|
|
73%
|
|
|
|
73%
|
|
79%
|
|
|
|
79%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
$
|
131,638
|
$
|
(1,499)
|
(a) $
|
130,139
|
$
|
144,155
|
$
|
(361)
|
(a) $
|
143,794
|
$
|
124,434
|
$
|
(2,203)
|
(a) $
|
122,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,563
|
(a)
|
|
|
|
|
289
|
(a)
|
|
|
|
|
2,299
|
(a)
|
|
Operating
profit/(loss)
|
$
|
12,671
|
$
|
1,563
|
$
|
14,234
|
$
|
(2,908)
|
$
|
289
|
$
|
(2,619)
|
$
|
50,783
|
$
|
2,299
|
$
|
53,082
|
Operating
margin
|
|
7%
|
|
|
|
7%
|
|
-2%
|
|
|
|
-1%
|
|
23%
|
|
|
|
24%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
$
|
16,997
|
$
|
125
|
(b,c)$
|
17,122
|
$
|
8,695
|
$
|
(2,863)
|
(b,c)$
|
5,832
|
$
|
23,177
|
$
|
(618)
|
(b,c)$
|
22,559
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,563
|
(a)
|
|
|
|
|
289
|
(a)
|
|
|
|
|
2,299
|
(a)
|
|
|
|
|
|
4,010
|
(b)
|
|
|
|
|
(4,900)
|
(b)
|
|
|
|
|
1,677
|
(b)
|
|
|
|
|
|
1,213
|
(c)
|
|
|
|
|
1,230
|
(c)
|
|
|
|
|
1,178
|
(c)
|
|
Net income before
non-controlling interest
|
$
|
2,669
|
$
|
6,786
|
$
|
9,455
|
$
|
3,588
|
$
|
(3,381)
|
$
|
207
|
$
|
31,534
|
$
|
5,154
|
$
|
36,688
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,563
|
(a)
|
|
|
|
|
289
|
(a)
|
|
|
|
|
2,299
|
(a)
|
|
|
|
|
|
4,010
|
(b)
|
|
|
|
|
(4,900)
|
(b)
|
|
|
|
|
1,677
|
(b)
|
|
|
|
|
|
1,213
|
(c)
|
|
|
|
|
1,230
|
(c)
|
|
|
|
|
1,178
|
(c)
|
|
Net income from
continuing
operations attributable to Sohu.com
Limited for diluted net loss per
share/ADS
|
$
|
2,666
|
$
|
6,786
|
$
|
9,452
|
$
|
3,589
|
$
|
(3,381)
|
$
|
208
|
$
|
31,535
|
$
|
5,154
|
$
|
36,689
|
Net income from
discontinued
operations attributable to Sohu.com
Limited for diluted net loss per
share/ADS[8]
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
17,556
|
$
|
405
|
$
|
17,961
|
Net income
attributable to Sohu.com
Limited for diluted net loss per
share/ADS
|
$
|
2,666
|
$
|
6,786
|
$
|
9,452
|
$
|
3,589
|
$
|
(3,381)
|
$
|
208
|
$
|
49,091
|
$
|
5,559
|
$
|
54,650
|
Diluted net
income from continuing
operations per share/ADS
attributable to Sohu.com Limited
|
$
|
0.07
|
|
|
$
|
0.26
|
$
|
0.09
|
|
|
$
|
0.01
|
$
|
0.80
|
|
|
$
|
0.93
|
Diluted net
income from
discontinued operations per
share/ADS attributable to Sohu.com
Limited
|
$
|
-
|
|
|
$
|
-
|
$
|
-
|
|
|
$
|
-
|
$
|
0.44
|
|
|
$
|
0.45
|
Diluted net
income per share/ADS
attributable to Sohu.com Limited
|
$
|
0.07
|
|
|
$
|
0.26
|
$
|
0.09
|
|
|
$
|
0.01
|
$
|
1.24
|
|
|
$
|
1.38
|
Shares/ADSs used in
computing
diluted net income per share/ADS
attributable to Sohu.com Limited
|
|
36,802
|
|
|
|
36,802
|
|
39,373
|
|
|
|
39,373
|
|
39,509
|
|
|
|
39,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) To eliminate
the impact of share-based awards.
|
(b) To adjust
for changes in the fair value of the Company's
investments.
|
(c) To adjust for the
effect of the Toll Charge.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[8]
Following the completion on September 23, 2021 of the transaction
with Tencent related to Sogou, Sohu no longer has any ownership
interest in Sogou. Unless indicated otherwise, results
presented in this release exclude results from Sogou operations.
For historical statements, the results of operations of 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-first-quarter-2022-unaudited-financial-results-301547618.html
SOURCE Sohu.com Limited