BEIJING, Aug. 8, 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
second quarter ended June 30, 2022.
Second Quarter Highlights
- Total revenues were US$195
million[1], down 5% year-over-year and up 1%
quarter-over-quarter.
- Brand advertising revenues were US$25 million, down 32%
year-over-year and up 5% quarter-over-quarter.
- Online game revenues were US$157 million, up 4%
year-over-year and flat quarter-over-quarter.
- GAAP net income[2] attributable to Sohu.com Limited
was US$9 million, compared with net income of US$22 million in the second quarter of
2021 and net income of US$3 million in the
first quarter of 2022.
- Non-GAAP[3] net income attributable to Sohu.com
Limited was US$12 million, compared with net income of
US$25million in the
second quarter of 2021 and net income of
US$9 million in the first quarter of 2022.
Dr. Charles Zhang, Chairman and
CEO of Sohu.com Limited, commented, "In the second quarter of 2022,
COVID-19 and related prevention measures disrupted normal economic
activity nationwide. We met the challenge proactively, by refining
our products and technology and exploring a range of monetization
opportunities. Our brand advertising revenue met the high end of
our previous guidance during the quarter. Thanks to the solid
performance of our online game business, our profitability exceeded
guidance. For Sohu Media Portal and Sohu Video, we continued to
generate and distribute reliable news and premium content,
reinforcing our competitiveness and credibility as a mainstream
media platform. Leveraging the
differentiated advantages of the Sohu product matrix, we
extended our live broadcasting to a greater number of scientific
fields and to various online and offline events. For online games,
our performance was stable during the quarter, with revenues in
line with our guidance."
Second Quarter Financial Results
Revenues
Total revenues were US$195
million, down 5% year-over-year and up 1%
quarter-over-quarter.
Brand advertising revenues were US$25 million, down 32%
year-over-year and up 5% quarter-over-quarter.
Online game revenues were US$157 million, up 4%
year-over-year and flat quarter-over-quarter.
Gross Margin
Both GAAP and non-GAAP gross margin were 73%, compared with
76% in the second quarter of 2021 and 75% in the
first quarter of 2022.
GAAP gross margin for the brand advertising business was 4%,
compared with 27% in the second quarter of 2021 and
2% in the first quarter of 2022. Non-GAAP gross margin for the
brand advertising business was 4%, compared
with 28% in the second quarter of 2021 and 2%
in the first quarter of 2022. The margin decrease was mainly due to
the decrease in brand advertising revenues.
Both GAAP and non-GAAP gross margin for online games were 84%,
compared with 89% in the second quarter of 2021 and 86% in the
first quarter of 2022.
Operating Expenses
GAAP operating expenses were US$132 million, up 1%
year-over-year and flat quarter-over-quarter. Non-GAAP operating
expenses were US$130 million, up 2% year-over-year and flat
quarter-over-quarter.
Operating Profit
GAAP operating profit was US$10 million, compared with an
operating profit of US$25 million in the second
quarter of 2021 and an operating
profit of US$13 million in the first quarter of
2022.
Non-GAAP operating profit was US$11 million, compared
with an operating profit of US$28 million in
the second quarter of 2021 and an operating profit
of US$14 million in the first quarter of 2022.
Income Tax Expense
GAAP income tax expense was US$17 million, compared
with income tax expense of US$11 million in the
second quarter of 2021 and income tax expense of
US$17 million in the
first quarter of 2022. Non-GAAP income tax expense was
US$16 million, compared with income
tax expense of US$9 million in the
second quarter of 2021 and income tax expense of
US$17 million in the first quarter of
2022. Income tax expense in the second quarter of 2021
included a one-time tax benefit of US$9
million recognized after final settlement of income tax
due for 2020.
Net Income
GAAP net income attributable to Sohu.com Limited was
US$9 million, or net income of US$0.25 per fully-diluted ADS, compared
with net income of US$22
million in the second quarter of 2021 and net income of
US$3 million in the
first quarter of 2022.
Non-GAAP net income attributable to Sohu.com Limited was
US$12 million, or net income of US$0.36 per fully-diluted ADS, compared with
net income of US$25 million in
the second quarter of 2021 and net income of
US$9 million in the first quarter of 2022.
Liquidity and Capital Resources
As of June 30, 2022, cash and cash
equivalents, short-term investments and long-term time
deposits totaled approximately US$1.46
billion.
Supplementary Information for Changyou
Results[4]
Second Quarter 2022
Operating Results
- For PC games, total average monthly active user
accounts[5] (MAU) were 2.3 million, an
increase of 7% year-over-year and 13% quarter-over-quarter. Total
quarterly aggregate active paying accounts[6]
(APA) were 1.0 million, an increase of 15% year-over-year and 6%
quarter-over-quarter. The increases in both MAU and APA were mainly
from TLBB Vintage, which was launched on the WeGame platform
during the quarter.
- For mobile games, total average MAU were 2.0 million, an
increase of 7% year-over-year and a decrease of 14%
quarter-over-quarter. The year-over-year increase was mainly from
games launched during recent quarters, including Little Raccoon:
Heroes and Bright Stars. The quarter-over-quarter decrease mainly
resulted from the natural decline of Bright Stars. Total quarterly
APA were 0.4 million, a decrease of 13% year-over-year and 20%
quarter-over-quarter. The year-over-year decrease was mainly due to
the natural decline of older games, including TLBB Honor and Legacy
TLBB Mobile. The quarter-over-quarter decrease was mainly from
Bright Stars.
Second Quarter 2022 Unaudited Financial
Results
Total revenues were US$159
million, an increase of 3% year-over-year and flat
quarter-over-quarter. Online game revenues were US$157 million, an increase of 4% year-over-year
and flat quarter-over-quarter. Online advertising revenues were
US$2 million, a decrease of 30%
year-over-year and 2% quarter-over-quarter.
GAAP and non-GAAP gross profit were both US$133 million, a decrease of 2% year-over-year
and 3% quarter-over-quarter.
GAAP operating expenses were US$49 million, a decrease of 23% year-over-year
and 10% quarter-over-quarter. Non-GAAP operating
expenses were US$48 million, a
decrease of 23% year-over-year and 10% quarter-over-quarter. The
year-over-year decrease was mainly due to a decrease in marketing
and promotional spending for online games, as well as a decrease in
bonus expenses. The quarter-over-quarter decrease was mainly due to
a decrease in outsourcing and licensing fees related to
product development.
GAAP operating profit was US$84 million, compared with an operating profit
of US$73 million for the second
quarter of 2021 and US$83 million for
the first quarter of 2022.
Non-GAAP operating profit was US$85 million, compared with a non-GAAP operating
profit of US$75 million for the
second quarter of 2021 and US$85
million for the first quarter of 2022.
Business Outlook
For the third quarter of 2022, Sohu estimates:
- Brand advertising revenues to be between US$25 million and US$28
million; this implies an annual decrease of 17% to
26%, and a sequential increase of nil to 12%.
- Online game revenues to be between US$138 million and US$148
million; this implies an annual decrease of 11% to
17%, and a sequential decrease of 6% to 12%.
- Non-GAAP net loss attributable to Sohu.com Limited to be
between US$35 million and US$25
million; and GAAP net loss attributable to Sohu.com Limited
to be between US$38
million and US$28 million.
For the third quarter 2022 guidance, the Company has
adopted a presumed exchange rate of RMB6.75=US$1.00, as
compared with the actual exchange rate of approximately
RMB6.47=US$1.00 for the third quarter of 2021, and
RMB6.61=US$1.00 for the second 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; 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 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; 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, and 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; 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 and similar impairment charges
may also recur. 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 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,
August 8, 2022 (7:30 p.m.
Beijing/Hong Kong time, August
8, 2022) following the quarterly results announcement.
Participants can register for the conference call by clicking here,
which will lead them to the conference registration website. Upon
registration, participants will receive details for the conference
call, including the dial-in numbers and a unique access PIN. Please
dial in 10 minutes before the call is scheduled to begin.
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 second quarter of 2022 had been the same as it
was in the second quarter of 2021, or RMB6.46=US$1.00,
US$ total revenues in the second quarter of 2022 would have been
US$199 million, or US$4 million more than GAAP total revenues, and
down 3% 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; 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] "Changyou Results" consist of the results of Changyou's
online game business and its 17173.com Website.
[5] Monthly active user accounts refers to the number of
registered accounts that are logged in to these games at least once
during the month.
[6] 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
|
|
|
|
Jun. 30,
2022
|
|
Mar. 31,
2022
|
|
Jun. 30,
2021
|
|
Revenues:
|
|
|
|
|
|
|
|
Brand advertising
|
$
|
24,923
|
$
|
23,770
|
$
|
36,840
|
|
Online games
|
|
157,294
|
|
157,854
|
|
151,272
|
|
Others
|
|
12,563
|
|
11,794
|
|
16,290
|
|
Total
revenues
|
|
194,780
|
|
193,418
|
|
204,402
|
|
|
|
|
|
|
|
|
|
Cost of
revenues:
|
|
|
|
|
|
|
|
Brand advertising
(includes share-based
compensation expense of $14, $23, and $90,
respectively)
|
|
23,964
|
|
23,413
|
|
26,770
|
|
Online games (includes
share-based compensation
expense of $42, $41, and $78, respectively)
|
|
25,691
|
|
21,971
|
|
17,026
|
|
Others
|
|
3,345
|
|
3,725
|
|
5,518
|
|
Total cost of
revenues
|
|
53,000
|
|
49,109
|
|
49,314
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
141,780
|
|
144,309
|
|
155,088
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Product development
(includes share-based
compensation expense of $589, $607, and $1,228,
respectively)
|
|
65,098
|
|
63,839
|
|
65,254
|
|
Sales and marketing
(includes share-based
compensation expense of $33, $58, and $212,
respectively)
|
|
53,359
|
|
51,707
|
|
45,560
|
|
General and
administrative (includes share-based
compensation expense of $708, $834, and $1,658,
respectively)
|
|
13,229
|
|
16,092
|
|
19,493
|
|
Total operating
expenses
|
|
131,686
|
|
131,638
|
|
130,307
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
|
10,094
|
|
12,671
|
|
24,781
|
|
|
|
|
|
|
|
|
|
Other income,
net
|
|
7,235
|
|
4,879
|
|
7,509
|
|
Interest
income
|
|
3,720
|
|
2,593
|
|
4,221
|
|
Interest
expense
|
|
-
|
|
-
|
|
(2,488)
|
|
Exchange
difference
|
|
4,943
|
|
(477)
|
|
(1,325)
|
|
Income before income
tax expense
|
|
25,992
|
|
19,666
|
|
32,698
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
17,323
|
|
16,997
|
|
10,847
|
|
Net income from
continuing operations
|
|
8,669
|
|
2,669
|
|
21,851
|
|
Net income from
discontinued operations, net of tax[7]
|
|
-
|
|
-
|
|
55,882
|
|
Net income
|
|
8,669
|
|
2,669
|
|
77,733
|
|
|
|
|
|
|
|
|
|
Less: Net income from
continuing operations
attributable to the noncontrolling interest
shareholders
|
|
1
|
|
3
|
|
-
|
|
Less: Net income from
discontinued operations
attributable to the noncontrolling interest
shareholders
|
|
-
|
|
-
|
|
36,994
|
|
|
|
|
|
|
|
|
|
Net income from
continuing operations attributable to
Sohu.com Limited
|
|
8,668
|
|
2,666
|
|
21,851
|
|
Net income from
discontinued operations attributable
to Sohu.com Limited
|
|
-
|
|
-
|
|
18,888
|
|
Net income attributable
to Sohu.com Limited
|
|
8,668
|
|
2,666
|
|
40,739
|
|
|
|
|
|
|
|
|
|
Basic net income from
continuing operations per
share/ADS attributable to Sohu.com Limited[8]
|
$
|
0.25
|
|
0.07
|
$
|
0.55
|
|
Basic net income from
discontinued operations per
share/ADS attributable to Sohu.com Limited
|
$
|
-
|
|
-
|
$
|
0.48
|
|
Basic net income per
share/ADS attributable to
Sohu.com Limited
|
$
|
0.25
|
$
|
0.07
|
$
|
1.03
|
|
Shares/ADSs used in
computing basic net income per
share/ADS attributable to Sohu.com Limited
|
|
34,535
|
|
36,802
|
|
39,509
|
|
|
|
|
|
|
|
|
|
Diluted net income from
continuing operations per
share/ADS attributable to Sohu.com Limited
|
$
|
0.25
|
|
0.07
|
$
|
0.55
|
|
Diluted net income from
discontinued operations per
share/ADS attributable to Sohu.com Limited
|
$
|
-
|
|
-
|
$
|
0.48
|
|
Diluted net income per
share/ADS attributable to
Sohu.com Limited
|
$
|
0.25
|
$
|
0.07
|
$
|
1.03
|
|
Shares/ADSs used in
computing diluted net income per
share/ADS attributable to Sohu.com Limited
|
|
34,535
|
|
36,802
|
|
39,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[7]
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.
|
[8] Each ADS
represents one ordinary share.
|
SOHU.COM
LIMITED
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(UNAUDITED, IN
THOUSANDS)
|
|
|
|
|
|
|
|
As of Jun. 30,
2022
|
|
As of Dec. 31,
2021
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
394,421
|
$
|
998,949
|
Restricted cash
|
|
3,398
|
|
1,969
|
Short-term investments
|
|
795,557
|
|
399,345
|
Accounts receivable, net
|
|
79,762
|
|
82,550
|
Prepaid and other current assets
|
|
109,606
|
|
107,311
|
Total current
assets
|
|
1,382,744
|
|
1,590,124
|
Fixed assets,
net
|
|
304,124
|
|
329,997
|
Goodwill
|
|
47,985
|
|
48,811
|
Long-term investments,
net
|
|
43,857
|
|
53,121
|
Intangible assets,
net
|
|
6,948
|
|
9,136
|
Long-term time
deposits
|
|
271,980
|
|
189,007
|
Other assets
|
|
21,677
|
|
25,589
|
Total assets
|
$
|
2,079,315
|
$
|
2,245,785
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts payable
|
$
|
79,315
|
$
|
87,447
|
Accrued liabilities
|
|
128,032
|
|
138,196
|
Receipts in advance and deferred revenue
|
|
52,054
|
|
57,041
|
Accrued salary and benefits
|
|
57,056
|
|
91,485
|
Taxes payables
|
|
12,249
|
|
16,714
|
Other short-term liabilities
|
|
118,153
|
|
112,568
|
Total current
liabilities
|
$
|
446,859
|
$
|
503,451
|
|
|
|
|
|
Long-term other
payables
|
|
5,484
|
|
3,922
|
Long-term tax
liabilities
|
|
443,701
|
|
443,083
|
Other long-term
liabilities
|
|
1,898
|
|
3,142
|
Total long-term
liabilities
|
$
|
451,083
|
$
|
450,147
|
Total liabilities
|
$
|
897,942
|
$
|
953,598
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY:
|
|
|
|
|
Sohu.com Limited shareholders' equity
|
|
1,180,051
|
|
1,290,869
|
Noncontrolling interest
|
|
1,322
|
|
1,318
|
Total shareholders' equity
|
$
|
1,181,373
|
$
|
1,292,187
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
$
|
2,079,315
|
$
|
2,245,785
|
SOHU.COM
LIMITED
|
RECONCILIATIONS OF
NON-GAAP RESULTS OF OPERATIONS MEASURES
TO THE NEAREST COMPARABLE GAAP MEASURES
|
(UNAUDITED, IN
THOUSANDS EXCEPT PER SHARE AMOUNTS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
Jun. 30, 2022
|
|
Three Months Ended
Mar. 31, 2022
|
|
Three Months Ended
Jun. 30, 2021
|
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-GAAP
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-GAAP
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
(a)
|
|
|
|
|
23
|
(a)
|
|
|
|
|
90
|
(a)
|
|
Brand advertising gross
profit
|
$
|
959
|
$
|
14
|
$
|
973
|
$
|
357
|
$
|
23
|
$
|
380
|
$
|
10,070
|
$
|
90
|
$
|
10,160
|
Brand advertising gross
margin
|
|
4 %
|
|
|
|
4 %
|
|
2 %
|
|
|
|
2 %
|
|
27 %
|
|
|
|
28 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42
|
(a)
|
|
|
|
|
41
|
(a)
|
|
|
|
|
78
|
(a)
|
|
Online games gross
profit
|
$
|
131,603
|
$
|
42
|
$
|
131,645
|
$
|
135,883
|
$
|
41
|
$
|
135,924
|
$
|
134,246
|
$
|
78
|
$
|
134,324
|
Online games gross
margin
|
|
84 %
|
|
|
|
84 %
|
|
86 %
|
|
|
|
86 %
|
|
89 %
|
|
|
|
89 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
(a)
|
|
|
|
|
-
|
(a)
|
|
|
|
|
-
|
(a)
|
|
Others gross
profit
|
$
|
9,218
|
$
|
-
|
$
|
9,218
|
$
|
8,069
|
$
|
-
|
$
|
8,069
|
$
|
10,772
|
$
|
-
|
$
|
10,772
|
Others gross
margin
|
|
73 %
|
|
|
|
73 %
|
|
68 %
|
|
|
|
68 %
|
|
66 %
|
|
|
|
66 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56
|
(a)
|
|
|
|
|
64
|
(a)
|
|
|
|
|
168
|
(a)
|
|
Gross profit
|
$
|
141,780
|
$
|
56
|
$
|
141,836
|
$
|
144,309
|
$
|
64
|
$
|
144,373
|
$
|
155,088
|
$
|
168
|
$
|
155,256
|
Gross margin
|
|
73 %
|
|
|
|
73 %
|
|
75 %
|
|
|
|
75 %
|
|
76 %
|
|
|
|
76 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
$
|
131,686
|
$
|
(1,330)
|
(a) $
|
130,356
|
$
|
131,638
|
$
|
(1,499)
|
(a) $
|
130,139
|
$
|
130,307
|
$
|
(3,098)
|
(a) $
|
127,209
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,386
|
(a)
|
|
|
|
|
1,563
|
(a)
|
|
|
|
|
3,266
|
(a)
|
|
Operating
profit
|
$
|
10,094
|
$
|
1,386
|
$
|
11,480
|
$
|
12,671
|
$
|
1,563
|
$
|
14,234
|
$
|
24,781
|
$
|
3,266
|
$
|
28,047
|
Operating
margin
|
|
5 %
|
|
|
|
6 %
|
|
7 %
|
|
|
|
7 %
|
|
12 %
|
|
|
|
14 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
$
|
17,323
|
$
|
(1,405)
|
(b,c)$
|
15,918
|
$
|
16,997
|
$
|
125
|
(b,c)$
|
17,122
|
$
|
10,847
|
$
|
(1,755)
|
(b,c)$
|
9,092
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,386
|
(a)
|
|
|
|
|
1,563
|
(a)
|
|
|
|
|
3,266
|
(a)
|
|
|
|
|
|
734
|
(b)
|
|
|
|
|
4,010
|
(b)
|
|
|
|
|
(1,673)
|
(b)
|
|
|
|
|
|
1,649
|
(c)
|
|
|
|
|
1,213
|
(c)
|
|
|
|
|
1,198
|
(c)
|
|
|
|
|
|
-
|
(d)
|
|
|
|
|
-
|
(d)
|
|
|
|
|
156
|
(d)
|
|
Net income before
non-controlling interest
|
$
|
8,669
|
$
|
3,769
|
$
|
12,438
|
$
|
2,669
|
$
|
6,786
|
$
|
9,455
|
$
|
21,851
|
$
|
2,947
|
$
|
24,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,386
|
(a)
|
|
|
|
|
1,563
|
(a)
|
|
|
|
|
3,266
|
(a)
|
|
|
|
|
|
734
|
(b)
|
|
|
|
|
4,010
|
(b)
|
|
|
|
|
(1,673)
|
(b)
|
|
|
|
|
|
1,649
|
(c)
|
|
|
|
|
1,213
|
(c)
|
|
|
|
|
1,198
|
(c)
|
|
|
|
|
|
-
|
(d)
|
|
|
|
|
-
|
(d)
|
|
|
|
|
156
|
(d)
|
|
Net income from
continuing
operations attributable to Sohu.com
Limited for diluted net income per
share/ADS
|
$
|
8,668
|
$
|
3,769
|
$
|
12,437
|
$
|
2,666
|
$
|
6,786
|
$
|
9,452
|
$
|
21,851
|
$
|
2,947
|
$
|
24,798
|
Net income from
discontinued
operations attributable to Sohu.com
Limited for diluted net income per
share/ADS[9]
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
18,776
|
$
|
493
|
$
|
19,269
|
Net income attributable
to Sohu.com
Limited for diluted net income per
share/ADS
|
$
|
8,668
|
$
|
3,769
|
$
|
12,437
|
$
|
2,666
|
$
|
6,786
|
$
|
9,452
|
$
|
40,627
|
$
|
3,440
|
$
|
44,067
|
Diluted net
income from continuing
operations per share/ADS
attributable to Sohu.com Limited
|
$
|
0.25
|
|
|
$
|
0.36
|
$
|
0.07
|
|
|
$
|
0.26
|
$
|
0.55
|
|
|
$
|
0.63
|
Diluted net
income from
discontinued operations per
share/ADS attributable to Sohu.com
Limited
|
$
|
-
|
|
|
$
|
-
|
$
|
-
|
|
|
$
|
-
|
$
|
0.48
|
|
|
$
|
0.49
|
Diluted net
income per share/ADS
attributable to Sohu.com Limited
|
$
|
0.25
|
|
|
$
|
0.36
|
$
|
0.07
|
|
|
$
|
0.26
|
$
|
1.03
|
|
|
$
|
1.12
|
Shares/ADSs used in
computing
diluted net income per share/ADS
attributable to Sohu.com Limited
|
|
34,535
|
|
|
|
34,535
|
|
36,802
|
|
|
|
36,802
|
|
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.
|
(d) To adjust for an
impairment charge recognized for an investment unrelated to the
Company's core businesses
|
[9]
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-second-quarter-2022-unaudited-financial-results-301601308.html
SOURCE Sohu.com Limited