Sohu.com Reports Fourth Quarter And Fiscal Year 2017 Unaudited Financial Result
BEIJING, Jan. 29, 2018 /PRNewswire/ -- Sohu.com Inc. (NASDAQ: SOHU), China's leading online media, video, search and gaming business group, today reported unaudited financial results for the fourth quarter and fiscal year ended December 31, 2017.
http://photos.prnewswire.com/prnvar/20100201/CNM013LOGO
Fourth Quarter Highlights
-- Total revenues were US$510 million(1), up 24% year-over-year and down 1%
quarter-over-quarter.
-- Brand advertising revenues were US$72 million, down 27% year-over-year
and 4% quarter-over-quarter.
-- Search and search related advertising revenues were US$247 million, up
62% year-over-year and 10% quarter-over-quarter.
-- Online game revenues were US$109 million, up 15% year-over-year and down
17% quarter-over-quarter.
Fiscal Year 2017 Highlights
-- Total revenues were US$1.86 billion, up 13% compared with 2016.
-- Brand advertising revenues were US$314 million, down 30% compared with
2016.
-- Search and search related advertising revenues were US$801 million, up
34% compared with 2016.
-- Online game revenues were US$450 million, up 14% compared with 2016.
Dr. Charles Zhang, Chairman and CEO of Sohu.com Inc., commented, "We ended 2017 with an eventful quarter. After fourteen years of great effort, our search subsidiary Sogou finally completed a successful U.S. IPO in November. The IPO has strengthened Sogou's brand and balance sheet and should help us to further expand our market share in China's search industry while developing advanced AI capabilities. For Sohu Media Portal, we have built a stronger product development team and seen encouraging user metrics of Sohu News App. For Sohu Video, 2017 was a transformative year when we shifted our focus to original content and began to significantly cut spending on traditional TV programs. The initiative should generate meaningful cost savings and narrow the losses in our video business in 2018. On the online game side, in 2017 Changyou benefited from the launch of the mobile game Legacy TLBB and achieved solid year-over-year growth in revenue and adjusted net profit. At the same time, the business has not stopped its efforts in developing multiple new mobile games and diversifying its game portfolio."
(1) On a constant currency (non-GAAP) basis,
if the exchange rate in the fourth quarter
of 2017 had been the same as it was in the
fourth quarter of 2016, or RMB6.83=US$1.00,
US$ total revenues in the fourth quarter of
2017 would have been US$493 million, or
US$17 million less than GAAP total revenues,
and up 20% year-over-year.
Fourth Quarter Financial Results
Revenues
Total revenues for the fourth quarter of 2017 were US$510 million, up 24% year-over-year and down 1% quarter-over-quarter.
Total online advertising revenues, which include revenues from the brand advertising and search and search-related advertising businesses, for the fourth quarter of 2017 were US$319 million, up 27% year-over-year and 6% quarter-over-quarter.
Brand advertising revenues for the fourth quarter of 2017 totaled US$72 million, down 27% year-over-year and 4% quarter-over-quarter. The year-over-year decrease was mainly due to decreases in video and real estate advertising revenues. The quarter-over-quarter decrease was mainly due to a decrease in video advertising revenues.
Search and search-related advertising revenues for the fourth quarter of 2017 were US$247 million, up 62% year-over-year and 10% quarter-over-quarter. The increases were mainly due to healthy traffic growth and improved monetization on the mobile end.
Online game revenues for the fourth quarter of 2017 were US$109 million, up 15% year-over-year and down 17% quarter-over-quarter. The year-over-year increase was due to the revenue contribution of Legacy TLBB Mobile. The quarter-over-quarter decrease was due to decreasing revenues of our existing games, including Legacy TLBB Mobile.
Gross Margin
Both GAAP and non-GAAP(2) gross margin was 46% for the fourth quarter of 2017, compared with 44% in the fourth quarter of 2016 and 49% in the third quarter of 2017.
Both GAAP and non-GAAP gross margin for the online advertising business for the fourth quarter of 2017 was 37%, compared with 33% in the fourth quarter of 2016 and 36% in the third quarter of 2017.
GAAP gross margin for the brand advertising business in the fourth quarter of 2017 was -16%, compared with 9% in the fourth quarter of 2016 and -1% in the third quarter of 2017. Non-GAAP gross margin for the brand advertising business was -17%, compared with 9% in the fourth quarter of 2016 and -1% in the third quarter of 2017. The year-over-year decrease was mainly due to a decrease in revenues of the video and media portal businesses. The quarter-over-quarter decrease was mainly due to increased video content cost. In the fourth quarter of 2017, the Company recognized impairment charges of approximately US$26 million in video content cost as a result of softer-than-expected video advertising sales.
Both GAAP and non-GAAP gross margin for the search and search-related advertising business in the fourth quarter of 2017 was 52%, compared with 48% in the fourth quarter of 2016 and 49% in the third quarter of 2017. The increases were mainly a result of slower growth in costs relative to search and search-related advertising revenues.
Both GAAP and non-GAAP gross margin for online games in the fourth quarter of 2017 was 84%, compared with 78% in the fourth quarter of 2016 and 87% in the third quarter of 2017. The year-over-year increase in gross margin was due to Legacy TLBB Mobile, which was launched in the second quarter of 2017 and has a high gross margin as revenue is recognized on a net basis after revenue-sharing with the third-party licensee operator.
2 Non-GAAP results exclude share-
based compensation expense, non-cash
tax benefits from excess tax
deductions related to share-based
awards, impairment loss recognized
with respect to available-for-sale
securities of an investee that is
unrelated to the Company's current
business operations, income/expense
from the adjustment of contingent
consideration previously recorded for
acquisitions, dividend and deemed
dividend to non-controlling
preferred shareholders of Sogou, and
a one-time income tax expense,
offset by a one-time reduction in
liability for deferred U.S. income
tax, as a result of the U.S. Tax
Reform. Explanation of the Company's
non-GAAP financial measures and
related reconciliations to GAAP
financial measures are included in
the accompanying "Non-GAAP
Disclosure" and "Reconciliations of
Non-GAAP Results of Operation
Measures to the Nearest Comparable
GAAP Measures."
Operating Expenses
For the fourth quarter of 2017, GAAP operating expenses totaled US$275 million, up 19% year-over-year and down 18% quarter-over-quarter. Non-GAAP operating expenses were US$255 million, up 12% year-over-year and down 22% quarter-over-quarter. The year-over-year increase was mainly due to increases in personnel expenses and share-based compensation expense due to a higher market price for the Company's common stock as of December 31, 2017. The quarter-over-quarter change was mainly due to an impairment charge related to Changyou's MoboTap business recognized in the third quarter of 2017.
Operating Loss
GAAP operating loss for the fourth quarter of 2017 was US$41 million, compared with an operating loss of US$52 million in the fourth quarter of 2016 and an operating loss of US$81 million in the third quarter of 2017.
Non-GAAP operating loss for the fourth quarter of 2017 was US$22 million, compared with an operating loss of US$49 million in the fourth quarter of 2016 and an operating loss of US$75 million in the third quarter of 2017.
Income Tax Expense
GAAP income tax expense was US$234 million for the fourth quarter of 2017, compared with income tax expense of US$6 million in the fourth quarter of 2016 and income tax expense of US$16 million in the third quarter of 2017. Income tax expense includes a one-time charge of US$219 million, which represents management's estimate of the amount of U.S. corporate income tax based on the deemed repatriation to the United States of accumulated Sohu earnings mandated by the new U.S. income tax law that went into effect on December 22, 2017 (the "U.S. Tax Reform"), offset by a reduction of US$4 million in liability for deferred U.S. income tax as a result of the U.S. Tax Reform. Excluding the one-time charge and one-time reduction, non-GAAP income tax expense for the fourth quarter was US$19 million. The one-time charge for deemed repatriation will be payable by Sohu over an eight-year period commencing April 2019. The actual impact of the U.S. Tax Reform on Sohu may differ from management's estimates, and management may update its judgments based on its review of future regulations or guidance issued by the U.S. Department of the Treasury, and specific actions Sohu may take in the future.
Net Loss
Before deducting the share of net income pertaining to non-controlling interest, GAAP net loss for the fourth quarter of 2017 was US$270 million, compared with a net loss of US$37 million in the fourth quarter of 2016 and net loss of US$102 million in the third quarter of 2017. Before deducting the share of net income pertaining to non-controlling interest, non-GAAP net loss for the fourth quarter of 2017 was US$36 million, compared with a net loss of US$34 million in the fourth quarter of 2016 and net loss of US$90 million in the third quarter of 2017.
GAAP net loss attributable to Sohu.com Inc. for the fourth quarter of 2017 was US$295 million, or US$7.57 loss per fully-diluted share, compared with a net loss of US$66 million in the fourth quarter of 2016 and net loss of US$104 million in the third quarter of 2017. Non-GAAP net loss attributable to Sohu.com Inc. for the fourth quarter of 2017 was US$78 million, or US$2.01 loss per fully-diluted share, compared with a net loss of US$69 million in the fourth quarter of 2016 and net loss of US$93 million in the third quarter of 2017.
Liquidity
As of December 31, 2017, cash and cash equivalents and short-term investments held by the Sohu Group, minus short-term bank loans, were US$2.12 billion, compared with US$1.30 billion as of December 31, 2016. The cash and cash equivalents and short-term investments balance as of the end of 2017 includes net proceeds of approximately US$622 million from the U.S. IPO of Sogou completed in November 2017.
Fiscal Year 2017 Financial Results
Revenues
Total revenues for 2017 were US$1.86 billion, up 13% compared with 2016.
Total online advertising revenues, which include revenues from the brand advertising and search and search-related advertising businesses, for 2017 were US$1.12 billion, up 7% compared with 2016.
Brand advertising revenues for 2017 were US$314 million, down 30% compared with 2016. The decrease was mainly due to declines in video and real estate advertising revenues.
Search and search-related advertising revenues for 2017 were US$801 million, up 34% compared with 2016. The increase was mainly attributable to healthy traffic growth and improved monetization on the mobile end.
Online game revenues for 2017 were US$450 million, up 14% compared with 2016. The increase was mainly due to the revenue contribution of Legacy TLBB Mobile.
Gross Margin
Both GAAP and non-GAAP gross margin was 44% for 2017, compared with 48% in 2016.
Both GAAP and non-GAAP gross margin for the online advertising business for 2017 was 30%, compared with 37% in 2016.
Both GAAP and non-GAAP gross margin for the brand advertising business for 2017 was -16%, compared with 17% in 2016. The decrease was mainly attributable to the decrease in revenues.
GAAP gross margin for the search and search-related advertising business for 2017 was 48%, compared with 51% in 2016. Non-GAAP gross margin for the search and search-related advertising business for 2017 was 49%, compared with 51% in 2016. The decreases were mainly due to higher traffic acquisition cost as a percentage of search and search-related advertising revenues.
Both GAAP and non-GAAP gross margin for online games for 2017 was 86%, compared with 76% in 2016. The increase in gross margin was mainly due to the impact of Legacy TLBB Mobile, a mobile game launched in mid- 2017 that has a relatively high margin.
Operating Expenses
For 2017, GAAP operating expenses totaled US$1.03 billion, up 14% compared with 2016. Non-GAAP operating expenses were US$990 million, up 11% compared with 2016. The increases were primarily due to an increase in personnel expenses and share-based compensation expense due to a higher market price for the Company's common stock as of December 31, 2017 and certain impairment charges recognized in 2017.
Operating Loss
GAAP operating loss for 2017 was US$209 million, compared with an operating loss of US$117 million in 2016.
Non-GAAP operating loss for 2017 was US$164 million, compared with an operating loss of US$98 million in 2016.
Income Tax Expense
GAAP income tax expense for 2017 was US$273 million, compared with income tax expense of US$21 million in 2016. Income tax expense includes a one-time charge of US$219 million in the fourth quarter of 2017, which represents management's estimate of the amount of U.S. corporate income tax based on the deemed repatriation to the United States of accumulated Sohu earnings mandated by the U.S. Tax Reform, offset by a reduction of US$4 million in liability for deferred U.S. income tax as a result of the U.S. Tax Reform. Excluding the one-time charge and one-time reduction, non-GAAP income tax expense for 2017 was US$58 million. The one-time charge for deemed repatriation will be payable by Sohu over an eight-year period commencing April 2019. The actual impact of the U.S. Tax Reform on Sohu may differ from management's estimates, and management may update its judgments based on its review of future regulations or guidance issued by the U.S. Department of the Treasury, and specific actions Sohu may take in the future.
Net Loss
Before deducting the share of net income pertaining to non-controlling interest, GAAP net loss for 2017 was US$470 million, compared with net loss of US$115 million in 2016. Before deducting the share of net income pertaining to non-controlling interest, non-GAAP net loss for 2017 was US$204 million, compared with net loss of US$96 million in 2016.
GAAP net loss attributable to Sohu.com Inc. for 2017 was US$556 million, or US$14.30 loss per fully-diluted share, compared with a net loss of US$226 million in 2016. Non-GAAP net loss attributable to Sohu.com Inc. for 2017 was US$310 million, or US$7.99 loss per fully-diluted share, compared with a net loss of US$219 million in 2016.
Other Development
On January 27, 2018, the Company promoted acting Chief Financial Officer Joanna Lv to permanent CFO with immediate effect. Joanna has held the position of acting CFO since June 2016, prior to which she was a senior finance director. She joined Sohu in 2000.
Business Outlook
For the first quarter of 2018, Sohu estimates:
-- Total revenues to be between US$410 million and US$435 million.
-- Brand advertising revenues to be between US$55 million and US$60
million; this implies an annual decrease of 26% to 32% and a sequential
decrease of 16% to 23%.
-- Sogou revenues to be between US$218 million and US$228 million; this
implies an annual increase of 35% to 41% and a sequential decrease of
18% to 22%.
-- Online game revenues to be between US$90 million and US$100 million;
this implies an annual increase of 5% to 17% and a sequential decrease
of 9% to 18%.
-- Before deducting the share of non-GAAP net income pertaining to
non-controlling interest, non-GAAP net loss to be between US$45 million
and US$55 million. Assuming no new grants of share-based awards and that
the market price of our shares is unchanged; we estimate that
compensation expense relating to share-based awards will be around US$6
million. Including the impact of these share-based awards, GAAP net loss
before non-controlling interest to be between US$51 million and US$61
million.
-- Non-GAAP net loss attributable to Sohu.com Inc. to be between US$65
million and US$75 million, and non-GAAP loss per fully-diluted share to
be between US$1.65 and US$1.90. Including the impact of the
aforementioned share-based awards, and netting off approximately US$3
million of Sohu's economic interests in Changyou and Sogou, GAAP net
loss attributable to Sohu.com Inc. to be between US$68 million and US$78
million, and GAAP loss per fully-diluted share to be between US$1.75 and
US$2.00.
For the first quarter 2018 guidance, the Company has adopted a presumed exchange rate of RMB6.60=US$1.00, as compared with the actual exchange rate of approximately RMB6.88=US$1.00 for the first quarter of 2017, and RMB6.61=US$1.00 for the fourth quarter of 2017.
Non-GAAP Disclosure
To supplement the unaudited consolidated financial statements presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"), Sohu's management uses non-GAAP measures of gross profit, operating profit, net income, net income attributable to Sohu.com Inc. and diluted net income attributable to Sohu.com Inc. per share, which are adjusted from results based on GAAP to exclude the impact of the share-based awards, which consist mainly of share-based compensation expenses and non-cash tax benefits from excess tax deductions related to share-based awards, impairment loss recognized with respect to available-for-sale securities of an investee that is unrelated to the Company's current business operations, income/expense from the adjustment of contingent consideration previously recorded for acquisitions, dividend and deemed dividend to non-controlling preferred shareholders, and a one-time income tax expense, offset by a one-time reduction in liability for deferred U.S. income tax, as a result of the U.S. Tax Reform. 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, impairment loss recognized with respect to available-for-sale securities of an investee that is unrelated to the Company's current business operations, non-cash tax benefits from excess tax deductions related to share-based awards, income/expense from the adjustment of contingent consideration previously recorded for acquisitions, dividend and deemed dividend to non-controlling preferred shareholders, and net one-time tax expense as a result of the U.S. Tax Reform from its non-GAAP financial measure is useful for itself and investors. Further, the impact of share-based compensation expense and impairment loss recognized with respect to available-for-sale securities of an investee that is unrelated to the Company's current business operations, non-cash tax benefits from excess tax deductions related to share-based awards, income/expense from the adjustment of contingent consideration previously recorded for acquisitions, dividend and deemed dividend to non-controlling preferred shareholders, and net one-time tax expense as a result of the U.S. Tax Reform cannot be anticipated by management and business line leaders and these expenses were not built into the annual budgets and quarterly forecasts, which have been the basis for information Sohu provides to analysts and investors as guidance for future operating performance. As the impact of share-based compensation expense and impairment loss recognized with respect to available-for-sale securities of an investee that is unrelated to the Company's current business operations, non-cash tax benefits from excess tax deductions related to share-based awards, income/expense from the adjustment of contingent consideration previously recorded for acquisitions, and dividend and deemed dividend to non-controlling preferred shareholders does not involve subsequent cash outflow or is reflected in the cash flows at the equity transaction level, Sohu does not factor this impact in when evaluating and approving expenditures or when determining the allocation of its resources to its business segments. As a result, in general, the monthly financial results for internal reporting and any performance measures for commissions and bonuses are based on non-GAAP financial measures that exclude share-based compensation expense and impairment loss recognized with respect to available-for-sale securities of an investee that is unrelated to the Company's current business operations, non-cash tax benefits from excess tax deductions related to share-based awards, income/expense from the adjustment of contingent consideration previously recorded for acquisitions, and dividend and deemed dividend to non-controlling preferred shareholders, and also excluded the net one-time tax expense as a result of U.S. Tax Reform.
The non-GAAP financial measures are provided to enhance investors' overall understanding of Sohu's current financial performance and prospects for the future. A limitation of using non-GAAP gross profit, operating profit, net income, net income attributable to Sohu.com Inc. and diluted net income attributable to Sohu.com Inc. per share, excluding share-based compensation expense, non-cash tax benefits from excess tax deductions related to share-based awards, income/expense from the adjustment of contingent consideration previously recorded for acquisitions, dividend, and deemed dividend to non-controlling preferred shareholders is that the impact of share-based awards and non-cash tax benefits from excess tax deductions related to share-based awards has been and will continue to be a significant recurring expense in Sohu's business for the foreseeable future, income/expense from the adjustment of contingent consideration previously recorded for acquisitions may recur in the future, and dividend and deemed dividend to non-controlling preferred shareholders may recur when Sohu and its affiliates enter into equity transactions. In order to mitigate these limitations Sohu has provided specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables include details on the reconciliation between the GAAP financial measures that are most directly comparable to the non-GAAP financial measures that have been presented.
Notes to Financial Information
Financial information in this press release other than the information indicated as being non-GAAP is derived from Sohu's unaudited interim financial statements prepared in accordance with GAAP.
Safe Harbor Statement
This announcement contains forward-looking statements. It is currently expected that the Business Outlook will not be updated until release of Sohu's next quarterly earnings announcement; however, Sohu reserves right to update its Business Outlook at any time for any reason. Statements that are not historical facts, including statements about Sohu's beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates and projections, and therefore you should not place undue reliance on them. Forward-looking statements involve inherent risks and uncertainties. We caution you that a number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, instability in global financial and credit markets and its potential impact on the Chinese economy; exchange rate fluctuations, including their potential impact on the Chinese economy and on Sohu's reported US dollar results; recent slow-downs in the growth of the Chinese economy; the uncertain regulatory landscape in the People's Republic of China; fluctuations in Sohu's quarterly operating results; Sohu's current and projected future losses due to increased spending by Sohu for video content; the possibilities that Sohu will be unable to recoup its investment in video content and that Changyou will be unable to develop a series of successful games for mobile platforms or successfully monetize mobile games it develops or acquires; Sohu's reliance on online advertising sales, online games and mobile services for its revenues; and the impact of the U.S. Tax Reform. Further information regarding these and other risks is included in Sohu's annual report on Form 10-K for the year ended December 31, 2016 and quarterly report on Form 10-Q for the quarter ended September 30, 2017.
Conference Call and Webcast
Sohu's management team will host a conference call at 8:30 a.m. U.S. Eastern Time, January 29, 2018 (9:30 p.m. Beijing/Hong Kong time, January 29, 2018) following the quarterly results announcement.
The dial-in details for the live conference call are:
US Toll-Free: +1-866-519-4004
International: +65-6713-5090
Hong Kong: +852-3018-6771
China Mainland +86-800-819-0121 /
+86-400-620-8038
Passcode: SOHU
Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call.
A telephone replay of the call will be available after the conclusion of the conference call at 11:30 a.m. Eastern Time on January 29 through February 5, 2018. The dial-in details for the telephone replay are:
International: +1-646-254-3697
Passcode: 8285538
The live Webcast and archive of the conference call will be available on the Investor Relations section of Sohu's Website at http://investors.sohu.com/.
About Sohu.com
Sohu.com Inc. (NASDAQ: SOHU) is China's premier online brand and indispensable to the daily life of millions of Chinese, providing a network of Web properties and community based/Web 2.0 products which offer the vast Sohu user community a broad array of choices regarding information, entertainment and communication. Sohu has built one of the most comprehensive matrices of Chinese language web properties and proprietary search engines, consisting of the mass portal and leading online media destination www.sohu.com; the interactive search engine www.sogou.com; the developer and operator of online games www.changyou.com/en/ and the leading online video Website tv.sohu.com.
Sohu's corporate services consist of online brand advertising on Sohu's matrix of websites as well as bid listing and home page on its in-house developed search directory and engine. Sohu also provides multiple news and information services on mobile platforms, including Sohu News App and the mobile news portal m.sohu.com. Sohu's online game subsidiary, Changyou.com (NASDAQ: CYOU) 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 leading game information portal in China. Sohu's online search subsidiary Sogou (NYSE: SOGO) has grown to become the second largest search engine by mobile queries in China. It also owns and operates Sogou Input Method, the largest Chinese language input software. Sohu.com, established by Dr. Charles Zhang, one of China's internet pioneers, is in its twenty-second year of operation.
For investor and media inquiries, please contact:
In China:
Mr. Eric Yuan
Sohu.com Inc.
Tel: +86 (10) 6272-6593
E-mail: ir@contact.sohu.com
In the United States
Ms. Linda Bergkamp
Christensen
Tel: +1 (480) 614-3004
E-mail: lbergkamp@christensenir.com
SOHU.COM INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
Three Months Ended Twelve Months Ended
------------------ -------------------
Dec. 31, 2017 Sep. 30, 2017 Dec. 31, 2016 Dec. 31, 2017 Dec. 31, 2016
------------- ------------- ------------- ------------- -------------
Revenues:
Online advertising
Brand advertising $71,751 $74,832 $98,695 $314,066 $447,956
Search and search-related advertising 247,054 225,363 152,500 801,199 597,133
------- ------- ------- ------- -------
Subtotal 318,805 300,195 251,195 1,115,265 1,045,089
------- ------- ------- --------- ---------
Online games 109,383 132,427 95,400 449,533 395,709
Others 81,442 83,439 65,164 296,164 209,633
------ ------ ------ ------- -------
Total revenues 509,630 516,061 411,759 1,860,962 1,650,431
------- ------- ------- --------- ---------
Cost of revenues:
Online advertising
Brand advertising (includes stock-based c 82,932 75,733 89,658 363,592 371,085
ompensation expense of $-1,034, $278, $-91,
$-415 and $163, respectively)
Search and search-related (includes stock-based 118,683 115,422 79,611 412,904 290,158
compensation expense of $535, $0, $168, $540
and $172, respectively)
Subtotal 201,615 191,155 169,269 776,496 661,243
------- ------- ------- ------- -------
Online games (includes stock-based compensation 17,097 17,560 20,936 62,775 96,168
expense of $1, $4, $-5, $73 and $31, respectively)
Others 56,987 53,679 41,606 195,895 102,389
------ ------ ------ ------- -------
Total cost of revenues 275,699 262,394 231,811 1,035,166 859,800
------- ------- ------- --------- -------
Gross profit 233,931 253,667 179,948 825,796 790,631
Operating expenses:
Product development (includes stock-based 122,767 105,162 91,499 412,173 353,144
compensation expense of $14,048, $2,247, $3,383,
$23,547 and $9,184, respectively)
Sales and marketing (includes stock-based 116,179 111,935 116,183 413,045 434,780
compensation expense of $3,976, $344, $1,467,
$5,915 and $2,394, respectively)
General and administrative (includes stock-based 35,829 31,038 23,914 122,874 119,841
compensation expense of $1,486, $3,682, $-1,949,
$15,816 and $7,176, respectively)
Goodwill impairment and impairment of intangibles via - 86,882 - 86,882 -
acquisitions of businesses
Total operating expenses 274,775 335,017 231,596 1,034,974 907,765
------- ------- ------- --------- -------
Operating loss (40,844) (81,350) (51,648) (209,178) (117,134)
Other income /(expense) 4,321 (5,068) 6,258 6,658 (10,713)
Interest income 7,357 6,497 5,051 24,138 22,499
Interest expense (2,567) (1,141) (205) (4,088) (1,356)
Exchange difference (4,059) (5,032) 9,257 (14,385) 12,803
------ ------ ----- ------- ------
Loss before income tax expense (35,792) (86,094) (31,287) (196,855) (93,901)
233,785 15,927 5,800 273,148 21,072
Income tax expense
Net loss (269,577) (102,021) (37,087) (470,003) (114,973)
Less: Net income attributable to the noncontrolling i 24,558 1,939 28,810 84,523 109,048
nterest shareholders
(294,135) (103,960) (65,897) (554,526) (224,021)
Net loss attributable to Sohu.com Inc.
Basic net loss per share attributable to Sohu.com Inc. $(7.56) $(2.67) $(1.70) $(14.27) $(5.79)
Shares used in computing basic net loss per share 38,888 38,877 38,739 38,858 38,706
attributable to Sohu.com Inc.
Diluted net loss per share attributable to Sohu.com Inc. $(7.57) $(2.67) $(1.71) $(14.30) $(5.83)
Shares used in computing diluted net loss per share a 38,888 38,877 38,739 38,858 38,706
ttributable to Sohu.com Inc.
SOHU.COM INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED, IN THOUSANDS)
As of Dec. 31, 2017 As of Dec. 31, 2016
------------------- -------------------
ASSETS
Current assets:
Cash and cash equivalents $1,366,115 $1,050,957
Restricted cash 1,908 -
Short-term investments 818,934 247,926
Accounts receivable, net 250,468 189,167
Prepaid and other current assets 192,676 260,133
Assets held for sale (a) - 103,079
--- -------
Total current assets 2,630,101 1,851,262
--------- ---------
Long-term investments 90,145 74,273
Fixed assets, net 529,717 503,631
Goodwill (a) 71,565 68,290
Intangible assets, net 23,060 32,131
Restricted time deposits 271 269
Prepaid non-current assets 4,211 4,734
Other assets 40,169 29,100
Total assets $3,389,239 $2,563,690
LIABILITIES
Current liabilities:
Accounts payable $288,394 $193,209
Accrued liabilities 343,106 324,876
Receipts in advance and deferred revenue 127,758 118,951
Accrued salary and benefits 102,087 92,475
Taxes payable 96,541 40,014
Short-term bank loans 61,216 -
Other short-term liabilities 136,300 159,315
Liabilities held for sale (a) - 3,902
--- -----
Total current liabilities $1,155,402 $932,742
Long-term accounts payable 1,157 744
Long-term Bank Loans 122,433 -
Long-term tax liabilities 293,010 72,409
Total long-term liabilities $416,600 $73,153
Total liabilities $1,572,002 $1,005,895
SHAREHOLDERS' EQUITY:
Sohu.com Inc. shareholders' equity 750,634 993,580
Noncontrolling Interest 1,066,603 564,215
--------- -------
Total shareholders' equity $1,817,237 $1,557,795
Total liabilities and shareholders' equity $3,389,239 $2,563,690
Note:
(a) In the third quarter of 2016, Changyou's management had an intention to divest Changyou's
interest in MoboTap. Therefore, the assets and liabilities of MoboTap were recognized as assets-held-for-sale
and liabilities-held-for-sale, respectively, in Changyou's financial statements for the third and fourth quarters of 2016. In the first quarter of 2017, due to the suspension of
negotiations with the potential buyers of MoboTap, Changyou's management determined that the disposal was unlikely to be completed within one year. As a result, the assets-held-for-sale and
liabilities-held-for-sale related to MoboTap have been reclassified as assets and liabilities in Changyou's balance sheet since March 31, 2017. In the third quarter of 2017, Changyou
recognized impairment charges related to the MoboTap business.
SOHU.COM INC.
RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATION MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
Three Months Ended Dec. 31, 2017 Three Months Ended Sep. 30, 2017 Three Months Ended Dec. 31, 2016
-------------------------------- -------------------------------- --------------------------------
GAAP Non-GAAP Non-GAAP GAAP Non-GAAP Non-GAAP GAAP Non-GAAP Non-GAAP
Adjustments[3] Adjustments Adjustments
------------- ----------- -----------
(1,034) (a) 278 (a) (91) (a)
------ --- ---
Brand advertising gross profit $(11,181) $(1,034) $(12,215) $(901) $278 $(623) $9,037 $(91) $8,946
Brand advertising gross margin -16% -17% -1% -1% 9% 9%
=== === === === === ===
535 (a) - (a) 168 (a)
--- --- ---
Search and search-related $128,371 $535 $128,906 $109,941 $ - $109,941 $72,889 $168 $73,057
advertising gross profit
Search and search-related 52% 52% 49% 49% 48% 48%
advertising gross margin
(499) (a) 278 (a) 77 (a)
---- --- ---
Online advertising gross profit $117,190 $(499) $116,691 $109,040 $278 $109,318 $81,926 $77 $82,003
Online advertising gross margin 37% 37% 36% 36% 33% 33%
=== === === === === ===
1 (a) 4 (a) (5) (a)
--- --- ---
Online games gross profit $92,286 $1 $92,287 $114,867 $4 $114,871 $74,464 $(5) $74,459
Online games gross margin 84% 84% 87% 87% 78% 78%
=== === === === === ===
Others gross profit $24,455 $ - (a) $24,455 $29,760 $ - (a) $29,760 $23,558 $ - (a) $23,558
=== === === === === ===
Others gross margin 30% 30% 36% 36% 36% 36%
=== === === === === ===
(498) (a) 282 (a) 72 (a)
---- --- ---
Gross profit $233,931 $(498) $233,433 $253,667 $282 $253,949 $179,948 $72 $180,020
Gross margin 46% 46% 49% 49% 44% 44%
=== === === === === ===
Operating expenses $274,775 $(19,510) (a) $255,265 $335,017 $(6,273) (a) $328,744 $231,596 $(2,901) (a) $228,695
=== === ===
19,012 (a) 6,555 (a) 2,973 (a)
------ ----- -----
Operating loss $(40,844) $19,012 $(21,832) $(81,350) $6,555 $(74,795) $(51,648) $2,973 $(48,675)
Operating margin -8% -4% -16% -14% -13% -12%
=== === === === === ===
Income tax expense $(233,785) $214,819 $(18,966) $15,927 $ - $15,927 $5,800 $ - $5,800
=== ===
233,831 (a) 12,309 (a) 2,973 (a)
------- ------ -----
Net loss before non-controlling interest $(269,577) $233,831 $(35,746) $(102,021) $12,309 $(89,712) $(37,087) $2,973 $(34,114)
19,012 (a) 6,555 (a) 2,973 (a)
(17,545) (b) (1,017) (b) (6,051) (b)
- 5,754 (c) -
214,819 (d) - -
------- --- ---
Net loss attributable to $(294,543) $216,286 (78,257) $(103,960) $11,292 $(92,668) $(66,411) $(3,078) $(69,489)
Sohu.com Inc. for diluted net
loss per share
Diluted net loss per share $(7.57) (2.01) $(2.67) $(2.38) $(1.71) $(1.79)
attributable to Sohu.com Inc.
Shares used in computing 38,888 38,888 38,877 38,877 38,739 38,739
diluted net loss per share
attributable to Sohu.com Inc.
Note:
(a) To eliminate the impact of share-based awards as measured using the fair value method.
(b) To adjust Sohu's economic interests in Changyou and Sogou attributable to the above non-GAAP adjustments.
(c) To adjust impairment loss of available-for-sale securities of an investee that is unrelated to the Company's current business operations
(d) To adjust for one-time effect of the U.S. Tax Reform.
(3) Above Non-GAAP
adjustment does not have
impact on income tax
expense.
SOHU.COM INC.
RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATION MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
Twelve Months Ended Dec. 31, 2017 Twelve Months Ended Dec. 31, 2016
--------------------------------- ---------------------------------
GAAP Non-GAAP Non-GAAP GAAP Non-GAAP Non-GAAP
Adjustments[4] Adjustments
------------- -----------
(415) (a) 163 (a)
---- ---
Brand advertising gross profit $(49,526) $(415) $(49,941) $76,871 $163 $77,034
Brand advertising gross margin -16% -16% 17% 17%
=== === === ===
540 (a) 172 (a)
--- ---
Search and search-related $388,295 $540 $388,835 $306,975 $172 $307,147
advertising gross profit
Search and search-related 48% 49% 51% 51%
advertising gross margin
125 (a) 335 (a)
--- ---
Online advertising gross profit $338,769 $125 $338,894 $383,846 $335 $384,181
Online advertising gross margin 30% 30% 37% 37%
=== === === ===
73 (a) 31 (a)
--- ---
Online games gross profit $386,758 $73 $386,831 $299,541 $31 $299,572
Online games gross margin 86% 86% 76% 76%
=== === === ===
Others gross profit $100,269 $ - (a) $100,269 $107,244 $ - (a) $107,244
=== === === ===
Others gross margin 34% 34% 51% 51%
=== === === ===
198 (a) 366 (a)
--- ---
Gross profit $825,796 $198 $825,994 $790,631 $366 $790,997
Gross margin 44% 44% 48% 48%
=== === === ===
Operating expenses $1,034,974 $(45,278) (a) $989,696 $907,765 $(18,754) (a) $889,011
=== ===
45,476 (a) 19,120 (a)
------ ------
Operating loss $(209,178) $45,476 $(163,702) $(117,134) $19,120 $(98,014)
Operating margin -11% -9% -7% -6%
=== === === ===
Income tax expense $(273,148) $214,819 $(58,329) $21,072 $ - $21,072
===
45,476 (a) 19,118 (a)
5754 (c) - (c)
214,819 (d) -
Net loss before $(470,003) $266,049 $(203,954) $(114,973) $19,118 $(95,855)
non-controlling interest
45,476 (a) 19,118 (a)
(20,624) (b) (12,260) (b)
5754 (c) -
214,819 (d) -
Net loss attributable to $(555,791) $245,425 $(310,366) $(225,660) $6,858 $(218,802)
Sohu.com Inc for diluted net
loss per share
Diluted net loss per share (14.30) $(7.99) (5.83) $(5.65)
attributable to Sohu.com Inc.
$ $
=== ===
Shares used in computing 38,858 38,858 38,706 38,706
diluted net loss per share
attributable to Sohu.com Inc.
Note:
(a) To eliminate the impact of share-based awards as measured using the fair value method.
(b) To adjust Sohu's economic interests in Changyou and Sogou attributable to the above non-GAAP adjustments.
(c) To adjust impairment loss of available-for-sale securities of an investee that is unrelated to the Company's current business operations.
(d) To adjust for the one-time effect of the U.S. Tax Reform.
4 Above Non-GAAP
adjustment does not have
impact on income tax
expense
View original content:http://www.prnewswire.com/news-releases/sohucom-reports-fourth-quarter-and-fiscal-year-2017-unaudited-financial-result-300589320.html
SOURCE Sohu.com
