Press Release
<< Back
SOHU.COM REPORTS FOURTH QUARTER AND FISCAL YEAR 2021 UNAUDITED FINANCIAL RESULTS
Fourth Quarter Highlights
- Total revenues were
US$193 million [1], down 24% year-over-year and 11% quarter-over-quarter. - Brand advertising revenues were
US$34 million , down 20% year-over-year and flat quarter-over-quarter. - Online game revenues were
US$144 million , down 27% year-over-year and 14% quarter-over-quarter. - GAAP net income[2] attributable to
Sohu.com Limited wasUS$4 million , compared with net income ofUS$47 million in the fourth quarter of 2020 and net income ofUS$12 million in the third quarter of 2021. - Non-GAAP[3] net income attributable to
Sohu.com Limited wasUS$0.2 million , compared with net income ofUS$53 million in the fourth quarter of 2020 and net income ofUS$17 million in the third quarter of 2021.
Fiscal Year 2021 Highlights
- Total revenues were
US$836 million , up 11% compared with 2020. - Brand advertising revenues were
US$135 million , down 8% compared with 2020. - Online game revenues were
US$638 million , up 19% compared with 2020. - GAAP net income attributable to
Sohu.com Limited wasUS$69 million , compared with net income ofUS$33 million in 2020, excluding the impact of an additional accrual of withholding income tax recognized by Changyou in the second quarter of 2020[4]. - Non-GAAP net income attributable to
Sohu.com Limited wasUS$79 million , compared with net income ofUS$51 million in 2020, excluding the impact of the additional accrual of withholding income tax described above.
Dr.
Fourth Quarter Financial Results
Revenues
Total revenues were
Brand advertising revenues totaled
Online game revenues were
Gross Margin
Both GAAP and non-GAAP gross margin was 73%, compared with 79% in the fourth quarter of 2020 and 74% in the third quarter of 2021.
Both GAAP and non-GAAP gross margin for the brand advertising business was 28%, compared with 31% in the fourth quarter of 2020 and 29% in the third quarter of 2021.
Both GAAP and non-GAAP gross margin for online games was 84%, compared with 90% in the fourth quarter of 2020 and 83% in the third quarter of 2021. The year-over-year decrease in gross margin was mainly due to a higher percentage revenue contribution from mobile games, which typically require higher revenue-sharing payments.
Operating Expenses
For the fourth quarter of 2021, GAAP operating expenses totaled
Operating Profit/(Loss)
GAAP operating loss was
Non-GAAP operating loss was US$3 million, compared with an operating profit of US$68 million in the fourth quarter of 2020 and an operating profit of
Income Tax Expense
GAAP income tax expense was
Net Income
GAAP net income attributable to
Non-GAAP net income attributable to
Liquidity and Capital Resources
As of
Fiscal Year 2021 Financial Results
Revenues
Total revenues were
Brand advertising revenues were
Online game revenues were
Gross Margin
Both GAAP and non-GAAP gross margin was 76%, compared with 71% in 2020.
Both GAAP and non-GAAP gross margin for the brand advertising business was 26%, compared with 28% in 2020.
Both GAAP and non-GAAP gross margin for online games was 86%, compared with 83% in 2020.
Operating Expenses
For 2021, GAAP operating expenses totaled
Operating Profit
GAAP operating profit was
Non-GAAP operating profit was US$106 million, compared with an operating profit of US$88 million in 2020.
Income Tax Expense
GAAP income tax expense was
Net Income
GAAP net income attributable to
Supplementary Information for Changyou Results
Fourth Quarter 2021 Operating Results
- For PC games, total average monthly active user accounts[5] (MAU) were 2.0 million, a decrease of 12% year-over-year and an increase of 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[6] (APA) were 0.9 million, flat year-over-year and a decrease of 8% quarter-over-quarter. The quarter-over-quarter decrease was mainly due to fewer in-game promotional activities launched for TLBB PC during the quarter.
- For mobile games, total average MAU were 2.5 million, an increase of 3% year-over-year and a decrease of 45% quarter-over-quarter. The quarter-over-quarter decrease was mainly due to the natural decline of Little Raccoon: Heroes. Total quarterly APA were 0.5 million, a decrease of 14% year-over-year and 48% quarter-over-quarter. The year-over-year decrease was mainly from TLBB Honor and Illusion Connect. The quarter-over-quarter decrease was mainly due to the natural decline of Little Raccoon: Heroes.
Fourth Quarter 2021 Unaudited Financial Results
Total revenues were
GAAP and non-GAAP gross profit were both
GAAP operating expenses were
Non-GAAP operating expenses were
GAAP operating profit was
Non-GAAP operating profit was
Fiscal Year 2021 Unaudited Financial Results
Total revenues were
GAAP and non-GAAP gross profit were both
GAAP operating expenses were
Non-GAAP operating expenses were
GAAP operating profit was
Non-GAAP operating profit was
As previously announced, on
Business Outlook
For the first quarter of 2022, Sohu estimates:
- Brand advertising revenues to be between US$23 million and
US$26 million ; this implies an annual decrease of 15% to 25% and a sequential decrease of 23% to 32%. - Online game revenues to be between
US$130 million andUS$140 million ; this implies an annual decrease of 21% to 26% and a sequential decrease of 3% to 10%. - Non-GAAP net loss attributable to
Sohu.com Limited to be betweenUS$10 million andUS$20 million ; and GAAP net loss attributable toSohu.com Limited to be betweenUS$13 million US$23 million .
For the first quarter 2022 guidance, the Company has adopted a presumed exchange rate of
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
Sohu's management believes excluding share-based compensation expense, changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values; the impairment charge recognized for an investment unrelated to the Company's core businesses; and interest recognized in connection with the Toll Charge from its non-GAAP financial measure is useful for itself and investors. Further, the impact of share-based compensation expense and changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values; the impairment charge recognized for an investment unrelated to the Company's core businesses; and interest expense recognized in connection with the Toll Charge cannot be anticipated by management and business line leaders and these expenses were not built into the annual budgets and quarterly forecasts that have been the basis for information Sohu provides to analysts and investors as guidance for future operating performance. As the impact of share-based compensation expense, changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values, and the impairment charge recognized for an investment unrelated to the Company's core businesses does not involve subsequent cash outflow or is reflected in the cash flows at the equity transaction level, Sohu does not factor this impact in when evaluating and approving expenditures or when determining the allocation of its resources to its business segments. As a result, in general, the monthly financial results for internal reporting and any performance measures for commissions and bonuses are based on non-GAAP financial measures that exclude share-based compensation expense, changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values, the impairment charge recognized for an investment unrelated to the Company's core businesses, and also excluded the interest expense recognized in connection with the Toll Charge.
The non-GAAP financial measures are provided to enhance investors' overall understanding of Sohu's current financial performance and prospects for the future. A limitation of using non-GAAP gross profit, operating profit, net income, net income attributable to
Notes to Financial Information
Financial information in this press release other than the information indicated as being non-GAAP is derived from Sohu's unaudited financial statements prepared in accordance with GAAP.
Safe Harbor Statement
This announcement contains forward-looking statements. It is currently expected that the Business Outlook will not be updated until release of Sohu's next quarterly earnings announcement; however, Sohu reserves right to update its Business Outlook at any time for any reason. Statements that are not historical facts, including statements about Sohu's beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates and projections, and therefore you should not place undue reliance on them. Forward-looking statements involve inherent risks and uncertainties. We caution you that a number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, instability in global financial and credit markets and its potential impact on the Chinese economy; exchange rate fluctuations, including their potential impact on the Chinese economy and on Sohu's reported US dollar results; recent slow-downs in the growth of the Chinese economy; the uncertain regulatory landscape in
Conference Call and Webcast
Sohu's management team will host a conference call at
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
International: |
+1-646-254-3697 |
Passcode: |
3658638 |
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 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
For investor and media inquiries, please contact:
In
Ms. |
|
|
|
Tel: |
+86 (10) 6272-6645 |
E-mail: |
In
Ms. |
|
Christensen |
|
Tel: |
+1 (480) 614-3004 |
E-mail: |
[1] On a constant currency (non-GAAP) basis, if the exchange rate in the fourth quarter of 2021 had been the same as it was in the fourth quarter of 2020, or |
[2] Following the completion on |
[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 |
[4] Following completion of the Changyou privatization, Changyou changed its policy for its PRC subsidiaries with respect to distribution of cash dividends. As a result, Changyou recognized an additional accrual of withholding income tax of |
[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. |
|
|||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS) |
|||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||
|
|
|
|
|
|||||||
Revenues: |
|||||||||||
Brand advertising |
$ |
33,638 |
$ |
33,748 |
$ |
41,810 |
$ |
134,967 |
$ |
146,526 |
|
Online games |
143,708 |
166,750 |
196,063 |
638,225 |
536,684 |
||||||
Others |
15,645 |
15,592 |
15,362 |
62,384 |
66,680 |
||||||
Total revenues |
192,991 |
216,090 |
253,235 |
835,576 |
749,890 |
||||||
Cost of revenues: |
|||||||||||
Brand advertising (includes share-based compensation |
24,214 |
24,006 |
28,836 |
99,522 |
105,604 |
||||||
Online games (includes share-based compensation |
23,053 |
28,977 |
19,154 |
87,616 |
91,526 |
||||||
Others |
4,477 |
3,754 |
5,086 |
17,533 |
20,307 |
||||||
Total cost of revenues |
51,744 |
56,737 |
53,076 |
204,671 |
217,437 |
||||||
Gross profit |
141,247 |
159,353 |
200,159 |
630,905 |
532,453 |
||||||
Operating expenses: |
|||||||||||
Product development (includes share-based |
68,392 |
65,898 |
65,671 |
268,863 |
241,941 |
||||||
Sales and marketing (includes share-based |
54,793 |
45,349 |
51,945 |
182,690 |
159,787 |
||||||
General and administrative (includes share-based |
20,970 |
23,290 |
15,696 |
81,880 |
57,354 |
||||||
Total operating expenses |
144,155 |
134,537 |
133,312 |
533,433 |
459,082 |
||||||
Operating profit/(loss) |
(2,908) |
24,816 |
66,847 |
97,472 |
73,371 |
||||||
Other income, net |
12,982 |
5,043 |
1,738 |
29,416 |
25,993 |
||||||
Interest income |
3,359 |
4,200 |
2,670 |
15,641 |
7,369 |
||||||
Interest expense |
- |
(2,501) |
(1,176) |
(7,500) |
(6,234) |
||||||
Exchange difference |
(1,150) |
317 |
(2,080) |
(3,462) |
(3,800) |
||||||
Income before income tax expense |
12,283 |
31,875 |
67,999 |
131,567 |
96,699 |
||||||
Income tax expense[7] |
8,695 |
19,577 |
21,416 |
62,296 |
133,226 |
||||||
Net income/(loss) from continuing operations |
3,588 |
12,298 |
46,583 |
69,271 |
(36,527) |
||||||
Net income/(loss) from discontinued operations, net of tax[8] |
- |
756,768 |
(9,212) |
864,902 |
(91,793) |
||||||
Net income/(loss) |
3,588 |
769,066 |
37,371 |
934,173 |
(128,320) |
||||||
Less: Net income/( loss) from continuing operations |
(1) |
(1) |
2 |
(3) |
18,448 |
||||||
Less: Net income/(loss) from discontinued operations |
- |
(65,134) |
(6,119) |
6,451 |
(60,656) |
||||||
Net income/(loss) from continuing operations attributable |
3,589 |
12,299 |
46,581 |
69,274 |
(54,975) |
||||||
Net income/(loss) from discontinued operations |
- |
821,902 |
(3,093) |
858,451 |
(31,137) |
||||||
Net income/(loss) attributable to |
3,589 |
834,201 |
43,488 |
927,725 |
(86,112) |
||||||
Basic net income/(loss) from continuing operations per |
$ |
0.09 |
$ |
0.31 |
$ |
1.18 |
$ |
1.75 |
$ |
(1.39) |
|
Basic net income/(loss) from discontinued operations per |
$ |
- |
$ |
20.75 |
$ |
(0.08) |
$ |
21.74 |
$ |
(0.79) |
|
Basic net income/(loss) per share/ADS attributable to |
$ |
0.09 |
$ |
21.06 |
$ |
1.10 |
$ |
23.49 |
$ |
(2.18) |
|
Shares/ADSs used in computing basic net income/(loss) |
39,373 |
39,614 |
39,508 |
39,501 |
39,452 |
||||||
Diluted net income/(loss) from continuing operations per |
$ |
0.09 |
$ |
0.31 |
$ |
1.18 |
$ |
1.75 |
$ |
(1.40) |
|
Diluted net income/(loss) from discontinued operations per share/ADS attributable to |
$ |
- |
$ |
20.75 |
$ |
(0.08) |
$ |
21.74 |
$ |
(0.79) |
|
Diluted net income/(loss) per share/ADS attributable to |
$ |
0.09 |
$ |
21.06 |
$ |
1.10 |
$ |
23.49 |
$ |
(2.19) |
|
Shares/ADSs used in computing diluted net income/(loss) |
39,373 |
39,614 |
39,508 |
39,501 |
39,452 |
||||||
[7] Income tax expense for 2020 includes an additional accrual of withholding income tax of |
|||||||||||
[8] Following the completion on |
|||||||||||
[9] Each ADS represents one ordinary share. |
|
||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||
(UNAUDITED, IN THOUSANDS) |
||||
As of |
As of |
|||
ASSETS |
||||
Current assets: |
||||
Cash and cash equivalents |
$ |
998,949 |
$ |
217,057 |
Restricted cash |
1,969 |
330,791 |
||
Short-term investments |
399,345 |
100,745 |
||
Accounts receivable, net |
82,550 |
87,521 |
||
Prepaid and other current assets |
107,311 |
106,590 |
||
Assets held for sale (current) |
- |
1,412,168 |
||
Total current assets |
1,590,124 |
2,254,872 |
||
Long-term investments, net |
53,121 |
31,634 |
||
Fixed assets, net |
329,997 |
337,674 |
||
Goodwill |
48,811 |
48,434 |
||
Intangible assets, net |
9,136 |
4,842 |
||
Long -term time deposits |
189,007 |
- |
||
Restricted time deposits |
- |
101,519 |
||
Prepaid non-current assets |
- |
1,006 |
||
Other assets |
25,589 |
42,140 |
||
Total assets |
$ |
2,245,785 |
$ |
2,822,121 |
LIABILITIES |
||||
Current liabilities: |
||||
Accounts payable |
$ |
87,447 |
$ |
107,611 |
Accrued liabilities |
138,196 |
157,513 |
||
Receipts in advance and deferred revenue |
57,041 |
52,055 |
||
Accrued salary and benefits |
91,485 |
100,826 |
||
Taxes payable |
16,714 |
28,006 |
||
Short-term bank loans |
- |
315,550 |
||
Other short-term liabilities |
112,568 |
106,171 |
||
Liabilities held for sale (current) |
- |
416,998 |
||
Total current liabilities |
$ |
503,451 |
$ |
1,284,730 |
Long-term other payables |
3,922 |
3,202 |
||
Long-term bank loans |
- |
92,000 |
||
Long-term tax liabilities |
443,083 |
406,353 |
||
Other long-term liabilities |
3,142 |
3,855 |
||
Total long-term liabilities |
$ |
450,147 |
$ |
505,410 |
Total liabilities |
$ |
953,598 |
$ |
1,790,140 |
SHAREHOLDERS' EQUITY: |
||||
|
1,290,869 |
347,369 |
||
Noncontrolling interest |
1,318 |
684,612 |
||
Total shareholders' equity |
$ |
1,292,187 |
$ |
1,031,981 |
Total liabilities and shareholders' equity |
$ |
2,245,785 |
$ |
2,822,121 |
|
|||||||||||||||||||
RECONCILIATIONS OF NON-GAAP RESULTS OFOPERATIONS MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES |
|||||||||||||||||||
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS) |
|||||||||||||||||||
Three Months Ended |
Three Months Ended |
Three Months Ended |
|||||||||||||||||
GAAP |
Non-GAAP |
Non- |
GAAP |
Non-GAAP |
Non- |
GAAP |
Non-GAAP |
Non- |
|||||||||||
(115) |
(a) |
7 |
(a) |
(59) |
(a) |
||||||||||||||
Brand advertising gross profit |
$ |
9,424 |
$ |
(115) |
$ |
9,309 |
$ |
9,742 |
$ |
7 |
$ |
9,749 |
$ |
12,974 |
$ |
(59) |
$ |
12,915 |
|
Brand advertising gross margin |
28% |
28% |
29% |
29% |
31% |
31% |
|||||||||||||
43 |
(a) |
78 |
(a) |
79 |
(a) |
||||||||||||||
Online games gross profit |
$ |
120,655 |
$ |
43 |
$ |
120,698 |
$ |
137,773 |
$ |
78 |
$ |
137,851 |
$ |
176,909 |
$ |
79 |
$ |
176,988 |
|
Online games gross margin |
84% |
84% |
83% |
83% |
90% |
90% |
|||||||||||||
- |
(a) |
- |
(a) |
- |
(a) |
||||||||||||||
Others gross profit |
$ |
11,168 |
$ |
- |
$ |
11,168 |
$ |
11,838 |
$ |
- |
$ |
11,838 |
$ |
10,276 |
$ |
- |
$ |
10,276 |
|
Others gross margin |
71% |
71% |
76% |
76% |
67% |
67% |
|||||||||||||
(72) |
(a) |
85 |
(a) |
20 |
(a) |
||||||||||||||
Gross profit |
$ |
141,247 |
$ |
(72) |
$ |
141,175 |
$ |
159,353 |
$ |
85 |
$ |
159,438 |
$ |
200,159 |
$ |
20 |
$ |
200,179 |
|
Gross margin |
73% |
73% |
74% |
74% |
79% |
79% |
|||||||||||||
Operating expenses |
$ |
144,155 |
$ |
(361) |
(a) $ |
143,794 |
$ |
134,537 |
$ |
(2,639) |
(a) $ |
131,898 |
$ |
133,312 |
$ |
(1,330) |
(a) $ |
131,982 |
|
289 |
(a) |
2,724 |
(a) |
1,350 |
(a) |
||||||||||||||
Operating profit/(loss) |
$ |
(2,908) |
$ |
289 |
$ |
(2,619) |
$ |
24,816 |
$ |
2,724 |
$ |
27,540 |
$ |
66,847 |
$ |
1,350 |
$ |
68,197 |
|
Operating margin |
-2% |
-1% |
11% |
13% |
26% |
27% |
|||||||||||||
Income tax expense |
$ |
8,695 |
$ |
(2,863) |
(b,c)$ |
5,832 |
$ |
19,577 |
$ |
(865) |
(b,c)$ |
18,712 |
$ |
21,416 |
$ |
(8) |
(b,c)$ |
21,408 |
|
289 |
(a) |
2,724 |
(a) |
1,350 |
(a) |
||||||||||||||
(4,900) |
(b) |
1,068 |
(b) |
3,547 |
(b) |
||||||||||||||
1,230 |
(c) |
1,221 |
(c) |
1,190 |
(c) |
||||||||||||||
Net income before non-controlling |
$ |
3,588 |
$ |
(3,381) |
$ |
207 |
$ |
12,298 |
$ |
5,013 |
$ |
17,311 |
$ |
46,583 |
$ |
6,087 |
$ |
52,670 |
|
289 |
(a) |
2,724 |
(a) |
1,350 |
(a) |
||||||||||||||
(4,900) |
(b) |
1,068 |
(b) |
3,547 |
(b) |
||||||||||||||
1,230 |
(c) |
1,221 |
(c) |
1,190 |
(c) |
||||||||||||||
Net income from continuing |
$ |
3,589 |
$ |
(3,381) |
$ |
208 |
$ |
12,299 |
$ |
5,013 |
$ |
17,312 |
$ |
46,581 |
$ |
6,087 |
$ |
52,668 |
|
Net income/(loss) from discontinued |
$ |
- |
$ |
- |
$ |
- |
$ |
821,902 |
$ |
320 |
$ |
822,222 |
$ |
(3,093) |
$ |
425 |
$ |
(2,668) |
|
Net income attributable to |
$ |
3,589 |
$ |
(3,381) |
$ |
208 |
$ |
834,201 |
$ |
5,333 |
$ |
839,534 |
$ |
43,488 |
$ |
6,512 |
$ |
50,000 |
|
Diluted net income from continuing |
$ |
0.09 |
$ |
0.01 |
$ |
0.31 |
$ |
0.44 |
$ |
1.18 |
$ |
1.33 |
|||||||
Diluted net income/(loss) from |
$ |
- |
$ |
- |
$ |
20.75 |
$ |
20.76 |
$ |
(0.08) |
$ |
(0.06) |
|||||||
Diluted net income per share/ADS |
$ |
0.09 |
$ |
0.01 |
$ |
21.06 |
$ |
21.19 |
$ |
1.10 |
$ |
1.27 |
|||||||
Shares/ADSs used in computing |
39,373 |
39,373 |
39,614 |
39,614 |
39,508 |
39,508 |
|||||||||||||
Note: |
|||||||||||||||||||
(a) To eliminate the impact of share-based awards as measured using the fair value method. This adjustment does not have an impact on income tax expense. |
|||||||||||||||||||
(b) To adjust for changes in the fair value of the Company's investments and the income tax effect. |
|||||||||||||||||||
(c) To adjust for the effect of the |
|||||||||||||||||||
[10] Following the completion on |
|
|||||||||||||
RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATION MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES |
|||||||||||||
(UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS) |
|||||||||||||
Twelve Months Ended |
Twelve Months Ended |
||||||||||||
GAAP |
Non-GAAP |
Non- |
GAAP |
Non-GAAP |
Non- |
||||||||
1 |
(a) |
177 |
(a) |
||||||||||
Brand advertising gross profit |
$ |
35,445 |
$ |
1 |
$ |
35,446 |
$ |
40,922 |
$ |
177 |
$ |
41,099 |
|
Brand advertising gross margin |
26% |
26% |
28% |
28% |
|||||||||
276 |
(a) |
543 |
(a) |
||||||||||
Online games gross profit |
$ |
550,609 |
$ |
276 |
$ |
550,885 |
$ |
445,158 |
$ |
543 |
$ |
445,701 |
|
Online games gross margin |
86% |
86% |
83% |
83% |
|||||||||
- |
(a) |
- |
(a) |
||||||||||
Others gross profit |
$ |
44,851 |
$ |
- |
$ |
44,851 |
$ |
46,373 |
$ |
- |
$ |
46,373 |
|
Others gross margin |
72% |
72% |
70% |
70% |
|||||||||
277 |
(a) |
720 |
(a) |
||||||||||
Gross profit |
$ |
630,905 |
$ |
277 |
$ |
631,182 |
$ |
532,453 |
$ |
720 |
$ |
533,173 |
|
Gross margin |
76% |
76% |
71% |
71% |
|||||||||
Operating expenses |
$ |
533,433 |
$ |
(8,301) |
(a)$ |
525,132 |
$ |
459,082 |
$ |
(13,760) |
(a) $ |
445,322 |
|
8,578 |
(a) |
14,480 |
(a) |
||||||||||
Operating profit |
$ |
97,472 |
$ |
8,578 |
$ |
106,050 |
$ |
73,371 |
$ |
14,480 |
$ |
87,851 |
|
Operating margin |
12% |
13% |
10% |
12% |
|||||||||
Income tax expense[11] |
$ |
62,296 |
$ |
(6,101) |
(c,d)$ |
56,195 |
$ |
133,226 |
$ |
(5,985) |
(c,d)$ |
127,241 |
|
8,578 |
(a) |
14,480 |
(a) |
||||||||||
(3,828) |
(c) |
660 |
(c) |
||||||||||
4,827 |
(d) |
6,205 |
(d) |
||||||||||
156 |
(e) |
- |
(e) |
||||||||||
Net income/(loss) before non-controlling |
69,271 |
9,733 |
79,004 |
(36,527) |
21,345 |
(15,182) |
|||||||
8578 |
(a) |
14,480 |
(a) |
||||||||||
- |
(b) |
(2,868) |
(b) |
||||||||||
(3,828) |
(c) |
660 |
(c) |
||||||||||
4,827 |
(d) |
6,205 |
(d) |
||||||||||
156 |
(e) |
- |
(e) |
||||||||||
Net income/(loss) from continuing |
$ |
69,274 |
$ |
9,733 |
$ |
79,007 |
$ |
(55,365) |
$ |
18,477 |
$ |
(36,888) |
|
Net income/(loss) from discontinued |
$ |
858,431 |
1,216 |
859,647 |
$ |
(31,139) |
3,048 |
$ |
(28,091) |
||||
Net income/(loss) attributable to |
$ |
927,705 |
10,949 |
938,654 |
$ |
(86,504) |
21,525 |
$ |
(64,979) |
||||
Diluted net income/(loss) from continuing |
$ |
1.75 |
$ |
2.00 |
$ |
(1.40) |
$ |
(0.94) |
|||||
Diluted net income/ (loss) from |
$ |
21.74 |
21.76 |
$ |
(0.79) |
$ |
(0.71) |
||||||
Diluted net income/(loss) per ADS |
$ |
23.49 |
23.76 |
$ |
(2.19) |
$ |
(1.65) |
||||||
ADS used in computing diluted net |
39,501 |
39,501 |
39,452 |
39,452 |
|||||||||
Note: |
|||||||||||||
(a) To eliminate the impact of share-based awards as measured using the fair value method. This adjustment does not have an impact on income tax expense. |
|||||||||||||
(b) To adjust Sohu's economic interests in Changyou attributable to the above non-GAAP adjustments. This adjustment does not have an impact on income tax expense. |
|||||||||||||
(c) To adjust for changes in the fair value of the Company's investments and the income tax effect. |
|||||||||||||
(d) To adjust for the effect of the |
|||||||||||||
(e) To adjust for the one-time impairment charge recognized for an investment unrelated to the Company's core businesses. |
|||||||||||||
[11] For the income tax expense in 2020, following completion of the Changyou privatization, Changyou changed its policy for its PRC subsidiaries with respect to |
|||||||||||||
[12] Following the completion on |
View original content to download multimedia:https://www.prnewswire.com/news-releases/sohucom-reports-fourth-quarter-and-fiscal-year-2021-unaudited-financial-results-301487060.html
SOURCE