<< Back |
Baidu Announces Fourth Quarter and Fiscal Year 2019 Results
"We finished 2019 making tremendous progress in strengthening Baidu's mobile ecosystem. Through the building blocks of BJH publisher accounts, Smart Mini Program and Managed Page, Baidu App provides users single log-on, native-app-like experience to a wide range of information and services dispersed across isolated mobile apps and HTML5 websites. Baidu App's spanning mobile ecosystem has resulted in more users logging in, DAUs growing robustly to 195 million in December, up 21% year over year, and in-app search queries increasing almost 30% year over year," said
"Baidu delivered solid fourth quarter results with increasing year-over-year revenue growth rate, allowing 2019 revenue to reach
Fourth Quarter 2019 Financial Highlights
|
|||||||||||
For the three-month ended |
|||||||||||
(In millions except for per ADS information, |
|
|
|
YOY |
QOQ |
|
|||||
RMB |
RMB |
RMB |
US$ |
||||||||
Total revenues |
27,195 |
28,080 |
28,884 |
6% |
3% |
4,149 |
|||||
Operating income |
1,112 |
2,355 |
4,655 |
319% |
98% |
669 |
|||||
Operating margin |
4% |
8% |
16% |
||||||||
Non-GAAP operating income |
2,747 |
3,691 |
6,753 |
146% |
83% |
970 |
|||||
Non-GAAP operating margin |
10% |
13% |
23% |
||||||||
Net income (loss) attributable to Baidu |
2,081 |
(6,373) |
6,345 |
205% |
- |
911 |
|||||
Net margin |
8% |
(23%) |
22% |
||||||||
Non-GAAP net income attributable to Baidu |
4,703 |
4,387 |
9,193 |
95% |
110% |
1,320 |
|||||
Non-GAAP net margin |
17% |
16% |
32% |
||||||||
Diluted earnings (loss) per ADS |
5.93 |
(18.37) |
18.25 |
208% |
- |
2.62 |
|||||
Non-GAAP diluted earnings per ADS |
13.42 |
12.61 |
26.54 |
98% |
110% |
3.81 |
|||||
Baidu Core |
|||||||||||
For the three-month ended |
|||||||||||
(In millions except for per ADS information, |
|
|
|
|
|||||||
unaudited) |
2018 |
2019 |
2019 |
YOY |
QOQ |
2019 |
|||||
RMB |
RMB |
RMB |
US$ |
||||||||
Total revenues |
20,520 |
21,010 |
21,711 |
6% |
3% |
3,119 |
|||||
Operating income |
4,433 |
5,191 |
6,870 |
55% |
32% |
987 |
|||||
Operating margin |
22% |
25% |
32% |
||||||||
Non-GAAP operating income |
5,788 |
6,224 |
8,492 |
47% |
36% |
1,220 |
|||||
Non-GAAP operating margin |
28% |
30% |
39% |
||||||||
Net income (loss) attributable to Baidu Core |
4,050 |
(4,287) |
7,433 |
84% |
- |
1,068 |
|||||
Net margin |
20% |
(20%) |
34% |
||||||||
Non-GAAP net income attributable to Baidu Core |
6,513 |
6,310 |
9,950 |
53% |
58% |
1,429 |
|||||
Non-GAAP net margin |
32% |
30% |
46% |
Fiscal Year 2019 Financial Highlights
|
|||||||||
For the twelve-month ended |
|||||||||
(In millions except for per ADS information, |
|
|
|
||||||
unaudited) |
2018 |
2019 |
YOY |
YOY[2] |
2019 |
||||
RMB |
RMB |
US$ |
|||||||
Total revenues |
102,277 |
107,413 |
5% |
8% |
15,429 |
||||
Operating income |
15,530 |
6,307 |
(59%) |
906 |
|||||
Operating margin |
15% |
6% |
|||||||
Non-GAAP operating income |
20,425 |
12,800 |
(37%) |
1,839 |
|||||
Non-GAAP operating margin |
20% |
12% |
|||||||
Net income attributable to Baidu |
27,573 |
2,057 |
(93%) |
296 |
|||||
Net margin |
27% |
2% |
|||||||
Non-GAAP net income attributable to Baidu |
23,976 |
18,182 |
(24%) |
2,612 |
|||||
Non-GAAP net margin |
23% |
17% |
|||||||
Diluted earnings per ADS |
78.03 |
5.60 |
(93%) |
0.80 |
|||||
Non-GAAP diluted earnings per ADS |
68.17 |
52.04 |
(24%) |
7.48 |
|||||
Baidu Core |
|||||||||
For the twelve-month ended |
|||||||||
(In millions except for per ADS information, |
|
|
|
||||||
unaudited) |
2018 |
2019 |
YOY |
YOY[2] |
2019 |
||||
RMB |
RMB |
US$ |
|||||||
Total revenues |
78,271 |
79,711 |
2% |
6% |
11,450 |
||||
Operating income |
23,808 |
15,261 |
(36%) |
2,192 |
|||||
Operating margin |
30% |
19% |
|||||||
Non-GAAP operating income |
28,020 |
20,311 |
(28%) |
2,917 |
|||||
Non-GAAP operating margin |
36% |
25% |
|||||||
Net income attributable to Baidu Core |
33,605 |
7,580 |
(77%) |
1,089 |
|||||
Net margin |
43% |
10% |
|||||||
Non-GAAP net income attributable to Baidu Core |
29,059 |
22,824 |
(21%) |
3,278 |
|||||
Non-GAAP net margin |
37% |
29% |
Other Highlights
Corporate
- Baidu employees have devoted significant efforts to help contain the novel coronavirus outbreak and fulfill the Company's corporate social responsibility, including the following:
- On Baidu App, the Company launched a free medical consultation platform, to provide online access to doctors, answer pneumonia-related questions and save hospital resources. Baidu also partnered with medical experts to provide authoritative information on the novel coronavirus and leveraged its large platform reach to make available timely, reliable information to the public.
- Baidu Maps is providing timely information, including the location of traffic control areas, designated hospitals and infected cases, to help users cope with the coronavirus outbreak. By leveraging big data, Baidu Maps helps track population migration and predict the spread of the epidemic inChina .
- Baidu leveraged its facial recognition and other AI technologies to develop and deploy many fever-screening systems to railway stations, hospitals and municipal government buildings inChina . Baidu's fever-screening system can remotely measure the temperature of up to 200 people per minute, detect body temperatures of people wearing face masks and hats, and identify those not wearing masks or wearing them improperly. Baidu's AI model has also been open sourced, to further help reduce the spread of the coronavirus.
- Baidu has pledgedRMB 300 million to these efforts, provide awareness education and improve public health inChina . - The Company reported its ESG progress for 2019, noting: 1) Baidu AI has helped reunite over 10,000 missing persons with their families; and 2) Baidu data centers reduced carbon emissions by over 180,000 tons in 2019, with the average power usage effectiveness (PUE) of its data centers reaching 1.14, far exceeding the global industry average of 1.67 according to
Uptime Institute , a globally recognized data center advisory organization. - Baidu returned
$149 million to its shareholders in the fourth quarter of 2019, under the 2019 Share Repurchase Program.
Mobile Ecosystem
- Baidu App's average daily active users ("DAUs") reached 195 million, up 21% year over year, in
December 2019 . - Baidu App's large user scale and unique search-plus-feed distribution channels are attracting more original content creators, with BJH publisher accounts for Baidu feed, reaching 2.6 million, up 38% year over year, in
December 2019 . - Baidu has partnered with major TV and provincial satellite stations, to provide TV streaming and VOD in Baidu App and short video apps. Through Baidu's mobile building blocks, TV stations can leverage Baidu's powerful content distribution channels to extend their reach and allow online users to engage with the TV shows.
- Merchants with HTML5 websites across many industries are switching to Baidu Managed Page, as the landing page for their search result. Revenue from Baidu Managed Page reached almost a quarter of Baidu Core's online marketing services revenue in the fourth quarter of 2019.
- Merchants with app development capabilities are adopting Baidu Smart Mini Program, whose monthly active users ("MAUs") reached 316 million, up 114% year over year, in
December 2019 . - All six major express delivery companies in
China have adopted Baidu Smart Mini Program, which provides native-app-like experience to logged-in users, such as allowing them to check the shipping status of their e-commerce orders and request for an express delivery simply by searching "express delivery" in Baidu App. - Baidu Smart Mini Program is also extending its reach to government services. For example, employees in
China can check the information of their housing fund, similar to social security in theU.S. , by simply scanning their face with Baidu App, as a logged-in user.
DuerOS
- Monthly voice queries on DuerOS, a leading voice assistant for the Chinese language, surpassed 5.0 billion, up over 3 fold year over year, in
December 2019 . Monthly voice queries from Xiaodu first-party devices were 2.3 billion, up over 7 fold year over year. - DuerOS skills store now offers over 3,600 skills in wide ranging genres, including online education, gaming and live streaming. DuerOS developer community has expanded to over 38,000 members.
- Xiaodu smart speakers ranked #1 in smart speaker shipments in
China and Xiaodu Smart Display ranked #1 in smart display shipments globally for full year 2019, according to well-recognized market analytics firms Strategy Analytics and Canalys. - Baidu released Xiaodu Smart Display X8 in
December 2019 , with enhanced capabilities powered by Baidu AI, allowing users to wake the device up with eye gestures, pause streaming content with hand gestures and receive report on moving objects in the house when the owner leaves home.
Cloud, AI Services & AI Platform
- Baidu partnered with Shanghai Pudong Development Bank, to launch a blockchain alliance with major Chinese commercial banks for inter-bank information verification built on Baidu's Blockchain as a Service (BaaS) platform.
- In
November 2019 , Baidu released its end-to-end far-field Automatic Speech Recognition (ASR) solutions, based on in-house designed Baidu Honghu AI chip. Baidu Brain's leading speech recognition capabilities are used across Baidu products, including Xiaodu smart speakers, DuerOS in-vehicle infotainment, Baidu Maps and Baidu call-center enterprise solutions. Developers have tapped Baidu Brain's speech recognition engine on Baidu open AI platform more than 10 billion times. - Baidu is applying Baidu Kunlun, its high-performance AI chip, optimizing visual, speech, natural language processing and other AI capabilities, to power the Company's cloud servers.
- In
December 2019 , Baidu's pre-training framework for language understanding, ERNIE (Enhanced Representation through kNowledge IntEgration), became the first to score above 90 on the General Language Understanding Evaluation benchmark, or GLUE, which is widely considered as the benchmark for testing AI language understanding and otherwise dominated byU.S. technology firms and universities. ERNIE powers Baidu search and Xiaodu smart devices, to provide the best user experience. - Baidu Maps has been selected by Tesla China to provide map cloud services, such as real-time traffic condition reporting, base map display and point-of-interest search. Baidu Maps is a leading location based service platform, supporting 1.8 million developers and tracking 2 billion daily kilometers.
Apollo
- Baidu partnered with Cangzhou,
Hebei province, to develop smart transportation using Baidu's V2X solutions to improve traffic condition and safety. The adoption of Baidu's V2X solutions has led to a second Apollo robotaxi pilot program, launched inNovember 2019 , with an initial fleet of 30 vehicles. - Baidu also partnered with Yinchuan,
Ningxia province, to provide the provincial capital with Baidu's V2X solutions to support autonomous trucking. - At the
Apollo Partner Conference inDecember 2019 , Apollo v5.5 was released to support urban road point-to-point autonomous driving, as well as open-platform development for V2X and IoV solutions. Apollo has garnered 177 leading OEMs, suppliers and other partners, and over 36,000 developers worldwide. - Apollo fleet has reached 3 million test kilometers on the road in
December 2019 , spanning across 23 cities, includingBeijing ,Wuhan , Cangzhou andChangchun . The municipality ofBeijing granted Baidu its first batch of 40 manned autonomous driving licenses inDecember 2019 .
iQIYI
- iQIYI subscribers reached 106.9 million in
December 2019 , adding 19.5 million subscribers year over year. iQIYI's large subscriber base further strengthens iQIYI's foundation to produce entertainment-oriented blockbuster originals.
Fourth Quarter 2019 Results
Total revenues reached
Revenue from Baidu Core reached
Cost of revenues, were
Selling, general and administrative expenses were
Research and development expenses were
Operating income was
Non-GAAP operating income was
Total other income was
Income tax expense was
Net income attributable to Baidu was
Adjusted EBITDA was
As of
Fiscal Year 2019 Results
Total revenues reached
Revenue from Baidu Core reached
Cost of revenues were
Selling, general and administrative expenses were
Research and development expenses were
Operating income was
Non-GAAP operating income was
Total other loss was
Income tax expense was
Net income attributable to Baidu was
Adjusted EBITDA was
Free cash flow was
Financial Guidance
For the first quarter of 2020, Baidu expects revenues to be between
Conference Call Information
Baidu's management will hold an earnings conference call at
International: |
+65 67135090 |
China |
4006208038 |
US: |
+1 8456750437 |
|
+44 2036214779 |
|
+852 30186771 |
Passcode for all regions: |
1571908 |
A replay of the conference call may be accessed by phone at the following number until
International: |
+61 2 8199 0299 |
Passcode: |
1571908 |
Additionally, a live and archived webcast of this conference call will be available at http://ir.baidu.com.
About Baidu
Contacts
Investors Relations,
Tel: +86-10-5992-8888
Email: ir@baidu.com
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the
Non-GAAP Financial Measures
To supplement Baidu's consolidated financial results presented in accordance with GAAP, Baidu uses the following non-GAAP financial measures: non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP net income (loss) attributable to Baidu, non-GAAP net margin, non-GAAP diluted earnings per ADS, adjusted EBITDA, adjusted EBITDA margin and free cash flow. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP.
Baidu believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding certain items that may not be indicative of its recurring core business operating results, such as operating performance excluding not only non-cash charges, but also other items that are infrequent or unusual in nature. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing its performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management's internal comparisons to Baidu's historical performance and liquidity. The Company believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision making. A limitation of using these non-GAAP financial measures is that these non-GAAP measures exclude certain items that have been and will continue to be for the foreseeable future a significant component in the Company's results of operations. These non-GAAP financial measures presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to the Company's data.
Non-GAAP operating income represents operating income excluding share-based compensation expenses and amortization of intangible assets resulting from business combinations.
Non-GAAP net income attributable to Baidu represents net income attributable to Baidu excluding share-based compensation expenses, amortization and impairment of intangible assets resulting from business combinations, disposal gain or loss, impairment of long-term investments, fair value change of long-term investments, adjusted for related income tax effects. Baidu's share of equity method investments for these non-GAAP reconciling items, amortization of intangible assets not on the investees' books, accretion of their redeemable non-controlling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per shares, adjusted for related income tax effects, are also excluded.
Non-GAAP diluted earnings per ADS represents diluted earnings per ADS calculated by dividing non-GAAP net income attributable to Baidu, which is adjusted for accretion for the redeemable non-controlling interests, by the weighted average number of ordinary shares expressed in ADS. Adjusted EBITDA represents operating income excluding depreciation, amortization of intangible assets resulting from business combinations, and share-based compensation expenses. Free cash flow represents net cash provided by operating activities less capital expenditures.
For more information on non-GAAP financial measures, please see the tables captioned "Reconciliations of non-GAAP financial measures to the nearest comparable GAAP measures."
[1] |
Unless otherwise noted, all translations from RMB to |
[2] |
Excluding revenue from divested businesses, which was approximately |
Baidu, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In millions except for share information, unaudited) |
||||||
|
|
|
||||
2018 |
2019 |
2019 |
||||
RMB |
RMB |
USD |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
27,638 |
33,443 |
4,804 |
|||
Restricted cash |
2,189 |
996 |
143 |
|||
Short-term investments |
111,626 |
112,924 |
16,221 |
|||
Accounts receivable, net |
6,015 |
7,416 |
1,065 |
|||
Amounts due from related parties |
785 |
1,594 |
229 |
|||
Other assets, current |
6,841 |
9,189 |
1,320 |
|||
Total current assets |
155,094 |
165,562 |
23,782 |
|||
Non-current assets: |
||||||
Fixed assets, net |
17,903 |
18,311 |
2,630 |
|||
Intangible assets, net |
9,181 |
7,887 |
1,133 |
|||
Goodwill |
18,536 |
18,250 |
2,621 |
|||
Long-term investments, net |
80,454 |
69,410 |
9,970 |
|||
Amounts due from related parties |
4,297 |
3,564 |
512 |
|||
Deferred tax assets, net |
2,324 |
2,193 |
315 |
|||
Operating lease right-of-use assets |
- |
7,332 |
1,053 |
|||
Other assets, non-current |
9,777 |
8,807 |
1,264 |
|||
Total non-current assets |
142,472 |
135,754 |
19,498 |
|||
Total assets |
297,566 |
301,316 |
43,280 |
|||
LIABILITIES AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
3,046 |
2,618 |
376 |
|||
Accounts payable and accrued liabilities |
35,381 |
32,701 |
4,698 |
|||
Customer deposits and deferred revenue |
9,221 |
11,062 |
1,589 |
|||
Deferred income |
523 |
529 |
76 |
|||
Long-term loans, current portion |
84 |
737 |
106 |
|||
Notes payable, current portion |
6,871 |
5,219 |
750 |
|||
Amounts due to related parties |
1,727 |
2,231 |
320 |
|||
Operating lease liabilities |
- |
2,283 |
328 |
|||
Total current liabilities |
56,853 |
57,380 |
8,243 |
|||
Non-current liabilities: |
||||||
Deferred income |
54 |
17 |
2 |
|||
Deferred revenue |
1,309 |
1,009 |
145 |
|||
Amounts due to related parties |
4,360 |
3,846 |
552 |
|||
Long-term loans |
7,456 |
7,804 |
1,121 |
|||
Notes payable |
42,735 |
38,090 |
5,471 |
|||
Convertible senior notes |
4,712 |
12,297 |
1,766 |
|||
Deferred tax liabilities |
4,099 |
3,273 |
470 |
|||
Operating lease liabilities |
- |
4,486 |
644 |
|||
Other non-current liabilities |
236 |
299 |
44 |
|||
Total non-current liabilities |
64,961 |
71,121 |
10,215 |
|||
Total liabilities |
121,814 |
128,501 |
18,458 |
|||
Redeemable noncontrolling interests |
716 |
1,109 |
159 |
|||
Equity |
||||||
Class A Ordinary Shares, par value |
- |
- |
- |
|||
Class B Ordinary Shares, par value |
- |
- |
- |
|||
Additional paid-in capital |
33,441 |
38,714 |
5,561 |
|||
Retained earnings |
129,246 |
126,268 |
18,137 |
|||
Accumulated other comprehensive income |
210 |
(1,383) |
(199) |
|||
Total Baidu shareholders' equity |
162,897 |
163,599 |
23,499 |
|||
Noncontrolling interests |
12,139 |
8,107 |
1,164 |
|||
Total equity |
175,036 |
171,706 |
24,663 |
|||
Total liabilities, redeemable noncontrolling interests, and equity |
297,566 |
301,316 |
43,280 |
Baidu, Inc. |
||||||||||||||
Condensed Consolidated Statements of Income (Loss) |
||||||||||||||
(In millions except for share, per share (or ADS) information, unaudited) |
||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||
|
|
|
|
|
|
|
||||||||
2018 |
2019 |
2019 |
2019 |
2018 |
2019 |
2019 |
||||||||
RMB |
RMB |
RMB |
USD |
RMB |
RMB |
USD |
||||||||
Revenues: |
||||||||||||||
Online marketing services |
21,197 |
20,434 |
20,765 |
2,983 |
81,912 |
78,093 |
11,217 |
|||||||
Others |
5,998 |
7,646 |
8,119 |
1,166 |
20,365 |
29,320 |
4,212 |
|||||||
Total revenues |
27,195 |
28,080 |
28,884 |
4,149 |
102,277 |
107,413 |
15,429 |
|||||||
· |
· |
|||||||||||||
Operating costs and expenses: |
||||||||||||||
Cost of revenues(1) |
15,611 |
16,378 |
15,517 |
2,229 |
51,744 |
62,850 |
9,028 |
|||||||
Selling, general and administrative(1) |
5,943 |
4,657 |
3,956 |
568 |
19,231 |
19,910 |
2,860 |
|||||||
Research and development(1) |
4,529 |
4,690 |
4,756 |
683 |
15,772 |
18,346 |
2,635 |
|||||||
Total operating costs and expenses |
26,083 |
25,725 |
24,229 |
3,480 |
86,747 |
101,106 |
14,523 |
|||||||
Operating income |
1,112 |
2,355 |
4,655 |
669 |
15,530 |
6,307 |
906 |
|||||||
Other income (loss): |
||||||||||||||
Interest income |
1,490 |
1,687 |
2,096 |
301 |
4,451 |
6,060 |
870 |
|||||||
Interest expense |
(574) |
(788) |
(674) |
(97) |
(1,883) |
(2,960) |
(425) |
|||||||
Foreign exchange income (loss), net |
(50) |
29 |
35 |
5 |
(122) |
(33) |
(5) |
|||||||
Loss from equity method investment |
(390) |
(729) |
(94) |
(14) |
(79) |
(1,254) |
(180) |
|||||||
Other income (loss), net |
(536) |
(9,683) |
(664) |
(94) |
9,428 |
(8,460) |
(1,215) |
|||||||
Total other income (loss), net |
(60) |
(9,484) |
699 |
101 |
11,795 |
(6,647) |
(955) |
|||||||
Income (loss) before income taxes |
1,052 |
(7,129) |
5,354 |
770 |
27,325 |
(340) |
(49) |
|||||||
Income tax expense |
484 |
934 |
304 |
44 |
4,743 |
1,948 |
279 |
|||||||
Net income (loss) |
568 |
(8,063) |
5,050 |
726 |
22,582 |
(2,288) |
(328) |
|||||||
Less: net income (loss) attributable to noncontrolling interests |
(1,513) |
(1,690) |
(1,295) |
(185) |
(4,991) |
(4,345) |
(624) |
|||||||
Net income (loss) attributable to Baidu |
2,081 |
(6,373) |
6,345 |
911 |
27,573 |
2,057 |
296 |
|||||||
Earnings (loss) per ADS (1 Class A ordinary share equals 10 ADSs): |
||||||||||||||
-Basic |
5.96 |
(18.37) |
18.28 |
2.63 |
78.64 |
5.68 |
0.82 |
|||||||
-Diluted |
5.93 |
(18.37) |
18.25 |
2.62 |
78.03 |
5.60 |
0.80 |
|||||||
Earnings (loss) per share for Class A and Class B ordinary shares: |
||||||||||||||
-Basic |
59.55 |
(183.74) |
182.82 |
26.26 |
786.36 |
56.84 |
8.16 |
|||||||
-Diluted |
59.32 |
(183.74) |
182.53 |
26.22 |
780.27 |
55.96 |
8.04 |
|||||||
Weighted average number of Class A and Class B ordinary shares outstanding: |
||||||||||||||
Basic |
34,909,960 |
34,793,154 |
34,586,035 |
34,586,035 |
34,898,589 |
34,834,497 |
34,834,497 |
|||||||
Diluted |
35,044,338 |
34,793,154 |
34,613,834 |
34,613,834 |
35,171,043 |
34,884,854 |
34,884,854 |
|||||||
(1) Includes share-based compensation expenses as follows: |
||||||||||||||
Cost of revenues |
71 |
70 |
92 |
13 |
224 |
327 |
47 |
|||||||
Selling, general and administrative |
587 |
336 |
413 |
60 |
1,725 |
1,768 |
254 |
|||||||
Research and development |
884 |
810 |
1,073 |
154 |
2,727 |
3,531 |
507 |
|||||||
Total share-based compensation expenses |
1,542 |
1,216 |
1,578 |
227 |
4,676 |
5,626 |
808 |
|||||||
(2) All translations from RMB to |
Baidu, Inc. |
||||||||||||||||||||||||
Selected Information |
||||||||||||||||||||||||
(In millions except for per ADS information, unaudited) |
||||||||||||||||||||||||
Three months ended |
Three months ended |
Three months ended |
Three months ended |
|||||||||||||||||||||
Baidu Core |
iQIYI |
Elim & adj(2) |
|
Baidu Core |
iQIYI |
Elim & adj(2) |
|
Baidu Core |
iQIYI |
Elim & adj(2) |
|
Baidu Core |
iQIYI |
Elim & adj(2) |
|
|||||||||
Total revenues |
20,520 |
7,028 |
(353) |
27,195 |
21,010 |
7,397 |
(327) |
28,080 |
21,711 |
7,497 |
(324) |
28,884 |
3,119 |
1,077 |
(47) |
4,149 |
||||||||
YOY |
6% |
7% |
6% |
|||||||||||||||||||||
QOQ |
3% |
1% |
3% |
|||||||||||||||||||||
Operating costs and expenses: |
||||||||||||||||||||||||
Cost of revenues (1) |
7,374 |
8,523 |
(286) |
15,611 |
8,502 |
8,176 |
(300) |
16,378 |
8,215 |
7,914 |
(612) |
15,517 |
1,180 |
1,137 |
(88) |
2,229 |
||||||||
Selling, general and administrative (1) |
4,790 |
1,222 |
(69) |
5,943 |
3,320 |
1,350 |
(13) |
4,657 |
2,575 |
1,400 |
(19) |
3,956 |
370 |
201 |
(3) |
568 |
||||||||
Research and development (1) |
3,923 |
608 |
(2) |
4,529 |
3,997 |
703 |
(10) |
4,690 |
4,051 |
711 |
(6) |
4,756 |
582 |
102 |
(1) |
683 |
||||||||
Total operating costs and expenses |
16,087 |
10,353 |
(357) |
26,083 |
15,819 |
10,229 |
(323) |
25,725 |
14,841 |
10,025 |
(637) |
24,229 |
2,132 |
1,440 |
(92) |
3,480 |
||||||||
YOY |
(8%) |
(3%) |
(7%) |
|||||||||||||||||||||
Cost of revenues |
11% |
(7%) |
(1%) |
|||||||||||||||||||||
Selling, general and administrative |
(46%) |
15% |
(33%) |
|||||||||||||||||||||
Research and development |
3% |
17% |
5% |
|||||||||||||||||||||
Operating income (loss) |
4,433 |
(3,325) |
4 |
1,112 |
5,191 |
(2,832) |
(4) |
2,355 |
6,870 |
(2,528) |
313 |
4,655 |
987 |
(363) |
45 |
669 |
||||||||
YOY |
55% |
(24%) |
319% |
|||||||||||||||||||||
QOQ |
32% |
(11%) |
98% |
|||||||||||||||||||||
Operating margin |
22% |
(47%) |
4% |
25% |
(38%) |
8% |
32% |
(34%) |
16% |
|||||||||||||||
Add: total other income (loss),net |
(30) |
(35) |
5 |
(60) |
(8,657) |
(827) |
(9,484) |
624 |
75 |
- |
699 |
90 |
11 |
- |
101 |
|||||||||
Less: income tax expense |
405 |
79 |
- |
484 |
918 |
16 |
934 |
281 |
23 |
- |
304 |
41 |
3 |
- |
44 |
|||||||||
Less: net income (loss) attributable to NCI |
(52) |
38 |
(1,499) |
(3) |
(1,513) |
(97) |
13 |
(1,606) |
(3) |
(1,690) |
(220) |
18 |
(1,093) |
(3) |
(1,295) |
(32) |
3 |
(156) |
(3) |
(185) |
||||
Net income(loss) attributable to Baidu |
4,050 |
(3,477) |
1,508 |
2,081 |
(4,287) |
(3,688) |
1,602 |
(6,373) |
7,433 |
(2,494) |
1,406 |
6,345 |
1,068 |
(358) |
201 |
911 |
||||||||
YOY |
84% |
(28%) |
205% |
|||||||||||||||||||||
QOQ |
- |
(32%) |
- |
|||||||||||||||||||||
Net margin |
20% |
(49%) |
8% |
(20%) |
(50%) |
(23%) |
34% |
(33%) |
22% |
|||||||||||||||
Other Key Metrics: |
||||||||||||||||||||||||
Non-GAAP operating income (loss) |
5,788 |
(3,045) |
2,747 |
6,224 |
(2,529) |
3,691 |
8,492 |
(2,052) |
6,753 |
1,220 |
(295) |
970 |
||||||||||||
YOY |
47% |
(33%) |
146% |
|||||||||||||||||||||
QOQ |
36% |
(19%) |
83% |
|||||||||||||||||||||
Non-GAAP operating margin |
28% |
(43%) |
10% |
30% |
(34%) |
13% |
39% |
(27%) |
23% |
|||||||||||||||
Non-GAAP net income (loss) attributable to Baidu |
6,513 |
(3,196) |
4,703 |
6,310 |
(3,394) |
4,387 |
9,950 |
(1,901) |
9,193 |
1,429 |
(273) |
1,320 |
||||||||||||
YOY |
53% |
(41%) |
95% |
|||||||||||||||||||||
QOQ |
58% |
(44%) |
110% |
|||||||||||||||||||||
Non-GAAP net margin |
32% |
(45%) |
17% |
30% |
(46%) |
16% |
46% |
(25%) |
32% |
|||||||||||||||
Adjusted EBITDA |
6,870 |
(2,952) |
3,922 |
7,525 |
(2,405) |
5,116 |
9,788 |
(1,926) |
8,175 |
1,406 |
(277) |
1,174 |
||||||||||||
Adjusted EBITDA margin |
33% |
(42%) |
14% |
36% |
(33%) |
18% |
45% |
(26%) |
28% |
|||||||||||||||
(1) Includes share-based compensation as follows: |
||||||||||||||||||||||||
Cost of revenues |
43 |
28 |
71 |
25 |
45 |
70 |
43 |
49 |
92 |
6 |
7 |
13 |
||||||||||||
Selling, general and administrative |
435 |
152 |
587 |
207 |
129 |
336 |
220 |
193 |
413 |
32 |
28 |
60 |
||||||||||||
Research and development |
843 |
41 |
884 |
749 |
61 |
810 |
1,001 |
72 |
1,073 |
144 |
10 |
154 |
||||||||||||
Total share-based compensation |
1,321 |
221 |
1,542 |
981 |
235 |
1,216 |
1,264 |
314 |
1,578 |
182 |
45 |
227 |
||||||||||||
(2) Relates to intersegment eliminations and adjustments |
||||||||||||||||||||||||
(3) Relates to the net loss attributable to iQIYI noncontrolling interests |
Baidu, Inc. |
||||||||||||||||||
Selected Information |
||||||||||||||||||
(In millions except for per ADS information, unaudited) |
||||||||||||||||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
||||||||||||||||
Baidu Core |
iQIYI |
Elim & adj(3) |
|
Baidu Core |
iQIYI |
Elim & adj(3) |
|
Baidu Core |
iQIYI |
Elim & adj(3) |
|
|||||||
Total revenues |
78,271 |
24,989 |
(983) |
102,277 |
79,711 |
28,994 |
(1,292) |
107,413 |
11,450 |
4,165 |
(186) |
15,429 |
||||||
YOY |
2% |
16% |
5% |
|||||||||||||||
YOY excluding revenue from divested businesses(1) |
2% |
5% |
||||||||||||||||
Operating costs and expenses: |
||||||||||||||||||
Cost of revenues (2) |
25,370 |
27,133 |
(759) |
51,744 |
34,019 |
30,348 |
(1,517) |
62,850 |
4,887 |
4,359 |
(218) |
9,028 |
||||||
Selling, general and administrative (2) |
15,310 |
4,168 |
(247) |
19,231 |
14,733 |
5,237 |
(60) |
19,910 |
2,116 |
753 |
(9) |
2,860 |
||||||
Research and development (2) |
13,783 |
1,994 |
(5) |
15,772 |
15,698 |
2,667 |
(19) |
18,346 |
2,255 |
383 |
(3) |
2,635 |
||||||
Total operating costs and expenses |
54,463 |
33,295 |
(1,011) |
86,747 |
64,450 |
38,252 |
(1,596) |
101,106 |
9,258 |
5,495 |
(230) |
14,523 |
||||||
YOY |
18% |
15% |
17% |
|||||||||||||||
Cost of revenues |
34% |
12% |
21% |
|||||||||||||||
Selling, general and administrative |
(4%) |
26% |
4% |
|||||||||||||||
Research and development |
14% |
34% |
16% |
|||||||||||||||
Operating income (loss) |
23,808 |
(8,306) |
28 |
15,530 |
15,261 |
(9,258) |
304 |
6,307 |
2,192 |
(1,330) |
44 |
906 |
||||||
YOY |
(36%) |
11% |
(59%) |
|||||||||||||||
Operating margin |
30% |
(33%) |
15% |
19% |
(32%) |
6% |
||||||||||||
Add: total other income (loss),net |
13,169 |
(676) |
(698) |
11,795 |
(5,680) |
(967) |
- |
(6,647) |
(816) |
(139) |
- |
(955) |
||||||
Less: income tax expense |
4,664 |
79 |
- |
4,743 |
1,896 |
52 |
- |
1,948 |
272 |
7 |
- |
279 |
||||||
Less: net income (loss) attributable to NCI |
(1,292) |
49 |
(3,748) |
(4) |
(4,991) |
105 |
46 |
(4,496) |
(4) |
(4,345) |
15 |
7 |
(646) |
(4) |
(624) |
|||
Net income(loss) attributable to Baidu |
33,605 |
(9,110) |
3,078 |
27,573 |
7,580 |
(10,323) |
4,800 |
2,057 |
1,089 |
(1,483) |
690 |
296 |
||||||
YOY |
(77%) |
13% |
(93%) |
|||||||||||||||
Net margin |
43% |
(36%) |
27% |
10% |
(36%) |
2% |
||||||||||||
Other Key Metrics: |
||||||||||||||||||
Non-GAAP operating income (loss) |
28,020 |
(7,623) |
20,425 |
20,311 |
(7,815) |
12,800 |
2,917 |
(1,122) |
1,839 |
|||||||||
YOY |
(28%) |
3% |
(37%) |
|||||||||||||||
Non-GAAP operating margin |
36% |
(31%) |
20% |
25% |
(27%) |
12% |
||||||||||||
Non-GAAP net income (loss) attributable to Baidu |
29,059 |
(8,599) |
23,976 |
22,824 |
(8,765) |
18,182 |
3,278 |
(1,258) |
2,612 |
|||||||||
YOY |
(21%) |
2% |
(24%) |
|||||||||||||||
Non-GAAP net margin |
37% |
(34%) |
23% |
29% |
(30%) |
17% |
||||||||||||
Adjusted EBITDA |
31,438 |
(7,311) |
24,155 |
25,451 |
(7,339) |
18,416 |
3,655 |
(1,054) |
2,646 |
|||||||||
Adjusted EBITDA margin |
40% |
(29%) |
24% |
32% |
(25%) |
17% |
||||||||||||
(1) Excluding revenue from divested businesses, which was approximately |
||||||||||||||||||
(2) Includes share-based compensation as follows: |
||||||||||||||||||
Cost of revenues |
141 |
83 |
224 |
156 |
171 |
327 |
22 |
25 |
47 |
|||||||||
Selling, general and administrative |
1,356 |
369 |
1,725 |
1,092 |
676 |
1,768 |
157 |
97 |
254 |
|||||||||
Research and development |
2,623 |
104 |
2,727 |
3,293 |
238 |
3,531 |
473 |
34 |
507 |
|||||||||
Total share-based compensation |
4,120 |
556 |
4,676 |
4,541 |
1,085 |
5,626 |
652 |
156 |
808 |
|||||||||
(3) Relates to intersegment eliminations and adjustments |
||||||||||||||||||
(4) Relates to the net loss attributable to iQIYI noncontrolling interests |
Baidu, Inc. |
||||||||||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||||||||||
(In millions, unaudited) |
||||||||||||||||
Three months ended |
Three months ended |
Three months ended |
Three months ended |
|||||||||||||
|
September 30, 2019 (RMB) |
December 31, 2019 (RMB) |
|
|||||||||||||
Baidu excl. iQIYI |
iQIYI |
|
Baidu excl. iQIYI |
iQIYI |
|
Baidu excl. iQIYI |
iQIYI |
|
Baidu excl. iQIYI |
iQIYI |
|
|||||
Net cash provided by operating activities |
8,409 |
528 |
8,937 |
8,508 |
293 |
8,801 |
8,688 |
2,343 |
11,031 |
1,248 |
337 |
1,585 |
||||
Net cash provided by (used in) investing activities |
(5,146) |
(6,412) |
(11,558) |
(11,960) |
(922) |
(12,882) |
10,194 |
(2,089) |
8,105 |
1,464 |
(300) |
1,164 |
||||
Net cash provided by (used in) financing activities |
10,084 |
6,923 |
17,007 |
(1,903) |
(160) |
(2,063) |
(1,181) |
(259) |
(1,440) |
(170) |
(37) |
(207) |
||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(239) |
(110) |
(349) |
122 |
258 |
380 |
(254) |
(178) |
(432) |
(36) |
(26) |
(62) |
||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
13,108 |
929 |
14,037 |
(5,233) |
(531) |
(5,764) |
17,447 |
(183) |
17,264 |
2,506 |
(26) |
2,480 |
||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
9,959 |
5,831 |
15,790 |
15,315 |
7,624 |
22,939 |
10,082 |
7,093 |
17,175 |
1,448 |
1,019 |
2,467 |
||||
At end of period |
23,067 |
6,760 |
29,827 |
10,082 |
7,093 |
17,175 |
27,529 |
6,910 |
34,439 |
3,954 |
993 |
4,947 |
||||
Net cash provided operating activities |
8,409 |
528 |
8,937 |
8,508 |
293 |
8,801 |
8,688 |
2,343 |
11,031 |
1,248 |
337 |
1,585 |
||||
Less: Capital expenditures |
(2,900) |
(178) |
(3,078) |
(1,031) |
(181) |
(1,212) |
(652) |
(232) |
(884) |
(94) |
(33) |
(127) |
||||
Free cash flow |
5,509 |
350 |
5,859 |
7,477 |
112 |
7,589 |
8,036 |
2,111 |
10,147 |
1,154 |
304 |
1,458 |
||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
||||||||||||||
|
December 31, 2019 (RMB) |
|
||||||||||||||
Baidu excl. iQIYI |
iQIYI |
|
Baidu excl. iQIYI |
iQIYI |
|
Baidu excl. iQIYI |
iQIYI |
|
||||||||
Net cash provided by operating activities |
33,083 |
2,884 |
35,967 |
24,552 |
3,906 |
28,458 |
3,527 |
561 |
4,088 |
|||||||
Net cash used in investing activities |
(13,511) |
(20,949) |
(34,460) |
(8,225) |
(11,749) |
(19,974) |
(1,181) |
(1,688) |
(2,869) |
|||||||
Net cash provided by (used in) financing activities |
(8,393) |
23,475 |
15,082 |
(11,753) |
7,880 |
(3,873) |
(1,688) |
1,132 |
(556) |
|||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
1,285 |
617 |
1,902 |
(112) |
113 |
1 |
(16) |
16 |
- |
|||||||
Net increase in cash, cash equivalents and restricted cash |
12,464 |
6,027 |
18,491 |
4,462 |
150 |
4,612 |
642 |
21 |
663 |
|||||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
10,603 |
733 |
11,336 |
23,067 |
6,760 |
29,827 |
3,312 |
972 |
4,284 |
|||||||
At end of period |
23,067 |
6,760 |
29,827 |
27,529 |
6,910 |
34,439 |
3,954 |
993 |
4,947 |
|||||||
Net cash provided operating activities |
33,083 |
2,884 |
35,967 |
24,552 |
3,906 |
28,458 |
3,527 |
561 |
4,088 |
|||||||
Less: Capital expenditures |
(8,160) |
(612) |
(8,772) |
(5,688) |
(740) |
(6,428) |
(817) |
(106) |
(923) |
|||||||
Free cash flow |
24,923 |
2,272 |
27,195 |
18,864 |
3,166 |
22,030 |
2,710 |
455 |
3,165 |
|||||||
Note: Baidu excl. iQIYI represents |
Baidu, Inc. |
||||||||||||||||
Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures |
||||||||||||||||
(In millions except for ADS and per ADS information, unaudited) |
||||||||||||||||
Three months ended |
Three months ended |
Three months ended |
Three months ended |
|||||||||||||
|
September 30, 2019 (RMB) |
December 31, 2019 (RMB) |
|
|||||||||||||
Baidu Core |
iQIYI |
|
Baidu Core |
iQIYI |
|
Baidu Core |
iQIYI |
|
Baidu Core |
iQIYI |
|
|||||
Operating income (loss) |
4,433 |
(3,325) |
1,112 |
5,191 |
(2,832) |
2,355 |
6,870 |
(2,528) |
4,655 |
987 |
(363) |
669 |
||||
Add: Share-based compensation expenses |
1,321 |
221 |
1,542 |
981 |
235 |
1,216 |
1,264 |
314 |
1,578 |
182 |
45 |
227 |
||||
Add: Amortization and impairment of intangible assets(1) |
34 |
59 |
93 |
52 |
68 |
120 |
358 |
162 |
520 |
51 |
23 |
74 |
||||
Non-GAAP operating income (loss) |
5,788 |
(3,045) |
2,747 |
6,224 |
(2,529) |
3,691 |
8,492 |
(2,052) |
6,753 |
1,220 |
(295) |
970 |
||||
Add: Depreciation of fixed assets |
1,082 |
93 |
1,175 |
1,301 |
124 |
1,425 |
1,296 |
126 |
1,422 |
186 |
18 |
204 |
||||
Adjusted EBITDA |
6,870 |
(2,952) |
3,922 |
7,525 |
(2,405) |
5,116 |
9,788 |
(1,926) |
8,175 |
1,406 |
(277) |
1,174 |
||||
Net income (loss) attributable to Baidu |
4,050 |
(3,477) |
2,081 |
(4,287) |
(3,688) |
(6,373) |
7,433 |
(2,494) |
6,345 |
1,068 |
(358) |
911 |
||||
Add: Share-based compensation expenses |
1,319 |
221 |
1,444 |
974 |
235 |
1,106 |
1,257 |
314 |
1,433 |
181 |
45 |
206 |
||||
Add: Amortization and impairment of intangible assets(1)(4) |
19 |
47 |
46 |
21 |
50 |
47 |
15 |
131 |
88 |
2 |
19 |
13 |
||||
Add: Disposal gain(4) |
282 |
- |
282 |
- |
- |
- |
445 |
- |
445 |
64 |
- |
64 |
||||
Add: Impairment of long-term investments(4) |
185 |
- |
185 |
8,023 |
- |
8,023 |
465 |
141 |
544 |
66 |
20 |
78 |
||||
Add: Fair value change of long-term investments(4) |
16 |
13 |
23 |
745 |
1 |
745 |
(60) |
(1) |
(61) |
(9) |
- |
(9) |
||||
Add: Reconciling items on equity method investments(4) |
642 |
- |
642 |
834 |
8 |
839 |
395 |
8 |
399 |
57 |
1 |
57 |
||||
Non-GAAP net income (loss) attributable to Baidu |
6,513 |
(3,196) |
4,703 |
6,310 |
(3,394) |
4,387 |
9,950 |
(1,901) |
9,193 |
1,429 |
(273) |
1,320 |
||||
Diluted earnings (loss) per ADS |
5.93 |
(18.37) |
18.25 |
2.62 |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.01 |
0.06 |
0.06 |
0.01 |
||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
7.48 |
30.92 |
8.23 |
1.18 |
||||||||||||
Non-GAAP diluted earnings per ADS |
13.42 |
12.61 |
26.54 |
3.81 |
||||||||||||
(1) This represents amortization of intangible assets resulting from business combinations. |
||||||||||||||||
(2) This represents Baidu's share of equity method investments for other non-GAAP reconciling items, amortization of intangible assets not on the investee's books, accretion of their redeemable noncontrolling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per shares, adjusted for related income tax effects. |
||||||||||||||||
(3) Non-GAAP measures are adjusted retroactively to exclude: 1) amortization of intangible assets resulting from business combinations ; and 2) share-based compensation and amortization of intangible assets not on their books, resulting from equity method pick-up; and 3) fair value change of the investees' long-term investments, net of tax, as follows: |
||||||||||||||||
(4) Net of related tax impact |
||||||||||||||||
Non-GAAP operating income, previously reported |
5,754 |
(3,104) |
2,654 |
6,172 |
(2,597) |
3,571 |
8,134 |
(2,214) |
6,233 |
1,169 |
(318) |
896 |
||||
Add: Amortization and impairment of intangible assets(1) |
34 |
59 |
93 |
52 |
68 |
120 |
358 |
162 |
520 |
51 |
23 |
74 |
||||
Non-GAAP operating income, revised |
5,788 |
(3,045) |
2,747 |
6,224 |
(2,529) |
3,691 |
8,492 |
(2,052) |
6,753 |
1,220 |
(295) |
970 |
||||
Non-GAAP net income attributable to Baidu, previously reported |
6,458 |
(3,243) |
4,621 |
6,052 |
(3,452) |
4,098 |
9,847 |
(2,040) |
9,013 |
1,414 |
(293) |
1,294 |
||||
Add: Adjustments relating to equity-method investments, net of tax |
36 |
- |
36 |
237 |
8 |
242 |
88 |
8 |
92 |
13 |
1 |
13 |
||||
Add: Amortization and impairment of intangible assets(1), net of tax |
19 |
47 |
46 |
21 |
50 |
47 |
15 |
131 |
88 |
2 |
19 |
13 |
||||
Non-GAAP net income attributable to Baidu, revised |
6,513 |
(3,196) |
4,703 |
6,310 |
(3,394) |
4,387 |
9,950 |
(1,901) |
9,193 |
1,429 |
(273) |
1,320 |
||||
Adjusted EBITDA, previously reported |
6,887 |
(2,877) |
3,970 |
7,542 |
(2,345) |
5,153 |
9,803 |
(1,549) |
8,208 |
1,408 |
(223) |
1,179 |
||||
Less: Adjustments to amortization/impairment of intangible assets |
(17) |
(75) |
(48) |
(17) |
(60) |
(37) |
(15) |
(377) |
(33) |
(2) |
(54) |
(5) |
||||
Adjusted EBITDA, revised |
6,870 |
(2,952) |
3,922 |
7,525 |
(2,405) |
5,116 |
9,788 |
(1,926) |
8,175 |
1,406 |
(277) |
1,174 |
Baidu, Inc. |
||||||||||||
Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures |
||||||||||||
(In millions except for ADS and per ADS information, unaudited) |
||||||||||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
||||||||||
|
December 31, 2019 (RMB) |
|
||||||||||
Baidu Core |
iQIYI |
|
Baidu Core |
iQIYI |
|
Baidu Core |
iQIYI |
|
||||
Operating income (loss) |
23,808 |
(8,306) |
15,530 |
15,261 |
(9,258) |
6,307 |
2,192 |
(1,330) |
906 |
|||
Add: Share-based compensation expenses |
4,120 |
556 |
4,676 |
4,541 |
1,085 |
5,626 |
652 |
156 |
808 |
|||
Add: Amortization and impairment of intangible assets(1) |
92 |
127 |
219 |
509 |
358 |
867 |
73 |
52 |
125 |
|||
Non-GAAP operating income (loss) |
28,020 |
(7,623) |
20,425 |
20,311 |
(7,815) |
12,800 |
2,917 |
(1,122) |
1,839 |
|||
Add: Depreciation of fixed assets |
3,418 |
312 |
3,730 |
5,140 |
476 |
5,616 |
738 |
68 |
807 |
|||
Adjusted EBITDA |
31,438 |
(7,311) |
24,155 |
25,451 |
(7,339) |
18,416 |
3,655 |
(1,054) |
2,646 |
|||
Net income (loss) attributable to Baidu |
33,605 |
(9,110) |
27,573 |
7,580 |
(10,323) |
2,057 |
1,089 |
(1,483) |
296 |
|||
Add: Share-based compensation expenses |
4,118 |
556 |
4,454 |
4,515 |
1,085 |
5,126 |
649 |
156 |
736 |
|||
Add: Amortization and impairment of intangible assets(1)(4) |
59 |
104 |
123 |
71 |
282 |
226 |
10 |
41 |
32 |
|||
Add: Disposal gain(4) |
(6,388) |
- |
(5,684) |
233 |
1 |
234 |
33 |
- |
34 |
|||
Add: Impairment of long-term investments(4) |
566 |
- |
566 |
8,929 |
164 |
9,031 |
1,283 |
24 |
1,298 |
|||
Add: Fair value change of long-term investments(4) |
(4,124) |
(149) |
(4,279) |
(658) |
(1) |
(660) |
(95) |
- |
(95) |
|||
Add: Reconciling items on equity method investments(4) |
1,223 |
- |
1,223 |
2,154 |
27 |
2,168 |
309 |
4 |
311 |
|||
Non-GAAP net income (loss) attributable to Baidu |
29,059 |
(8,599) |
23,976 |
22,824 |
(8,765) |
18,182 |
3,278 |
(1,258) |
2,612 |
|||
Diluted earnings per ADS |
78.03 |
5.60 |
0.80 |
|||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.37 |
0.22 |
0.03 |
|||||||||
Add: Non-GAAP adjustments to earnings per ADS |
(10.23) |
46.22 |
6.65 |
|||||||||
Non-GAAP diluted earnings per ADS |
68.17 |
52.04 |
7.48 |
|||||||||
(1) This represents amortization of intangible assets resulting from business combinations. |
||||||||||||
(2) This represents Baidu's share of equity method investments for other non-GAAP reconciling items, amortization of intangible assets not on the investee's books, accretion of their redeemable noncontrolling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per shares, adjusted for related income tax effects. |
||||||||||||
(3) Non-GAAP measures are adjusted retroactively to exclude: 1) amortization of intangible assets resulting from business combinations ; and 2) share-based compensation and amortization of intangible assets not on their books, resulting from equity method pick-up; and 3) fair value change of the investees' long-term investments, net of tax, as follows: |
||||||||||||
(4) Net of related tax impact |
||||||||||||
Non-GAAP operating income, previously reported |
27,928 |
(7,750) |
20,206 |
19,802 |
(8,173) |
11,933 |
2,844 |
(1,174) |
1,714 |
|||
Add: Amortization and impairment of intangible assets(1) |
92 |
127 |
219 |
509 |
358 |
867 |
73 |
52 |
125 |
|||
Non-GAAP operating income, revised |
28,020 |
(7,623) |
20,425 |
20,311 |
(7,815) |
12,800 |
2,917 |
(1,122) |
1,839 |
|||
Non-GAAP net income attributable to Baidu, previously reported |
28,471 |
(8,703) |
23,324 |
21,841 |
(9,074) |
17,030 |
3,137 |
(1,303) |
2,446 |
|||
Add: Adjustments relating to equity-method investments, net of tax |
529 |
- |
529 |
912 |
27 |
926 |
131 |
4 |
134 |
|||
Add: Amortization and impairment of intangible assets(1), net of tax |
59 |
104 |
123 |
71 |
282 |
226 |
10 |
41 |
32 |
|||
Non-GAAP net income attributable to Baidu, revised |
29,059 |
(8,599) |
23,976 |
22,824 |
(8,765) |
18,182 |
3,278 |
(1,258) |
2,612 |
|||
Adjusted EBITDA, previously reported |
31,503 |
(7,091) |
24,315 |
25,512 |
(6,768) |
18,569 |
3,664 |
(972) |
2,668 |
|||
Less: Adjustments to amortization/impairment of intangible assets |
(65) |
(220) |
(160) |
(61) |
(571) |
(153) |
(9) |
(82) |
(22) |
|||
Adjusted EBITDA, revised |
31,438 |
(7,311) |
24,155 |
25,451 |
(7,339) |
18,416 |
3,655 |
(1,054) |
2,646 |
View original content:http://www.prnewswire.com/news-releases/baidu-announces-fourth-quarter-and-fiscal-year-2019-results-301012829.html
SOURCE