<< Back |
Baidu Announces Second Quarter 2020 Results
"With COVID-19 becoming more manageable in
"In addition to investing in new AI businesses, Baidu is also diversifying our revenue streams through membership, online games and others to increase the ARPU of our existing traffic." said
Second Quarter 2020 Financial Highlights |
||||||||||
|
||||||||||
(In millions except per ADS, |
Q2 |
Q1 |
Q2 |
|||||||
unaudited) |
2019 |
2020 |
2020 |
YOY |
QOQ |
|||||
RMB |
RMB |
RMB |
US$ |
|||||||
Total revenues |
26,326 |
22,545 |
26,034 |
3,685 |
(1%) |
15% |
||||
Operating income (loss) |
233 |
(437) |
3,644 |
516 |
1464% |
- |
||||
Operating income (non-GAAP) 2 |
1,955 |
1,437 |
5,605 |
793 |
187% |
290% |
||||
Net income to Baidu |
2,412 |
41 |
3,579 |
507 |
48% |
8629% |
||||
Net income to Baidu (non-GAAP) 2 |
3,635 |
3,082 |
5,082 |
719 |
40% |
65% |
||||
Diluted earnings per ADS |
6.57 |
0.02 |
10.31 |
1.46 |
57% |
51450% |
||||
Diluted earnings per ADS (non-GAAP) 2 |
10.11 |
8.84 |
14.73 |
2.08 |
46% |
67% |
||||
Adjusted EBITDA 2 |
3,355 |
2,852 |
7,015 |
993 |
109% |
146% |
||||
Adjusted EBITDA margin |
13% |
13% |
27% |
27% |
||||||
Baidu Core |
||||||||||
(In millions, unaudited) |
Q2 |
Q1 |
Q2 |
|||||||
2019 |
2020 |
2020 |
YOY |
QOQ |
||||||
RMB |
RMB |
RMB |
US$ |
|||||||
Total revenues |
19,540 |
15,268 |
18,926 |
2,679 |
(3%) |
24% |
||||
Operating income |
2,109 |
1,848 |
4,966 |
703 |
135% |
169% |
||||
Operating income (non-GAAP) 2 |
3,485 |
3,348 |
6,482 |
917 |
86% |
94% |
||||
Net income to Baidu Core |
3,731 |
1,698 |
4,424 |
626 |
19% |
161% |
||||
Net income to Baidu Core (non-GAAP) 2 |
4,740 |
4,519 |
5,656 |
801 |
19% |
25% |
||||
Adjusted EBITDA2 |
4,766 |
4,641 |
7,771 |
1,100 |
63% |
67% |
||||
Adjusted EBITDA margin |
24% |
30% |
41% |
41% |
Other Highlights
Corporate
- As part of corporate social responsibilities, Baidu is partnering with healthcare professionals and government organizations to tackle public health risks and improve the quality of life, using Baidu AI for public health monitoring, drug development and disease diagnosis. Baidu AI healthcare solutions have been adopted by nearly 2,000 hospitals and primary healthcare institutions across 27 provinces.
- Baidu returned
US$540 million to shareholders under the 2020 Share Repurchase Program in the second quarter, bringing the Company's cumulative repurchase for the last two years to approximatelyUS$1.9 billion . - Baidu's board of directors recently approved a change to the 2020 Share Repurchase Program, increasing the repurchase authorization from
US$1 billion toUS$3 billion , which is effective throughDecember 31, 2022 .
Mobile Ecosystem
- Baidu App daily active users ("DAUs") reached 204 million in
June 2020 , adding 16 million users in the last 12 months. - As a leading Internet platform for content and services, Baidu has attracted a large variety of knowledge and information-based videos to its platform, including live and short videos. Over 800 sessions of topical live streaming were broadcasted in the second quarter, with sessions like
Baidu Wiki Virtual Zoo ,Summer Art Festival and Wandering through Civilization Season 2, attracting over 40,000,000 views. - Baijiahao ("BJH") publisher accounts reached 3.4 million, up 52% year over year, in
June 2020 . The large scale of Baidu's platform is drawing more original content creators to join BJH, which allows easy sharing of content across Baidu App, Haokan, Quanmin and Baidu's full set of knowledge products. - Baidu Smart Mini Program ("SMP") is becoming more lively with the number of SMPs joining Baidu's network growing over five folds in the last year, and SMP monthly active users ("MAUs") on Baidu App reaching 339 million, up 25% year over year. App developers are migrating to SMP, which enables users native-app like, closed-loop experience on third-party content and services, without having to leave Baidu and download the host apps.
- Revenue from Baidu Managed Page increased to approximately 30% of Baidu Core's online marketing services revenue in the second quarter of 2020. Merchants with HTML5 websites across many industries are switching to Managed Page, as the landing page for their search results.
DuerOS
- In
June 2020 , DuerOS monthly voice queries on Xiaodu devices reached 2.8 billion, nearly doubling from last year, and DuerOS total monthly voice queries reached 5.8 billion, up 57% from last year. - DuerOS skills store now offers 4,000 skills in wide ranging genres, including education, video, online game and live streaming. DuerOS developer community has grown to over 42,000 members.
- JD.com announced that Xiaodu series of smart displays and smart speakers was the best-selling in the smart speaker category on its platform during this year's
June 18 Shopping Festival.
Cloud, AI Services & AI Platform
- Baidu formed a strategic partnership with China National Building Materials Group (
CNBM Group ), the parent of 13 listed companies.CNBM Group plans to use Baidu AI PaaS, equipped with big data and IoT edge computing capabilities, to provide intelligent logistics, intelligent factory and industrial autonomous driving. For example,CNBM Group plans to use Baidu AI PaaS paired with Baidu intelligent map to improve the routing efficiency of its logistics vehicles and track the vehicles whereabouts to optimize operational costs and increase traffic safety. - Baidu's AI open platform, built on top of Baidu Cloud, offers over 260 AI capabilities, which are tapped by over 2.1 million developers.
- At the
World Artificial Intelligence Conference , Baidu's natural language processing framework ERNIE (Enhanced Representation through kNowledge IntEgration) earned the distinction of the SAIL (Super AI Leader) Award, recognizing inspiring technology breakthroughs, application innovations and AI projects that change people's lives.
Apollo
- The Apollo robotaxi operations in
Beijing ,Changsha and Cangzhou have expanded into larger networks and more complex road conditions, such as downtown streets. - In
May 2020 , Baidu completed the 145,000 square feetApollo Park inBeijing , an autonomous driving and V2X testing facility that supports testing, operational command center, cloud control system, vehicle warehousing, maintenance and calibration.
iQIYI
- iQIYI subscribers reached 104.9 million, up 4% year over year, in
June 2020 , and membership revenue was up 19% year over year. iQIYI's large subscriber base further strengthens iQIYI's foundation to produce entertainment blockbuster originals.
Second Quarter 2020 Results
Total revenues reached
Revenue from Baidu Core reached
Cost of revenues was
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
For more information on the adoption of ASU 2019-02 beginning
Financial Guidance
For the third quarter of 2020, Baidu expects revenues to be between
Conference Call Information
Baidu's management will hold an earnings conference call at 9:15 PM on
Please register in advance of the conference call using the link provided below. Upon registering, you will be provided with participant dial-in numbers, Direct Event passcode and unique registrant ID by email.
For pre-registration, please click http://apac.directeventreg.com/registration/event/2568424. It will automatically direct you to the registration page of "Baidu Q2 2020 Earnings Conference Call", where you may fill in your details for RSVP. If it requires you to enter a participant conference ID, please enter "2568424".
In the 10 minutes prior to the call start time, you may use the conference access information (including dial-in number(s), Direct Event passcode and unique registrant ID) provided in the confirmation email that you have received following your pre-registration.
Additionally, a live and archived webcast of this conference call will be available at http://ir.baidu.com.
A replay of the conference call may be accessed by phone at the following number until
International: |
+61 2 8199 0299 |
Passcode: |
2568424 |
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 and impairment 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 and impairment 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 and impairment 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. Starting from
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 Non-GAAP measures are defined in Non-GAAP Financial Measures section. Also see the table captioned "Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures" for more details.
Baidu, Inc. |
||||||||||||||
Condensed Consolidated Statements of Income (Loss) |
||||||||||||||
(In millions except for share, per share (or ADS) information, unaudited) |
||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||
|
|
|
|
|
|
|
||||||||
2019 |
2020 |
2020 |
2020 |
2019 |
2020 |
2020 |
||||||||
RMB |
RMB |
RMB |
US$(2) |
RMB |
RMB |
US$(2) |
||||||||
Revenues: |
||||||||||||||
Online marketing services |
19,237 |
14,243 |
17,688 |
2,504 |
36,894 |
31,931 |
4,520 |
|||||||
Others |
7,089 |
8,302 |
8,346 |
1,181 |
13,555 |
16,648 |
2,355 |
|||||||
Total revenues |
26,326 |
22,545 |
26,034 |
3,685 |
50,449 |
48,579 |
6,875 |
|||||||
Costs and expenses: |
||||||||||||||
Cost of revenues(1) |
16,116 |
14,687 |
13,134 |
1,859 |
30,955 |
27,821 |
3,938 |
|||||||
Selling, general and administrative(1) |
5,243 |
3,852 |
4,417 |
625 |
11,297 |
8,269 |
1,170 |
|||||||
Research and development(1) |
4,734 |
4,443 |
4,839 |
685 |
8,900 |
9,282 |
1,313 |
|||||||
Total costs and expenses |
26,093 |
22,982 |
22,390 |
3,169 |
51,152 |
45,372 |
6,421 |
|||||||
Operating income (loss) |
233 |
(437) |
3,644 |
516 |
(703) |
3,207 |
454 |
|||||||
Other income (loss): |
||||||||||||||
Interest income |
1,205 |
1,441 |
1,312 |
186 |
2,277 |
2,753 |
390 |
|||||||
Interest expense |
(805) |
(751) |
(820) |
(116) |
(1,498) |
(1,571) |
(222) |
|||||||
Foreign exchange income (loss), net |
216 |
(98) |
55 |
8 |
(97) |
(43) |
(6) |
|||||||
Gain (loss) from equity method investments |
429 |
181 |
(1,732) |
(245) |
(431) |
(1,551) |
(220) |
|||||||
Other income (loss), net |
193 |
(1,816) |
1,551 |
220 |
1,887 |
(265) |
(37) |
|||||||
Total other income (loss), net |
1,238 |
(1,043) |
366 |
53 |
2,138 |
(677) |
(95) |
|||||||
Income (loss) before income taxes |
1,471 |
(1,480) |
4,010 |
569 |
1,435 |
2,530 |
359 |
|||||||
Income tax expense |
416 |
198 |
1,222 |
174 |
710 |
1,420 |
201 |
|||||||
Net income (loss) |
1,055 |
(1,678) |
2,788 |
395 |
725 |
1,110 |
158 |
|||||||
Net loss attributable to noncontrolling interests |
(1,357) |
(1,719) |
(791) |
(112) |
(1,360) |
(2,510) |
(355) |
|||||||
Net income attributable to Baidu |
2,412 |
41 |
3,579 |
507 |
2,085 |
3,620 |
513 |
|||||||
Earnings per ADS (1 Class A ordinary share equals 10 ADSs): |
||||||||||||||
-Basic |
6.84 |
0.05 |
10.34 |
1.46 |
5.86 |
10.37 |
1.47 |
|||||||
-Diluted |
6.57 |
0.02 |
10.31 |
1.46 |
5.72 |
10.32 |
1.46 |
|||||||
Earnings per share for Class A and Class B ordinary shares: |
||||||||||||||
-Basic |
68.38 |
0.52 |
103.44 |
14.64 |
58.60 |
103.66 |
14.67 |
|||||||
-Diluted |
65.69 |
0.23 |
103.06 |
14.59 |
57.22 |
103.20 |
14.61 |
|||||||
Weighted average number of Class A and Class B ordinary shares outstanding: |
||||||||||||||
Basic |
34,996,791 |
34,577,763 |
34,377,658 |
34,377,658 |
34,981,800 |
34,477,710 |
34,477,710 |
|||||||
Diluted |
35,044,719 |
34,757,943 |
34,505,617 |
34,505,617 |
35,055,695 |
34,631,780 |
34,631,780 |
|||||||
(1) Includes share-based compensation expenses as follows: |
||||||||||||||
Cost of revenues |
99 |
81 |
108 |
15 |
165 |
189 |
27 |
|||||||
Selling, general and administrative |
503 |
464 |
550 |
78 |
1,019 |
1,014 |
144 |
|||||||
Research and development |
1,022 |
945 |
1,188 |
168 |
1,648 |
2,133 |
302 |
|||||||
Total share-based compensation expenses |
1,624 |
1,490 |
1,846 |
261 |
2,832 |
3,336 |
473 |
|||||||
(2) All translations from RMB to |
Baidu, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In millions except for share information, unaudited) |
||||||
|
|
|
||||
2019 |
2020 |
2020 |
||||
RMB |
RMB |
US$ |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
33,443 |
20,349 |
2,880 |
|||
Restricted cash |
996 |
1,528 |
216 |
|||
Short-term investments |
112,924 |
132,174 |
18,708 |
|||
Accounts receivable, net |
7,416 |
6,706 |
949 |
|||
Amounts due from related parties |
1,594 |
1,637 |
232 |
|||
Other current assets, net |
9,189 |
9,654 |
1,366 |
|||
Total current assets |
165,562 |
172,048 |
24,351 |
|||
Non-current assets: |
||||||
Fixed assets, net |
18,311 |
16,894 |
2,391 |
|||
Licensed copyrights, net |
6,287 |
5,743 |
813 |
|||
Intangible assets, net |
1,600 |
1,633 |
231 |
|||
Goodwill |
18,250 |
18,767 |
2,656 |
|||
Long-term investments, net |
69,410 |
68,625 |
9,713 |
|||
Amounts due from related parties |
3,564 |
3,585 |
507 |
|||
Deferred tax assets, net |
2,193 |
1,399 |
198 |
|||
Operating lease right-of-use assets |
7,332 |
7,352 |
1,041 |
|||
Other non-current assets |
8,807 |
8,422 |
1,193 |
|||
Total non-current assets |
135,754 |
132,420 |
18,743 |
|||
Total assets |
301,316 |
304,468 |
43,094 |
|||
LIABILITIES AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
2,618 |
3,619 |
512 |
|||
Accounts payable and accrued liabilities |
32,701 |
31,986 |
4,527 |
|||
Customer deposits and deferred revenue |
11,062 |
11,601 |
1,642 |
|||
Deferred income |
529 |
507 |
72 |
|||
Long-term loans, current portion |
737 |
7,506 |
1,062 |
|||
Notes payable, current portion |
5,219 |
- |
- |
|||
Amounts due to related parties |
2,231 |
2,850 |
403 |
|||
Operating lease liabilities |
2,283 |
2,379 |
337 |
|||
Total current liabilities |
57,380 |
60,448 |
8,555 |
|||
Non-current liabilities: |
||||||
Deferred income |
17 |
44 |
6 |
|||
Deferred revenue |
1,009 |
756 |
107 |
|||
Amounts due to related parties |
3,846 |
3,853 |
545 |
|||
Long-term loans |
7,804 |
887 |
126 |
|||
Notes payable |
38,090 |
45,681 |
6,466 |
|||
Convertible senior notes |
12,297 |
12,694 |
1,797 |
|||
Deferred tax liabilities |
3,273 |
3,511 |
497 |
|||
Operating lease liabilities |
4,486 |
4,404 |
623 |
|||
Other non-current liabilities |
299 |
394 |
57 |
|||
Total non-current liabilities |
71,121 |
72,224 |
10,224 |
|||
Total liabilities |
128,501 |
132,672 |
18,779 |
|||
Redeemable noncontrolling interests |
1,109 |
1,173 |
166 |
|||
Equity |
||||||
Total Baidu shareholders' equity |
163,599 |
164,509 |
23,284 |
|||
Noncontrolling interests |
8,107 |
6,114 |
865 |
|||
Total equity |
171,706 |
170,623 |
24,149 |
|||
Total liabilities, redeemable noncontrolling |
301,316 |
304,468 |
43,094 |
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 |
iQIYI |
Elim & |
Baidu, |
Baidu |
iQIYI |
Elim & |
Baidu, |
Baidu |
iQIYI |
Elim & |
Baidu, |
Baidu |
iQIYI |
Elim & |
Baidu, |
|||||||||
Total revenues |
19,540 |
7,110 |
(324) |
26,326 |
15,268 |
7,650 |
(373) |
22,545 |
18,926 |
7,412 |
(304) |
26,034 |
2,679 |
1,049 |
(43) |
3,685 |
||||||||
YOY |
(3%) |
4% |
(1%) |
|||||||||||||||||||||
QOQ |
24% |
(3%) |
15% |
|||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||
Cost of revenues (1) |
9,453 |
6,981 |
(318) |
16,116 |
7,088 |
7,903 |
(304) |
14,687 |
6,555 |
6,834 |
(255) |
13,134 |
928 |
967 |
(36) |
1,859 |
||||||||
Selling, general and administrative (1) |
3,898 |
1,346 |
(1) |
5,243 |
2,560 |
1,311 |
(19) |
3,852 |
3,230 |
1,196 |
(9) |
4,417 |
457 |
169 |
(1) |
625 |
||||||||
Research and development (1) |
4,080 |
655 |
(1) |
4,734 |
3,772 |
678 |
(7) |
4,443 |
4,175 |
664 |
- |
4,839 |
591 |
94 |
- |
685 |
||||||||
Total costs and expenses |
17,431 |
8,982 |
(320) |
26,093 |
13,420 |
9,892 |
(330) |
22,982 |
13,960 |
8,694 |
(264) |
22,390 |
1,976 |
1,230 |
(37) |
3,169 |
||||||||
YOY |
||||||||||||||||||||||||
Cost of revenues |
(31%) |
(2%) |
(19%) |
|||||||||||||||||||||
Selling, general and administrative |
(17%) |
(11%) |
(16%) |
|||||||||||||||||||||
Research and development |
2% |
1% |
2% |
|||||||||||||||||||||
Cost and expenses |
(20%) |
(3%) |
(14%) |
|||||||||||||||||||||
Operating income (loss) |
2,109 |
(1,872) |
(4) |
233 |
1,848 |
(2,242) |
(43) |
(437) |
4,966 |
(1,282) |
(40) |
3,644 |
703 |
(181) |
(6) |
516 |
||||||||
YOY |
135% |
(32%) |
1464% |
|||||||||||||||||||||
QOQ |
169% |
(43%) |
- |
|||||||||||||||||||||
Operating margin |
11% |
(26%) |
1% |
12% |
(29%) |
(2%) |
26% |
(17%) |
14% |
|||||||||||||||
Add: total other income (loss),net |
1,664 |
(426) |
- |
1,238 |
(414) |
(629) |
- |
(1,043) |
507 |
(141) |
- |
366 |
73 |
(20) |
- |
53 |
||||||||
Less: income tax expense |
410 |
6 |
416 |
193 |
5 |
- |
198 |
1,206 |
16 |
- |
1,222 |
172 |
2 |
- |
174 |
|||||||||
Less: net income (loss) attributable to NCI |
(368) |
23 |
(1,012) |
(3) |
(1,357) |
(457) |
(1) |
(1,261) |
(3) |
(1,719) |
(157) |
3 |
(637) |
(3) |
(791) |
(22) |
- |
(90) |
(3) |
(112) |
||||
Net income(loss) attributable to Baidu |
3,731 |
(2,327) |
1,008 |
2,412 |
1,698 |
(2,875) |
1,218 |
41 |
4,424 |
(1,442) |
597 |
3,579 |
626 |
(203) |
84 |
507 |
||||||||
YOY |
19% |
(38%) |
48% |
|||||||||||||||||||||
QOQ |
161% |
(50%) |
8629% |
|||||||||||||||||||||
Net margin |
19% |
(33%) |
9% |
11% |
(38%) |
0% |
23% |
(19%) |
14% |
|||||||||||||||
Non-GAAP financial measures: |
||||||||||||||||||||||||
Operating income (loss) (non-GAAP) |
3,485 |
(1,526) |
1,955 |
3,348 |
(1,868) |
1,437 |
6,482 |
(837) |
5,605 |
917 |
(118) |
793 |
||||||||||||
YOY |
86% |
(45%) |
187% |
|||||||||||||||||||||
QOQ |
94% |
(55%) |
290% |
|||||||||||||||||||||
Operating margin (non-GAAP) |
18% |
(21%) |
7% |
22% |
(24%) |
6% |
34% |
(11%) |
22% |
|||||||||||||||
Net income (loss) attributable to Baidu |
4,740 |
(1,962) |
3,635 |
4,519 |
(2,482) |
3,082 |
5,656 |
(956) |
5,082 |
801 |
(135) |
719 |
||||||||||||
YOY |
19% |
(51%) |
40% |
|||||||||||||||||||||
QOQ |
25% |
(61%) |
65% |
|||||||||||||||||||||
Net margin (non-GAAP) |
24% |
(28%) |
14% |
30% |
(32%) |
14% |
30% |
(13%) |
20% |
|||||||||||||||
Adjusted EBITDA |
4,766 |
(1,407) |
3,355 |
4,641 |
(1,746) |
2,852 |
7,771 |
(716) |
7,015 |
1,100 |
(101) |
993 |
||||||||||||
YOY |
63% |
(49%) |
109% |
|||||||||||||||||||||
QOQ |
67% |
(59%) |
146% |
|||||||||||||||||||||
Adjusted EBITDA margin |
24% |
(20%) |
13% |
30% |
(23%) |
13% |
41% |
(10%) |
27% |
|||||||||||||||
(1) Includes share-based compensation as follows: |
||||||||||||||||||||||||
Cost of revenues |
58 |
41 |
99 |
34 |
47 |
81 |
49 |
59 |
108 |
7 |
8 |
15 |
||||||||||||
Selling, general and administrative |
327 |
176 |
503 |
273 |
191 |
464 |
331 |
219 |
550 |
47 |
31 |
78 |
||||||||||||
Research and development |
959 |
63 |
1,022 |
877 |
68 |
945 |
1,102 |
86 |
1,188 |
156 |
12 |
168 |
||||||||||||
Total share-based compensation |
1,344 |
280 |
1,624 |
1,184 |
306 |
1,490 |
1,482 |
364 |
1,846 |
210 |
51 |
261 |
||||||||||||
(2) Relates to intersegment eliminations and adjustments |
||||||||||||||||||||||||
(3) 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 |
|||||||||||||
|
|
|
|
|||||||||||||
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
|||||
Net cash provided by (used in) operating |
6,074 |
891 |
6,965 |
2,801 |
(604) |
2,197 |
9,547 |
(1,358) |
8,189 |
1,351 |
(192) |
1,159 |
||||
Net cash provided by (used in) investing activities |
(2,713) |
(7,836) |
(10,549) |
(11,084) |
(1,610) |
(12,694) |
(8,854) |
1,144 |
(7,710) |
(1,254) |
162 |
(1,092) |
||||
Net cash provided by (used in) financing activities |
(8,822) |
373 |
(8,449) |
(1,296) |
(79) |
(1,375) |
(2,211) |
823 |
(1,388) |
(312) |
116 |
(196) |
||||
Effect of exchange rate changes on cash, cash |
235 |
170 |
405 |
139 |
64 |
203 |
26 |
(10) |
16 |
3 |
(1) |
2 |
||||
Net increase (decrease) in cash, cash |
(5,226) |
(6,402) |
(11,628) |
(9,440) |
(2,229) |
(11,669) |
(1,492) |
599 |
(893) |
(212) |
85 |
(127) |
||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
20,541 |
14,026 |
34,567 |
27,529 |
6,910 |
34,439 |
18,089 |
4,681 |
22,770 |
2,560 |
663 |
3,223 |
||||
At end of period |
15,315 |
7,624 |
22,939 |
18,089 |
4,681 |
22,770 |
16,597 |
5,280 |
21,877 |
2,348 |
748 |
3,096 |
||||
Net cash provided by (used in) operating |
6,074 |
891 |
6,965 |
2,801 |
(604) |
2,197 |
9,547 |
(1,358) |
8,189 |
1,351 |
(192) |
1,159 |
||||
Less: Capital expenditures |
(1,204) |
(155) |
(1,359) |
(478) |
(67) |
(545) |
(797) |
(57) |
(854) |
(113) |
(8) |
(121) |
||||
Less: Acquisition of licensed copyrights(1) |
(41) |
(2,906) |
(2,947) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||||
Free cash flow |
4,829 |
(2,170) |
2,659 |
2,323 |
(671) |
1,652 |
8,750 |
(1,415) |
7,335 |
1,238 |
(200) |
1,038 |
||||
Note: Baidu excl. iQIYI represents |
||||||||||||||||
(1) Starting from |
||||||||||||||||
Free cash flow, previously reported |
4,870 |
736 |
5,606 |
2,323 |
2,056 |
4,379 |
8,750 |
1,290 |
10,040 |
1,238 |
183 |
1,421 |
||||
Less: Acquisition of licensed copyrights |
(41) |
(2,906) |
(2,947) |
- |
(2,727) |
(2,727) |
- |
(2,705) |
(2,705) |
- |
(383) |
(383) |
||||
Free cash flow, revised |
4,829 |
(2,170) |
2,659 |
2,323 |
(671) |
1,652 |
8,750 |
(1,415) |
7,335 |
1,238 |
(200) |
1,038 |
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 |
|||||||||||||
|
|
|
|
|||||||||||||
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
|||||
Operating income (loss) |
2,109 |
(1,872) |
233 |
1,848 |
(2,242) |
(437) |
4,966 |
(1,282) |
3,644 |
703 |
(181) |
516 |
||||
Add: Share-based compensation expenses |
1,344 |
280 |
1,624 |
1,184 |
306 |
1,490 |
1,482 |
364 |
1,846 |
210 |
51 |
261 |
||||
Add: Amortization and impairment of intangible assets(1) |
32 |
66 |
98 |
316 |
68 |
384 |
34 |
81 |
115 |
4 |
12 |
16 |
||||
Operating income (loss) (non-GAAP) |
3,485 |
(1,526) |
1,955 |
3,348 |
(1,868) |
1,437 |
6,482 |
(837) |
5,605 |
917 |
(118) |
793 |
||||
Add: Depreciation of fixed assets |
1,281 |
119 |
1,400 |
1,293 |
122 |
1,415 |
1,289 |
121 |
1,410 |
183 |
17 |
200 |
||||
Adjusted EBITDA |
4,766 |
(1,407) |
3,355 |
4,641 |
(1,746) |
2,852 |
7,771 |
(716) |
7,015 |
1,100 |
(101) |
993 |
||||
Net income (loss) attributable to Baidu |
3,731 |
(2,327) |
2,412 |
1,698 |
(2,875) |
41 |
4,424 |
(1,442) |
3,579 |
626 |
(203) |
507 |
||||
Add: Share-based compensation expenses |
1,337 |
280 |
1,495 |
1,177 |
306 |
1,348 |
1,473 |
364 |
1,676 |
208 |
51 |
237 |
||||
Add: Amortization and impairment of intangible assets(1)(3) |
8 |
52 |
37 |
143 |
54 |
173 |
19 |
65 |
55 |
4 |
9 |
8 |
||||
Add: Disposal loss (gain)(3)(4) |
(181) |
- |
(181) |
(252) |
- |
(252) |
453 |
- |
453 |
64 |
- |
64 |
||||
Add: Impairment of long-term investments(3) |
162 |
23 |
185 |
1,528 |
24 |
1,542 |
752 |
48 |
779 |
107 |
7 |
110 |
||||
Add: Fair value loss (gain) of long-term investments(3) |
(285) |
(1) |
(286) |
(176) |
- |
(176) |
(2,535) |
- |
(2,535) |
(359) |
- |
(359) |
||||
Add: Reconciling items on equity method investments(2) |
(32) |
11 |
(27) |
401 |
9 |
406 |
1,070 |
9 |
1,075 |
151 |
1 |
152 |
||||
Net income (loss) attributable to Baidu (non-GAAP) |
4,740 |
(1,962) |
3,635 |
4,519 |
(2,482) |
3,082 |
5,656 |
(956) |
5,082 |
801 |
(135) |
719 |
||||
Diluted earnings per ADS |
6.57 |
0.02 |
10.31 |
1.46 |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.05 |
0.07 |
0.07 |
0.01 |
||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
3.49 |
8.75 |
4.35 |
0.61 |
||||||||||||
Diluted earnings per ADS (non-GAAP) |
10.11 |
8.84 |
14.73 |
2.08 |
||||||||||||
(1) This represents amortization and impairment of intangible assets resulting from business combinations. |
||||||||||||||||
(2) This represents Baidu's share of equity method investments for other non-GAAP reconciling items, amortization and impairment of intangible assets not on the investee's books, accretion of their |
||||||||||||||||
(3) Net of related tax impact |
||||||||||||||||
(4) Includes re-measurement gain or loss of previous held equity interest in the acquisition |
||||||||||||||||
View original content:http://www.prnewswire.com/news-releases/baidu-announces-second-quarter-2020-results-301112078.html
SOURCE