<< Back |
Baidu Announces Third Quarter 2020 Results
BEIJING,
"Our revenue growth turned positive in the third quarter with many advertising verticals turning around, putting Baidu in a good position to further benefit from a recovery in the Chinese economy. The vibrant mobile ecosystem that Baidu has built in the last few years sets a strong foundation for us to grow our non-advertising business," said
"Our team executed in the third quarter with top line growth, resilient profitability and strong cash flow, a testament to the durability of Baidu's business, despite
Financial Highlights
|
||||||||||
(In millions except per ADS, |
Q3 |
Q2 |
Q3 |
|||||||
unaudited) |
2019 |
2020 |
2020 |
YOY |
QOQ |
|||||
RMB |
RMB |
RMB |
US$ |
|||||||
Total revenues |
28,080 |
26,034 |
28,232 |
4,158 |
1% |
8% |
||||
Operating income |
2,355 |
3,644 |
6,156 |
907 |
161% |
69% |
||||
Operating income (non-GAAP) [2] |
3,691 |
5,605 |
7,636 |
1,125 |
107% |
36% |
||||
Net income (loss) to Baidu |
(6,373) |
3,579 |
13,678 |
2,015 |
- |
282% |
||||
Net income to Baidu (non-GAAP) [2] |
4,387 |
5,082 |
6,988 |
1,029 |
59% |
38% |
||||
Diluted earnings (loss) per ADS |
(18.37) |
10.31 |
39.79 |
5.86 |
- |
286% |
||||
Diluted earnings per ADS (non-GAAP) [2] |
12.61 |
14.73 |
20.35 |
3.00 |
61% |
38% |
||||
Adjusted EBITDA [2] |
5,116 |
7,015 |
9,073 |
1,336 |
77% |
29% |
||||
Adjusted EBITDA margin |
18% |
27% |
32% |
32% |
Baidu Core |
||||||||||
Q3 |
Q2 |
Q3 |
||||||||
(In millions, unaudited) |
2019 |
2020 |
2020 |
YOY |
QOQ |
|||||
RMB |
RMB |
RMB |
US$ |
|||||||
Total revenues |
21,010 |
18,926 |
21,379 |
3,149 |
2% |
13% |
||||
Operating income |
5,191 |
4,966 |
7,404 |
1,090 |
43% |
49% |
||||
Operating income (non-GAAP) [2] |
6,224 |
6,482 |
8,505 |
1,253 |
37% |
31% |
||||
Net income (loss) to Baidu Core |
(4,287) |
4,424 |
14,368 |
2,116 |
- |
225% |
||||
Net income to Baidu Core (non-GAAP) [2] |
6,310 |
5,656 |
7,486 |
1,103 |
19% |
32% |
||||
Adjusted EBITDA [2] |
7,525 |
7,771 |
9,822 |
1,447 |
31% |
26% |
||||
Adjusted EBITDA margin |
36% |
41% |
46% |
46% |
[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. |
Other Highlights
Corporate
- Baidu received an ESG rating of BB from MSCI and an ESG risk score of 21.5 from Sustainalytics, reflecting the progress the Company has made through ESG policy changes and improved disclosure on corporate governance.
Baidu World was held virtually inSeptember 2020 in partnership with CCTV, reaching an audience of over 60 million. This year's theme centered on the "Intelligence of Everything," highlighting how Baidu AI products and solutions can improve everyday life and empower enterprises and the public sector to do more and do better in the areas of cloud computing, smart transportation and autonomous driving.- Baidu entered into definitive agreements to raise financing for its
Smart Living Group ("SLG") at a post-money valuation of approximatelyRMB 20 billion , orUS$2.9 billion , inSeptember 2020 . The transaction is expected to be completed in the fourth quarter of 2020, and Baidu is expected to be a super majority shareholder. - Baidu completed a bond offering of
US$950 million inOctober 2020 , consisting ofUS$650 million of 1.720% notes due 2026 andUS$300 million of 2.375% notes due 2030, the proceeds from which are expected to be used to repay certain existing indebtedness. - Baidu returned
US$596 million to shareholders in the third quarter of 2020, bringing the cumulative share repurchase over the last two years to approximatelyUS$2.0 billion .
Mobile Ecosystem
- Baidu App's daily active users ("DAUs") reached 206 million and its monthly active users ("MAUs") reached 544 million in
September 2020 . - The massive reach of Baidu App, along with other products in the Company's product portfolio, is attracting a wide range of knowledge and information-centric videos, including live and short videos. Topical live streaming, such as Wander Planet and Who to Support, grew eight folds sequentially.
- Publishers are sharing more originals on Baijiahao ("BJH") accounts, to take advantage of Baidu's large scale and easy sharing of content across Baidu family of apps. BJH accounts reached 3.6 million, up 52% year over year, in
September 2020 . - App developers are adopting Baidu Smart Mini Programs ("SMPs") to provide users with native-app like experience on Baidu, without having to download the host apps. The number of SMPs grew three folds, and SMP monthly active users on Baidu App reached 355 million, up 22% year over year, in
September 2020 . - Site merchants are switching to Managed Page as the landing page for their search results to improve marketing effectiveness, resulting in Managed Page revenue reaching almost 1/3 of Baidu Core's online marketing services revenue in the third quarter of 2020.
DuerOS
- DuerOS first-party monthly voice queries reached 2.7 billion, up 65% from last year, and DuerOS total monthly voice queries reached 5.3 billion in
September 2020 . - Xiaodu Smart Display ranked #1 in smart display shipments globally, and Xiaodu smart speakers ranked #1 in smart speaker shipments in
China for the second quarter of 2020, according to market research firms IDC, Strategy Analytics and Canalys. - The DuerOS skills store, offering 4,300 skills in wide ranging genres, including education, video, online game and live streaming, is supported by a developer community of 45,000.
- Xiaodu Smart Earphones was introduced in
September 2020 , allowing users to navigate DuerOS skills using its voice assistant and hear instant language translation. Xiaodu Smart Earphones broaden the use case of the Xiaodu voice assistant from home, auto and hotel to anywhere with mobile.
Cloud, AI Services & AI Platform
- Baidu partners with Postal Savings Bank of China ("PSBC"), a top consumer bank in
China with 40,000 branches nationwide, to provide Baidu AI PaaS, which can be trained to provide better credit risk management by leveraging Baidu's advanced AI capabilities, such as big data and natural language processing. - Baidu partners with the
Economic and Technological Development Zone inGuiyang , a major national data center hub inChina , to provide its AI PaaS platform that will be made available to the 400+ enterprises across 10 industries located in the economic development zone. Baidu's AI PaaS can help businesses improve their operations and do more through advanced AI, including deep learning, blockchain and computer vision, - Baidu's AI open platform built on Baidu Cloud offers over 270 AI capabilities, attracting a developer community of over 2 million.
- Baidu Translate, an AI cloud service leveraging Baidu's advanced natural language processing, speech and vision processing technologies, supports over 200 languages and processes over 100 billion bites a day, attracting a developer community of 400,000.
Apollo
- Baidu partners with the city of
Guangzhou ,Guangdong to provide smart transportation solutions to improve traffic efficiency, air pollution and road safety. Apollo Go robotaxi is now opened to the public inBeijing , becoming the third city followingChangsha ,Hunan and Cangzhou,Hebei .Apollo Go rides may be ordered from Baidu Maps orApollo Go app.- Baidu was granted
China's first driverless test permit inChangsha .
iQIYI
- iQIYI subscribers reached 104.8 million in
September 2020 , and membership revenue was up 7% year over year. iQIYI's large subscriber base further strengthens iQIYI's foundation to produce entertainment blockbuster originals.
Third 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
Non-GAAP 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 fourth quarter of 2020, Baidu expects revenues to be between
The above forecast reflects Baidu's current and preliminary view, which is subject to substantial uncertainty.
Conference Call Information
Baidu's management will hold an earnings conference call at
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/2876397. It will automatically direct you to the registration page of "Baidu Q3 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 "2876397".
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: |
2876397 |
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."
Baidu, Inc. |
|||||||||
Condensed Consolidated Statements of Income (Loss) |
|||||||||
(In millions except for share, per share (or ADS) information, unaudited) |
|||||||||
Three Months Ended |
|||||||||
|
|
|
|
||||||
2019 |
2020 |
2020 |
2020 |
||||||
RMB |
RMB |
RMB |
US$(2) |
||||||
Revenues: |
|||||||||
Online marketing services |
20,434 |
17,688 |
20,201 |
2,975 |
|||||
Others |
7,646 |
8,346 |
8,031 |
1,183 |
|||||
Total revenues |
28,080 |
26,034 |
28,232 |
4,158 |
|||||
Costs and expenses: |
|||||||||
Cost of revenues(1) |
16,378 |
13,134 |
12,815 |
1,886 |
|||||
Selling, general and administrative(1) |
4,657 |
4,417 |
4,700 |
692 |
|||||
Research and development(1) |
4,690 |
4,839 |
4,561 |
673 |
|||||
Total costs and expenses |
25,725 |
22,390 |
22,076 |
3,251 |
|||||
Operating income |
2,355 |
3,644 |
6,156 |
907 |
|||||
Other income (loss): |
|||||||||
Interest income |
1,687 |
1,312 |
1,297 |
191 |
|||||
Interest expense |
(788) |
(820) |
(755) |
(111) |
|||||
Foreign exchange income (loss), net |
29 |
55 |
(271) |
(40) |
|||||
Gain (loss) from equity method investments |
(729) |
(1,732) |
(546) |
(80) |
|||||
Other income (loss), net |
(9,683) |
1,551 |
9,169 |
1,351 |
|||||
Total other income (loss), net |
(9,484) |
366 |
8,894 |
1,311 |
|||||
Income (loss) before income taxes |
(7,129) |
4,010 |
15,050 |
2,218 |
|||||
Income tax expense |
934 |
1,222 |
1,618 |
239 |
|||||
Net income (loss) |
(8,063) |
2,788 |
13,432 |
1,979 |
|||||
Net loss attributable to noncontrolling interests |
(1,690) |
(791) |
(246) |
(36) |
|||||
Net income (loss) attributable to Baidu |
(6,373) |
3,579 |
13,678 |
2,015 |
|||||
Earnings per ADS (1 Class A ordinary share equals 10 ADSs): |
|||||||||
-Basic |
(18.37) |
10.34 |
40.21 |
5.92 |
|||||
-Diluted |
(18.37) |
10.31 |
39.79 |
5.86 |
|||||
Earnings per share for Class A and Class B ordinary shares: |
|||||||||
-Basic |
(183.74) |
103.44 |
402.06 |
59.22 |
|||||
-Diluted |
(183.74) |
103.06 |
397.88 |
58.60 |
|||||
Weighted average number of Class A and Class B ordinary shares outstanding: |
|||||||||
Basic |
34,793,154 |
34,377,658 |
33,982,547 |
33,982,547 |
|||||
Diluted |
34,793,154 |
34,505,617 |
34,339,438 |
34,339,438 |
|||||
(1) Includes share-based compensation expenses as follows: |
|||||||||
Cost of revenues |
70 |
108 |
81 |
12 |
|||||
Selling, general and administrative |
336 |
550 |
403 |
60 |
|||||
Research and development |
810 |
1,188 |
930 |
137 |
|||||
Total share-based compensation expenses |
1,216 |
1,846 |
1,414 |
209 |
|||||
(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 |
18,423 |
2,713 |
|||
Restricted cash |
996 |
669 |
99 |
|||
Short-term investments |
112,924 |
126,876 |
18,687 |
|||
Accounts receivable, net |
7,416 |
7,046 |
1,038 |
|||
Amounts due from related parties |
1,594 |
1,307 |
193 |
|||
Other current assets, net |
9,189 |
8,831 |
1,301 |
|||
Total current assets |
165,562 |
163,152 |
24,031 |
|||
Non-current assets: |
||||||
Fixed assets, net |
18,311 |
17,154 |
2,527 |
|||
Licensed copyrights, net |
6,287 |
6,062 |
893 |
|||
Intangible assets, net |
1,600 |
2,033 |
299 |
|||
Goodwill |
18,250 |
21,776 |
3,207 |
|||
Long-term investments, net |
69,410 |
81,289 |
11,973 |
|||
Amounts due from related parties |
3,564 |
3,639 |
536 |
|||
Deferred tax assets, net |
2,193 |
804 |
118 |
|||
Operating lease right-of-use assets |
7,332 |
9,648 |
1,421 |
|||
Produced content, net |
4,355 |
5,517 |
813 |
|||
Other non-current assets |
4,452 |
3,668 |
540 |
|||
Total non-current assets |
135,754 |
151,590 |
22,327 |
|||
Total assets |
301,316 |
314,742 |
46,358 |
|||
LIABILITIES AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
2,618 |
3,804 |
560 |
|||
Accounts payable and accrued liabilities |
32,701 |
31,592 |
4,653 |
|||
Customer deposits and deferred revenue |
11,062 |
12,185 |
1,795 |
|||
Deferred income |
529 |
163 |
24 |
|||
Long-term loans, current portion |
737 |
7,506 |
1,106 |
|||
Notes payable, current portion |
5,219 |
- |
- |
|||
Amounts due to related parties |
2,231 |
1,747 |
257 |
|||
Operating lease liabilities |
2,283 |
4,636 |
683 |
|||
Total current liabilities |
57,380 |
61,633 |
9,078 |
|||
Non-current liabilities: |
||||||
Deferred income |
17 |
57 |
8 |
|||
Deferred revenue |
1,009 |
609 |
90 |
|||
Amounts due to related parties |
3,846 |
3,689 |
543 |
|||
Long-term loans |
7,804 |
628 |
92 |
|||
Notes payable |
38,090 |
43,917 |
6,468 |
|||
Convertible senior notes |
12,297 |
12,307 |
1,813 |
|||
Deferred tax liabilities |
3,273 |
3,319 |
489 |
|||
Operating lease liabilities |
4,486 |
4,607 |
679 |
|||
Other non-current liabilities |
299 |
316 |
47 |
|||
Total non-current liabilities |
71,121 |
69,449 |
10,229 |
|||
Total liabilities |
128,501 |
131,082 |
19,307 |
|||
Redeemable noncontrolling interests |
1,109 |
1,248 |
184 |
|||
Equity |
||||||
Total Baidu shareholders' equity |
163,599 |
176,291 |
25,965 |
|||
Noncontrolling interests |
8,107 |
6,121 |
902 |
|||
Total equity |
171,706 |
182,412 |
26,867 |
|||
Total liabilities, redeemable noncontrolling |
301,316 |
314,742 |
46,358 |
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 |
21,010 |
7,397 |
(327) |
28,080 |
18,926 |
7,412 |
(304) |
26,034 |
21,379 |
7,188 |
(335) |
28,232 |
3,149 |
1,059 |
(50) |
4,158 |
||||||||
YOY |
2% |
(3%) |
1% |
|||||||||||||||||||||
QOQ |
13% |
(3%) |
8% |
|||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||
Cost of revenues (1) |
8,502 |
8,176 |
(300) |
16,378 |
6,555 |
6,834 |
(255) |
13,134 |
6,728 |
6,363 |
(276) |
12,815 |
991 |
937 |
(42) |
1,886 |
||||||||
Selling, general and administrative (1) |
3,320 |
1,350 |
(13) |
4,657 |
3,230 |
1,196 |
(9) |
4,417 |
3,354 |
1,364 |
(18) |
4,700 |
494 |
201 |
(3) |
692 |
||||||||
Research and development (1) |
3,997 |
703 |
(10) |
4,690 |
4,175 |
664 |
- |
4,839 |
3,893 |
671 |
(3) |
4,561 |
574 |
99 |
- |
673 |
||||||||
Total costs and expenses |
15,819 |
10,229 |
(323) |
25,725 |
13,960 |
8,694 |
(264) |
22,390 |
13,975 |
8,398 |
(297) |
22,076 |
2,059 |
1,237 |
(45) |
3,251 |
||||||||
YOY |
||||||||||||||||||||||||
Cost of revenues |
(21%) |
(22%) |
(22%) |
|||||||||||||||||||||
Selling, general and administrative |
1% |
1% |
1% |
|||||||||||||||||||||
Research and development |
(3%) |
(5%) |
(3%) |
|||||||||||||||||||||
Cost and expenses |
(12%) |
(18%) |
(14%) |
|||||||||||||||||||||
Operating income (loss) |
5,191 |
(2,832) |
(4) |
2,355 |
4,966 |
(1,282) |
(40) |
3,644 |
7,404 |
(1,210) |
(38) |
6,156 |
1,090 |
(178) |
(5) |
907 |
||||||||
YOY |
43% |
(57%) |
161% |
|||||||||||||||||||||
QOQ |
49% |
(6%) |
69% |
|||||||||||||||||||||
Operating margin |
25% |
(38%) |
8% |
26% |
(17%) |
14% |
35% |
(17%) |
22% |
|||||||||||||||
Add: total other income (loss),net |
(8,657) |
(827) |
(9,484) |
507 |
(141) |
- |
366 |
8,827 |
67 |
- |
8,894 |
1,301 |
10 |
- |
1,311 |
|||||||||
Less: income tax expense |
918 |
16 |
934 |
1,206 |
16 |
- |
1,222 |
1,599 |
19 |
- |
1,618 |
236 |
3 |
- |
239 |
|||||||||
Less: net income (loss) attributable to NCI |
(97) |
13 |
(1,606) |
(1,690) |
(157) |
3 |
(637) |
(3) |
(791) |
264 |
13 |
(523) |
(3) |
(246) |
39 |
2 |
(77) |
(3) |
(36) |
|||||
Net income(loss) attributable to Baidu |
(4,287) |
(3,688) |
1,602 |
(6,373) |
4,424 |
(1,442) |
597 |
3,579 |
14,368 |
(1,175) |
485 |
13,678 |
2,116 |
(173) |
72 |
2,015 |
||||||||
YOY |
- |
(68%) |
- |
|||||||||||||||||||||
QOQ |
225% |
(19%) |
282% |
|||||||||||||||||||||
Net margin |
(20%) |
(50%) |
(23%) |
23% |
(19%) |
14% |
67% |
(16%) |
48% |
|||||||||||||||
Non-GAAP financial measures: |
||||||||||||||||||||||||
Operating income (loss) (non-GAAP) |
6,224 |
(2,529) |
3,691 |
6,482 |
(837) |
5,605 |
8,505 |
(831) |
7,636 |
1,253 |
(123) |
1,125 |
||||||||||||
YOY |
37% |
(67%) |
107% |
|||||||||||||||||||||
QOQ |
31% |
(1%) |
36% |
|||||||||||||||||||||
Operating margin (non-GAAP) |
30% |
(34%) |
13% |
34% |
(11%) |
22% |
40% |
(12%) |
27% |
|||||||||||||||
Net income (loss) attributable to Baidu (non-GAAP) |
6,310 |
(3,394) |
4,387 |
5,656 |
(956) |
5,082 |
7,486 |
(830) |
6,988 |
1,103 |
(123) |
1,029 |
||||||||||||
YOY |
19% |
(76%) |
59% |
|||||||||||||||||||||
QOQ |
32% |
(13%) |
38% |
|||||||||||||||||||||
Net margin (non-GAAP) |
30% |
(46%) |
16% |
30% |
(13%) |
20% |
35% |
(12%) |
25% |
|||||||||||||||
Adjusted EBITDA |
7,525 |
(2,405) |
5,116 |
7,771 |
(716) |
7,015 |
9,822 |
(711) |
9,073 |
1,447 |
(106) |
1,336 |
||||||||||||
YOY |
31% |
(70%) |
77% |
|||||||||||||||||||||
QOQ |
26% |
(1%) |
29% |
|||||||||||||||||||||
Adjusted EBITDA margin |
36% |
(33%) |
18% |
41% |
(10%) |
27% |
46% |
(10%) |
32% |
|||||||||||||||
(1) Includes share-based compensation as follows: |
||||||||||||||||||||||||
Cost of revenues |
25 |
45 |
70 |
49 |
59 |
108 |
29 |
52 |
81 |
4 |
8 |
12 |
||||||||||||
Selling, general and administrative |
207 |
129 |
336 |
331 |
219 |
550 |
187 |
216 |
403 |
28 |
32 |
60 |
||||||||||||
Research and development |
749 |
61 |
810 |
1,102 |
86 |
1,188 |
846 |
84 |
930 |
125 |
12 |
137 |
||||||||||||
Total share-based compensation |
981 |
235 |
1,216 |
1,482 |
364 |
1,846 |
1,062 |
352 |
1,414 |
157 |
52 |
209 |
||||||||||||
(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 |
8,508 |
293 |
8,801 |
9,547 |
(1,358) |
8,189 |
9,716 |
(1,929) |
7,787 |
1,431 |
(284) |
1,147 |
||||
Net cash provided by (used in) investing activities |
(11,960) |
(922) |
(12,882) |
(8,854) |
1,144 |
(7,710) |
(6,576) |
343 |
(6,233) |
(969) |
51 |
(918) |
||||
Net cash provided by (used in) financing activities |
(1,903) |
(160) |
(2,063) |
(2,211) |
823 |
(1,388) |
(4,387) |
238 |
(4,149) |
(646) |
35 |
(611) |
||||
Effect of exchange rate changes on cash, cash |
122 |
258 |
380 |
26 |
(10) |
16 |
(77) |
(113) |
(190) |
(11) |
(17) |
(28) |
||||
Net increase (decrease) in cash, cash |
(5,233) |
(531) |
(5,764) |
(1,492) |
599 |
(893) |
(1,324) |
(1,461) |
(2,785) |
(195) |
(215) |
(410) |
||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
15,315 |
7,624 |
22,939 |
18,089 |
4,681 |
22,770 |
16,597 |
5,280 |
21,877 |
2,444 |
778 |
3,222 |
||||
At end of period |
10,082 |
7,093 |
17,175 |
16,597 |
5,280 |
21,877 |
15,273 |
3,819 |
19,092 |
2,249 |
563 |
2,812 |
||||
Net cash provided by (used in) operating |
8,508 |
293 |
8,801 |
9,547 |
(1,358) |
8,189 |
9,716 |
(1,929) |
7,787 |
1,431 |
(284) |
1,147 |
||||
Less: Capital expenditures |
(1,031) |
(181) |
(1,212) |
(797) |
(57) |
(854) |
(1,417) |
(90) |
(1,507) |
(209) |
(13) |
(222) |
||||
Less: Acquisition of licensed copyrights(1) |
(50) |
(2,689) |
(2,739) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||||
Free cash flow |
7,427 |
(2,577) |
4,850 |
8,750 |
(1,415) |
7,335 |
8,299 |
(2,019) |
6,280 |
1,222 |
(297) |
925 |
||||
Note: Baidu excl. iQIYI represents |
||||||||||||||||
(1) Starting from |
||||||||||||||||
Free cash flow, previously reported |
7,477 |
112 |
7,589 |
8,750 |
1,290 |
10,040 |
8,299 |
385 |
8,684 |
1,222 |
57 |
1,279 |
||||
Less: Acquisition of licensed copyrights |
(50) |
(2,689) |
(2,739) |
- |
(2,705) |
(2,705) |
- |
(2,404) |
(2,404) |
- |
(354) |
(354) |
||||
Free cash flow, revised |
7,427 |
(2,577) |
4,850 |
8,750 |
(1,415) |
7,335 |
8,299 |
(2,019) |
6,280 |
1,222 |
(297) |
925 |
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) |
5,191 |
(2,832) |
2,355 |
4,966 |
(1,282) |
3,644 |
7,404 |
(1,210) |
6,156 |
1,090 |
(178) |
907 |
||||
Add: Share-based compensation expenses |
981 |
235 |
1,216 |
1,482 |
364 |
1,846 |
1,062 |
352 |
1,414 |
157 |
52 |
209 |
||||
Add: Amortization and impairment of intangible assets(1) |
52 |
68 |
120 |
34 |
81 |
115 |
39 |
27 |
66 |
6 |
3 |
9 |
||||
Operating income (loss) (non-GAAP) |
6,224 |
(2,529) |
3,691 |
6,482 |
(837) |
5,605 |
8,505 |
(831) |
7,636 |
1,253 |
(123) |
1,125 |
||||
Add: Depreciation of fixed assets |
1,301 |
124 |
1,425 |
1,289 |
121 |
1,410 |
1,317 |
120 |
1,437 |
194 |
17 |
211 |
||||
Adjusted EBITDA |
7,525 |
(2,405) |
5,116 |
7,771 |
(716) |
7,015 |
9,822 |
(711) |
9,073 |
1,447 |
(106) |
1,336 |
||||
Net income (loss) attributable to Baidu |
(4,287) |
(3,688) |
(6,373) |
4,424 |
(1,442) |
3,579 |
14,368 |
(1,175) |
13,678 |
2,116 |
(173) |
2,015 |
||||
Add: Share-based compensation expenses |
974 |
235 |
1,106 |
1,473 |
364 |
1,676 |
1,056 |
352 |
1,252 |
156 |
52 |
184 |
||||
Add: Amortization and impairment of intangible assets(1)(3) |
21 |
50 |
47 |
19 |
65 |
55 |
31 |
23 |
44 |
5 |
3 |
6 |
||||
Add: Disposal loss (gain)(3)(4) |
- |
- |
- |
453 |
- |
453 |
(5) |
- |
(5) |
(1) |
- |
(1) |
||||
Add: Impairment of long-term investments(3) |
8,023 |
- |
8,023 |
752 |
48 |
779 |
- |
- |
- |
- |
- |
- |
||||
Add: Fair value loss (gain) of long-term investments(3) |
745 |
1 |
745 |
(2,535) |
- |
(2,535) |
(8,464) |
(33) |
(8,483) |
(1,247) |
(5) |
(1,249) |
||||
Add: Reconciling items on equity method investments(2) |
834 |
8 |
839 |
1,070 |
9 |
1,075 |
500 |
3 |
502 |
74 |
- |
74 |
||||
Net income (loss) attributable to Baidu (non-GAAP) |
6,310 |
(3,394) |
4,387 |
5,656 |
(956) |
5,082 |
7,486 |
(830) |
6,988 |
1,103 |
(123) |
1,029 |
||||
Diluted earnings per ADS |
(18.37) |
10.31 |
39.79 |
5.86 |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.06 |
0.07 |
0.04 |
0.01 |
||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
30.92 |
4.35 |
(19.48) |
(2.87) |
||||||||||||
Diluted earnings per ADS (non-GAAP) |
12.61 |
14.73 |
20.35 |
3.00 |
||||||||||||
(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-third-quarter-2020-results-301173850.html
SOURCE