UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of August 2023
Commission File Number: 000-51469
BAIDU, INC.
Baidu Campus
No. 10 Shangdi 10th Street
Haidian District, Beijing 100085
The Peoples Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ☒ Form 40-F ☐
EXPLANATORY NOTE
Baidu, Inc. (the Company) hereby furnishes the press release announcing its unaudited financial results for the quarter ended June 30, 2023, which is attached hereto as exhibit 99.1. Pursuant to the Rules Governing the Listing of Securities on the Hong Kong Stock Exchange, the Company hereby also furnishes the reconciliation of the material differences between its unaudited financial results for the quarter ended June 30, 2023 prepared under the U.S. Generally Accepted Accounting Principles and the International Financial Reporting Standards, which is attached hereto as exhibit 99.2.
EXHIBIT INDEX
Exhibit No. | Description | |
99.1 | Press Release Baidu Announces Second Quarter 2023 Results | |
99.2 | Reconciliation Between the U.S. Generally Accepted Accounting Principles and the International Financial Reporting Standards |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
BAIDU, INC. | ||
By: |
/s/ Rong Luo | |
Name: |
Rong Luo | |
Title: |
Chief Financial Officer |
Date: August 22, 2023
Exhibit 99.1
Baidu Announces Second Quarter 2023 Results
BEIJING, China, August 22, 2023 Baidu, Inc. (NASDAQ: BIDU and HKEX: 9888 (HKD Counter) and 89888 (RMB Counter), Baidu or the Company), a leading AI company with strong Internet foundation, today announced its unaudited financial results for the second quarter ended June 30, 2023.
In the second quarter of 2023, Baidu Core accelerated revenue and profit growth, driven by the solid performance of online marketing business and operating leverage, said Robin Li, Co-founder and CEO of Baidu. Generative AI and large language models hold immense transformative power in numerous industries, presenting a significant market opportunity for us. To stay ahead of the game, we keep upgrading our models to generate more creative responses, while improving training throughput and lowering inference costs. Our latest foundation model, ERNIE 3.5, has been well recognized by our cloud customers, AI developers, and industry experts. By adopting an AI-native mindset, we are reinventing our products and offerings for innovative experiences, and to support various enterprises to capture this opportunity. Overall, Baidu is committed to building a new engine around generative AI and LLM to drive sustainable long-term growth.
Baidu Core non-GAAP operating profit grew by 27% from a year ago, with non-GAAP operating margin expanding to 25% from 22% a year ago and 23% a quarter ago. Baidu Core generated about RMB9.7 billion net cash from operating activities in the quarter. The improvement in profit and margins as well as strong cash generation were primarily driven by revenue acceleration and efficiency gain, said Rong Luo, CFO of Baidu. Baidu has invested in AI for over a decade and is well-positioned to capitalize on the opportunities arising from generative AI and LLM. As we look ahead, we remain steadfast in investing in AI, in particular large language models and generative AI in the upcoming quarters.
Second Quarter 2023 Financial Highlights1
Baidu, Inc. | ||||||||||||||||||||||||
(In millions except per ADS, unaudited) | Q2 2022 |
Q1 2023 |
Q2 2023 | YOY | QOQ | |||||||||||||||||||
RMB | RMB | RMB | US$ | |||||||||||||||||||||
Total revenues |
29,647 | 31,144 | 34,056 | 4,697 | 15 | % | 9 | % | ||||||||||||||||
Operating income |
3,400 | 4,980 | 5,210 | 718 | 53 | % | 5 | % | ||||||||||||||||
Operating income (non-GAAP)2 |
5,493 | 6,428 | 7,334 | 1,011 | 34 | % | 14 | % | ||||||||||||||||
Net income to Baidu |
3,637 | 5,825 | 5,210 | 718 | 43 | % | (11 | %) | ||||||||||||||||
Net income to Baidu (non-GAAP)2 |
5,541 | 5,727 | 7,998 | 1,103 | 44 | % | 40 | % | ||||||||||||||||
Diluted earnings per ADS |
9.97 | 15.92 | 14.17 | 1.95 | 42 | % | (11 | %) | ||||||||||||||||
Diluted earnings per ADS (non-GAAP)2 |
15.79 | 16.10 | 22.55 | 3.11 | 43 | % | 40 | % | ||||||||||||||||
Adjusted EBITDA2 |
7,054 | 8,145 | 9,116 | 1,257 | 29 | % | 12 | % | ||||||||||||||||
Adjusted EBITDA margin |
24 | % | 26 | % | 27 | % | 27 | % |
1 | Unless otherwise noted, RMB to USD was converted at an exchange rate of RMB7.2513 as of June 30, 2023, as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System. Translations are provided solely for the convenience of the reader. |
2 | Non-GAAP measures are defined in the Non-GAAP Financial Measures section (see also Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures for more details). |
1
Baidu Core | ||||||||||||||||||||||||
(In millions, unaudited) | Q2 2022 |
Q1 2023 |
Q2 2023 | YOY | QOQ | |||||||||||||||||||
RMB | RMB | RMB | US$ | |||||||||||||||||||||
Total revenues |
23,160 | 22,998 | 26,407 | 3,642 | 14 | % | 15 | % | ||||||||||||||||
Operating income |
3,246 | 4,091 | 4,568 | 630 | 41 | % | 12 | % | ||||||||||||||||
Operating income (non-GAAP)2 |
5,121 | 5,363 | 6,516 | 899 | 27 | % | 21 | % | ||||||||||||||||
Net income to Baidu Core |
3,716 | 5,513 | 5,012 | 691 | 35 | % | (9 | %) | ||||||||||||||||
Net income to Baidu Core (non-GAAP)2 |
5,449 | 5,268 | 7,694 | 1,061 | 41 | % | 46 | % | ||||||||||||||||
Adjusted EBITDA2 |
6,597 | 7,003 | 8,229 | 1,135 | 25 | % | 18 | % | ||||||||||||||||
Adjusted EBITDA margin |
28 | % | 30 | % | 31 | % | 31 | % | ||||||||||||||||
Operational Highlights |
Corporate
| Baidu launched ERNIE 3.5 in May 2023, which is the latest foundation model powering ERNIE Bot, Baidus conversational AI bot. According to IDCs latest report on the technological abilities of AI models, issued in July 2023, ERNIE 3.5 excels in many areas, such as algorithm, industry coverage, developer tools, and ecosystem. |
| Baidu earned a position in the China edition of the S&P Global Sustainability Yearbook, in recognizing its exceptional ESG scores. The selection stems from a comprehensive evaluation of 1,600 Chinese companies as part of the S&P Global 2022 Corporate Sustainability Assessment, underscoring Baidus sustainability practices. |
AI Cloud
| PaddlePaddle developer community grew to 8 million in mid-August, 2023. PaddlePaddle is Baidus self-developed open-source deep learning framework. |
| According to IDCs 2022 report on Chinas public cloud market, Baidu was once again ranked the No.1 AI Cloud provider in China, maintaining this position for the fourth consecutive year. |
Intelligent Driving
| Apollo Go, Baidus autonomous ride-hailing service, provided around 714K rides in the second quarter of 2023, up 149% year over year. As of June 30, 2023, the cumulative rides provided to the public by Apollo Go reached 3.3 million. |
2
| Apollo Go received permits to offer fully driverless ride-hailing services to the public in Shenzhen Pingshan area in June. Apollo Go has now been granted permission to provide fully driverless ride-hailing services to the public in four cities, including Beijing, Shenzhen, Wuhan and Chongqing. |
| Apollo Go received permits to conduct fully driverless testing on open roads in Shanghai Pudong area in July. |
Other Growth Initiatives
| Xiaodu ranked No.1 in smart display shipments and smart speaker shipments in China for the first quarter of 2023, according to IDC and Canalys. |
Mobile Ecosystem
| In June 2023, Baidu Apps MAUs reached 677 million, up 8% year over year. |
| Managed Page accounted for 52% of Baidu Cores online marketing revenue in the second quarter of 2023. |
iQIYI
iQIYIs average daily number of total subscribing members for the quarter was 111.2 million, compared to 98.3 million for the second quarter of 2022 and 128.9 million for the first quarter of 2023.
Second Quarter 2023 Financial Results
Total revenues were RMB34.1 billion ($4.70 billion), increasing 15% year over year.
| Revenue from Baidu Core was RMB26.4 billion ($3.64 billion), increasing 14% year over year; online marketing revenue was RMB19.6 billion ($2.71 billion), up 15% year over year, and non-online marketing revenue was RMB6.8 billion ($937 million), up 12% year over year. |
| Revenue from iQIYI was RMB7.8 billion ($1.08 billion), increasing 17% year over year. |
Cost of revenues was RMB16.2 billion($2.23 billion), increasing 7% year over year, primarily due to an increase in content costs and traffic acquisition costs.
Selling, general and administrative expenses were RMB6.3 billion ($869 million), increasing 32% year over year, primarily due to an increase in channel spending and promotional marketing expenses.
Research and development expense was RMB6.4 billion ($880 million), increasing 1% year over year, primarily due to an increase in server depreciation expenses and cloud related expenses which support ERNIE Bot research inputs, partially offset by the decrease in personnel related expenses.
3
Operating income was RMB5.2 billion ($718 million). Baidu Core operating income was RMB4.6 billion ($630 million), and Baidu Core operating margin was 17%. Non-GAAP operating income was RMB7.3 billion ($1.01 billion). Non-GAAP Baidu Core operating income was RMB6.5 billion ($899 million), and non-GAAP Baidu Core operating margin was 25%.
Total other income, net was RMB1.4 billion ($189 million), increasing 807% year over year, primarily due to the increase in net foreign exchange gain and net interest income, partially offset by the increase of fair value loss from long-term investments.
Income tax expense was RMB1.3 billion ($175 million), compared to RMB25 million in the same period last year. The lower level of income tax expense in the second quarter of 2022 is primarily due to the reversal of certain tax expenses based on the 2021 tax return. Apart from the reversal, the main reason for the increase of income tax expense is the increase in profit before tax year over year.
Net income attributable to Baidu was RMB5.2 billion ($718 million), and diluted earnings per ADS was RMB14.17 ($1.95). Net income attributable to Baidu Core was RMB5.0 billion ($691 million), and net margin for Baidu Core was 19%. Non-GAAP net income attributable to Baidu was RMB8.0 billion ($1.10 billion). Non-GAAP diluted earnings per ADS was RMB22.55 ($3.11). Non-GAAP net income attributable to Baidu Core was RMB7.7 billion ($1.06 billion), and non-GAAP net margin for Baidu Core was 29%.
Adjusted EBITDA was RMB9.1 billion ($1.26 billion) and adjusted EBITDA margin was 27%. Adjusted EBITDA for Baidu Core was RMB8.2 billion ($1.14 billion) and adjusted EBITDA margin for Baidu Core was 31%.
As of June 30, 2023, cash, cash equivalents, restricted cash and short-term investments were RMB201.5 billion ($27.79 billion), and cash, cash equivalents, restricted cash and short-term investments excluding iQIYI were RMB196.9 billion ($27.15 billion). Free cash flow was RMB7.9 billion ($1.09 billion), and free cash flow excluding iQIYI was RMB7.1 billion ($973 million).
Conference Call Information
Baidus management will hold an earnings conference call at 8 AM on August 22, 2023, U.S. Eastern Time (8 PM on August 22, 2023, Beijing Time).
Please register in advance of the conference call using the link provided below. It will automatically direct you to the registration page of Baidu Inc Q2 2023 Earnings Conference Call. Please follow the steps to enter your registration details, then click Register. Upon registering, you will then be provided with the dial-in number, the passcode, and your unique access PIN. This information will also be emailed to you as a calendar invite.
For pre-registration, please click
https://s1.c-conf.com/diamondpass/10032710-f851qv.html
4
In the 10 minutes prior to the call start time, you may use the conference access information (including dial-in number(s), the passcode and unique access PIN) provided in the calendar invite that you have received following your pre-registration.
Additionally, a live and archived webcast of this conference call will be available at https://ir.baidu.com.
About Baidu
Founded in 2000, Baidus mission is to make the complicated world simpler through technology. Baidu is a leading AI company with strong Internet foundation, trading on NASDAQ under BIDU and HKEX under 9888. One Baidu ADS represents eight Class A ordinary shares.
Contacts
Investors Relations, Baidu, Inc.
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 U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as will, expects, anticipates, future, intends, plans, believes, estimates, confident and similar statements. Among other things, Baidus and other parties strategic and operational plans, contain forward-looking statements. Baidu may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, in announcements made on the website of The Stock Exchange of Hong Kong Limited (the Hong Kong Stock Exchange), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including but not limited to statements about Baidus beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: Baidus growth strategies; its future business development, including development of new products and services; its ability to attract and retain users and customers; competition in the Chinese Internet search and newsfeed market; competition for online marketing customers; changes in the Companys revenues and certain cost or expense items as a percentage of its revenues; the outcome of ongoing, or any future, litigation or arbitration, including those relating to intellectual property rights; the expected growth of the Chinese-language Internet search and newsfeed market and the number of Internet and broadband users in China; Chinese governmental policies relating to the Internet and Internet search providers, and general economic conditions in China and elsewhere. Further information regarding these and other risks is included in the Companys annual report on Form 20-F and other documents filed with the Securities and Exchange Commission, and announcements on the website of the Hong Kong Stock Exchange. Baidu does not undertake any obligation to update any forward-looking statement, except as required under applicable law. All information provided in this press release and in the attachments is as of the date of the press release, and Baidu undertakes no duty to update such information, except as required under applicable law.
5
Non-GAAP Financial Measures
To supplement Baidus 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 non-cash charges or non-operating 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 managements internal comparisons to Baidus 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 Companys 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 Companys data.
Non-GAAP operating income represents operating income excluding share-based compensation expenses, 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. Baidus 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 share, adjusted for related income tax effects, are also excluded.
6
Non-GAAP diluted earnings per ADS represents diluted earnings per ADS calculated by dividing non-GAAP net income attributable to Baidu, 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.
For more information on non-GAAP financial measures, please see the tables captioned Reconciliations of non-GAAP financial measures to the nearest comparable GAAP measure.
7
Baidu, Inc.
Condensed Consolidated Statements of Income
(In millions except for per share (or ADS) information, unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | June 30, | June 30, | ||||||||||||||||||||||
2022 | 2023 | 2023 | 2023 | 2022 | 2023 | 2023 | ||||||||||||||||||||||
RMB | RMB | RMB | US$(2) | RMB | RMB | US$(2) | ||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||
Online marketing services |
18,268 | 17,972 | 21,081 | 2,907 | 35,197 | 39,053 | 5,386 | |||||||||||||||||||||
Others |
11,379 | 13,172 | 12,975 | 1,790 | 22,861 | 26,147 | 3,606 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total revenues |
29,647 | 31,144 | 34,056 | 4,697 | 58,058 | 65,200 | 8,992 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||||||
Cost of revenues(1) |
15,171 | 15,152 | 16,167 | 2,230 | 30,717 | 31,319 | 4,319 | |||||||||||||||||||||
Selling, general and administrative(1) |
4,784 | 5,589 | 6,298 | 869 | 9,440 | 11,887 | 1,639 | |||||||||||||||||||||
Research and development(1) |
6,292 | 5,423 | 6,381 | 880 | 11,900 | 11,804 | 1,628 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total costs and expenses |
26,247 | 26,164 | 28,846 | 3,979 | 52,057 | 55,010 | 7,586 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income |
3,400 | 4,980 | 5,210 | 718 | 6,001 | 10,190 | 1,406 | |||||||||||||||||||||
Other income (loss): |
||||||||||||||||||||||||||||
Interest income |
1,525 | 1,915 | 1,948 | 269 | 2,979 | 3,863 | 533 | |||||||||||||||||||||
Interest expense |
(741 | ) | (804 | ) | (817 | ) | (113 | ) | (1,451 | ) | (1,621 | ) | (224 | ) | ||||||||||||||
Foreign exchange (loss) gain, net |
(329 | ) | (106 | ) | 1,176 | 162 | (340 | ) | 1,070 | 148 | ||||||||||||||||||
Share of losses from equity method investments |
(603 | ) | (48 | ) | (383 | ) | (53 | ) | (1,011 | ) | (431 | ) | (59 | ) | ||||||||||||||
Others, net |
299 | 1,638 | (555 | ) | (76 | ) | (2,987 | ) | 1,083 | 149 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total other income (loss), net |
151 | 2,595 | 1,369 | 189 | (2,810 | ) | 3,964 | 547 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income before income taxes |
3,551 | 7,575 | 6,579 | 907 | 3,191 | 14,154 | 1,953 | |||||||||||||||||||||
Income tax expense |
25 | 1,193 | 1,270 | 175 | 416 | 2,463 | 340 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income |
3,526 | 6,382 | 5,309 | 732 | 2,775 | 11,691 | 1,613 | |||||||||||||||||||||
Net (loss) income attributableto noncontrolling interests |
(111 | ) | 557 | 99 | 14 | 23 | 656 | 90 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income attributableto Baidu |
3,637 | 5,825 | 5,210 | 718 | 2,752 | 11,035 | 1,523 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | June 30, | June 30, | ||||||||||||||||||||||
2022 | 2023 | 2023 | 2023 | 2022 | 2023 | 2023 | ||||||||||||||||||||||
RMB | RMB | RMB | US$(2) | RMB | RMB | US$(2) | ||||||||||||||||||||||
Earnings per ADS |
||||||||||||||||||||||||||||
(1 ADS representing 8 Class A ordinary shares): |
||||||||||||||||||||||||||||
Basic |
10.06 | 16.17 | 14.34 | 1.98 | 7.23 | 30.55 | 4.21 | |||||||||||||||||||||
Diluted |
9.97 | 15.92 | 14.17 | 1.95 | 7.15 | 30.05 | 4.14 | |||||||||||||||||||||
Earnings per share for Class A and Class B ordinary shares: |
||||||||||||||||||||||||||||
Basic |
1.26 | 2.02 | 1.79 | 0.25 | 0.91 | 3.82 | 0.53 | |||||||||||||||||||||
Diluted |
1.25 | 1.99 | 1.77 | 0.24 | 0.89 | 3.76 | 0.52 | |||||||||||||||||||||
Weighted average number of Class A and Class B ordinary shares outstanding (in millions): |
||||||||||||||||||||||||||||
Basic |
2,780 | 2,798 | 2,804 | 2,804 | 2,773 | 2,801 | 2,801 | |||||||||||||||||||||
Diluted |
2,811 | 2,837 | 2,834 | 2,834 | 2,806 | 2,836 | 2,836 | |||||||||||||||||||||
(1) Includes share-based compensation expenses as follows: |
| |||||||||||||||||||||||||||
Cost of revenues |
85 | 98 | 194 | 27 | 167 | 292 | 40 | |||||||||||||||||||||
Selling, general and administrative |
443 | 463 | 446 | 62 | 820 | 909 | 124 | |||||||||||||||||||||
Research and development |
1,493 | 828 | 1,403 | 193 | 2,357 | 2,231 | 309 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total share-based compensation expenses |
2,021 | 1,389 | 2,043 | 282 | 3,344 | 3,432 | 473 |
(2) | All translations from RMB to U.S. dollars are made at a rate of RMB7.2513 to US$1.00, the exchange rate in effect as of June 30, 2023 as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System. |
9
Baidu, Inc.
Condensed Consolidated Balance Sheets
(In millions, unaudited)
December 31, 2022 |
June 30, 2023 |
June 30, 2023 |
||||||||||
RMB | RMB | US$ | ||||||||||
ASSETS |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
53,156 | 42,060 | 5,800 | |||||||||
Restricted cash |
11,330 | 11,325 | 1,562 | |||||||||
Short-term investments, net |
120,839 | 148,095 | 20,423 | |||||||||
Accounts receivable, net |
11,733 | 11,624 | 1,603 | |||||||||
Amounts due from related parties |
5,432 | 4,806 | 663 | |||||||||
Other current assets, net |
10,360 | 10,864 | 1,498 | |||||||||
|
|
|
|
|
|
|||||||
Total current assets |
212,850 | 228,774 | 31,549 | |||||||||
|
|
|
|
|
|
|||||||
Non-current assets: |
||||||||||||
Fixed assets, net |
23,973 | 24,312 | 3,353 | |||||||||
Licensed copyrights, net |
6,841 | 6,463 | 891 | |||||||||
Produced content, net |
13,002 | 12,722 | 1,754 | |||||||||
Intangible assets, net |
1,254 | 1,064 | 147 | |||||||||
Goodwill |
22,477 | 22,586 | 3,115 | |||||||||
Long-term investments, net |
55,297 | 53,153 | 7,330 | |||||||||
Long-term time deposits and held-to-maturity investments |
23,629 | 24,147 | 3,330 | |||||||||
Amounts due from related parties |
60 | 176 | 24 | |||||||||
Deferred tax assets, net |
2,129 | 1,906 | 263 | |||||||||
Operating lease right-of-use assets |
10,365 | 10,446 | 1,441 | |||||||||
Other non-current assets |
19,096 | 20,573 | 2,837 | |||||||||
|
|
|
|
|
|
|||||||
Total non-current assets |
178,123 | 177,548 | 24,485 | |||||||||
|
|
|
|
|
|
|||||||
Total assets |
390,973 | 406,322 | 56,034 | |||||||||
|
|
|
|
|
|
10
December 31, 2022 |
June 30, 2023 |
June 30, 2023 |
||||||||||
RMB | RMB | US$ | ||||||||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |
||||||||||||
Current liabilities: |
||||||||||||
Short-term loans |
5,343 | 8,479 | 1,169 | |||||||||
Accounts payable and accrued liabilities |
38,014 | 36,046 | 4,971 | |||||||||
Customer deposits and deferred revenue |
13,116 | 14,588 | 2,012 | |||||||||
Deferred income |
72 | 138 | 19 | |||||||||
Long-term loans, current portion |
| 31 | 4 | |||||||||
Convertible senior notes, current portion |
8,305 | 23 | 3 | |||||||||
Notes payable, current portion |
6,904 | 13,410 | 1,849 | |||||||||
Amounts due to related parties |
5,067 | 5,067 | 699 | |||||||||
Operating lease liabilities |
2,809 | 2,916 | 402 | |||||||||
|
|
|
|
|
|
|||||||
Total current liabilities |
79,630 | 80,698 | 11,128 | |||||||||
|
|
|
|
|
|
|||||||
Non-current liabilities: |
||||||||||||
Deferred income |
159 | 106 | 15 | |||||||||
Deferred revenue |
331 | 423 | 58 | |||||||||
Amounts due to related parties |
99 | 88 | 12 | |||||||||
Long-term loans |
13,722 | 14,421 | 1,989 | |||||||||
Notes payable |
39,893 | 35,745 | 4,929 | |||||||||
Convertible senior notes |
9,568 | 11,447 | 1,579 | |||||||||
Deferred tax liabilities |
2,898 | 2,992 | 413 | |||||||||
Operating lease liabilities |
4,810 | 4,794 | 661 | |||||||||
Other non-current liabilities |
2,058 | 2,154 | 297 | |||||||||
|
|
|
|
|
|
|||||||
Total non-current liabilities |
73,538 | 72,170 | 9,953 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities |
153,168 | 152,868 | 21,081 | |||||||||
|
|
|
|
|
|
|||||||
Redeemable noncontrolling interests |
8,393 | 9,088 | 1,253 | |||||||||
Equity |
||||||||||||
Total Baidu shareholders equity |
223,478 | 235,643 | 32,497 | |||||||||
Noncontrolling interests |
5,934 | 8,723 | 1,203 | |||||||||
|
|
|
|
|
|
|||||||
Total equity |
229,412 | 244,366 | 33,700 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities, redeemable noncontrolling interests, and equity |
390,973 | 406,322 | 56,034 | |||||||||
|
|
|
|
|
|
11
Baidu, Inc.
Selected Information
(In millions, unaudited)
Three months ended June 30, 2022 (RMB) |
Three months ended March 31, 2023 (RMB) |
Three months ended June 30, 2023 (RMB) |
Three months ended June 30, 2023 (US$) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Baidu Core |
iQIYI | Elim & adj(2) |
Baidu, Inc. |
Baidu Core |
iQIYI | Elim & adj(2) |
Baidu, Inc. |
Baidu Core |
iQIYI | Elim & adj(2) |
Baidu, Inc. |
Baidu Core |
iQIYI | Elim & adj(2) |
Baidu, Inc. |
|||||||||||||||||||||||||||||||||||||||||||||||||
Total revenues |
23,160 | 6,657 | (170 | ) | 29,647 | 22,998 | 8,349 | (203 | ) | 31,144 | 26,407 | 7,802 | (153 | ) | 34,056 | 3,642 | 1,076 | (21 | ) | 4,697 | ||||||||||||||||||||||||||||||||||||||||||||
YOY |
14 | % | 17 | % | 15 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
QOQ |
15 | % | (7 | %) | 9 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of revenues (1) |
10,114 | 5,248 | (191 | ) | 15,171 | 9,379 | 5,956 | (183 | ) | 15,152 | 10,553 | 5,774 | (160 | ) | 16,167 | 1,456 | 796 | (22 | ) | 2,230 | ||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative (1) |
3,990 | 801 | (7 | ) | 4,784 | 4,533 | 1,106 | (50 | ) | 5,589 | 5,344 | 979 | (25 | ) | 6,298 | 737 | 135 | (3 | ) | 869 | ||||||||||||||||||||||||||||||||||||||||||||
Research and development (1) |
5,810 | 482 | | 6,292 | 4,995 | 428 | | 5,423 | 5,942 | 439 | | 6,381 | 819 | 61 | | 880 | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
Total costs and expenses |
19,914 | 6,531 | (198 | ) | 26,247 | 18,907 | 7,490 | (233 | ) | 26,164 | 21,839 | 7,192 | (185 | ) | 28,846 | 3,012 | 992 | (25 | ) | 3,979 | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
YOY |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of revenues |
4 | % | 10 | % | 7 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative |
34 | % | 22 | % | 32 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Research and development |
2 | % | (9 | %) | 1 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Costs and expenses |
10 | % | 10 | % | 10 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating income |
3,246 | 126 | 28 | 3,400 | 4,091 | 859 | 30 | 4,980 | 4,568 | 610 | 32 | 5,210 | 630 | 84 | 4 | 718 | ||||||||||||||||||||||||||||||||||||||||||||||||
YOY |
41 | % | 384 | % | 53 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
QOQ |
12 | % | (29 | %) | 5 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating margin |
14 | % | 2 | % | 11 | % | 18 | % | 10 | % | 16 | % | 17 | % | 8 | % | 15 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Add: total other income (loss), net |
442 | (291 | ) | | 151 | 2,803 | (208 | ) | | 2,595 | 1,603 | (234 | ) | | 1,369 | 221 | (32 | ) | | 189 | ||||||||||||||||||||||||||||||||||||||||||||
Less: income tax (benefit) expense |
(11 | ) | 36 | | 25 | 1,168 | 25 | | 1,193 | 1,262 | 8 | | 1,270 | 174 | 1 | | 175 | |||||||||||||||||||||||||||||||||||||||||||||||
Less: net (loss) income attributable to NCI |
(17 | ) | 13 | (107 | )(3) | (111 | ) | 213 | 8 | 336 | (3) | 557 | (103 | ) | 3 | 199 | (3) | 99 | (14 | ) | | 28 | (3) | 14 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
Net income (loss) attributable to Baidu |
3,716 | (214 | ) | 135 | 3,637 | 5,513 | 618 | (306 | ) | 5,825 | 5,012 | 365 | (167 | ) | 5,210 | 691 | 51 | (24 | ) | 718 | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
YOY |
35 | % | | 43 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
QOQ |
(9 | %) | (41 | %) | (11 | %) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net margin |
16 | % | (3 | %) | 12 | % | 24 | % | 7 | % | 19 | % | 19 | % | 5 | % | 15 | % |
12
Three months ended | Three months ended | Three months ended | Three months ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2022 (RMB) | March 31, 2023 (RMB) | June 30, 2023 (RMB) | June 30, 2023 (US$) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Baidu | Elim & | Baidu, | Baidu | Elim & | Baidu, | Baidu | Elim & | Baidu, | Baidu | Elim & | Baidu, | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Core | iQIYI | adj(2) | Inc. | Core | iQIYI | adj(2) | Inc. | Core | iQIYI | adj(2) | Inc. | Core | iQIYI | adj(2) | Inc. | |||||||||||||||||||||||||||||||||||||||||||||||||
Non-GAAP financial measures: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating income (non-GAAP) |
5,121 | 344 | 5,493 | 5,363 | 1,035 | 6,428 | 6,516 | 786 | 7,334 | 899 | 108 | 1,011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
YOY |
27 | % | 128 | % | 34 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
QOQ |
21 | % | (24 | %) | 14 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating margin |
22 | % | 5 | % | 19 | % | 23 | % | 12 | % | 21 | % | 25 | % | 10 | % | 22 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to Baidu (non-GAAP) |
5,449 | 79 | 5,541 | 5,268 | 940 | 5,727 | 7,694 | 595 | 7,998 | 1,061 | 82 | 1,103 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
YOY |
41 | % | 653 | % | 44 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
QOQ |
46 | % | (37 | %) | 40 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net margin |
24 | % | 1 | % | 19 | % | 23 | % | 11 | % | 18 | % | 29 | % | 8 | % | 23 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA |
6,597 | 429 | 7,054 | 7,003 | 1,112 | 8,145 | 8,229 | 855 | 9,116 | 1,135 | 118 | 1,257 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
YOY |
25 | % | 99 | % | 29 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
QOQ |
18 | % | (23 | %) | 12 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA margin |
28 | % | 6 | % | 24 | % | 30 | % | 13 | % | 26 | % | 31 | % | 11 | % | 27 | % | ||||||||||||||||||||||||||||||||||||||||||||||
(1) Includes share-based compensation as follows: |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of revenues |
49 | 36 | 85 | 65 | 33 | 98 | 160 | 34 | 194 | 22 | 5 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative |
339 | 104 | 443 | 377 | 86 | 463 | 356 | 90 | 446 | 50 | 12 | 62 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Research and development |
1,431 | 62 | 1,493 | 778 | 50 | 828 | 1,358 | 45 | 1,403 | 187 | 6 | 193 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
Total share-based compensation |
1,819 | 202 | 2,021 | 1,220 | 169 | 1,389 | 1,874 | 169 | 2,043 | 259 | 23 | 282 |
(2) | Relates to intersegment eliminations and adjustments. |
(3) | Relates to the net income/(loss) attributable to iQIYI noncontrolling interests. |
13
Baidu, Inc.
Condensed Consolidated Statements of Cash Flows
(In millions, unaudited)
Three months ended | Three months ended | Three months ended | Three months ended | |||||||||||||||||||||||||||||||||||||||||||||
June 30, 2022 (RMB) | March 31, 2023 (RMB) | June 30, 2023 (RMB) | June 30, 2023 (US$) | |||||||||||||||||||||||||||||||||||||||||||||
Baidu | Baidu | Baidu | Baidu | |||||||||||||||||||||||||||||||||||||||||||||
excl. | Baidu, | excl. | Baidu, | excl. | Baidu, | excl. | Baidu, | |||||||||||||||||||||||||||||||||||||||||
iQIYI | iQIYI | Inc. | iQIYI | iQIYI | Inc. | iQIYI | iQIYI | Inc. | iQIYI | iQIYI | Inc. | |||||||||||||||||||||||||||||||||||||
Net cash provided by operating activities |
7,658 | 48 | 7,706 | 4,838 | 1,002 | 5,840 | 9,746 | 886 | 10,632 | 1,344 | 122 | 1,466 | ||||||||||||||||||||||||||||||||||||
Net cash (used in) provided by investing activities |
(3,027 | ) | (653 | ) | (3,680 | ) | (32,816 | ) | 167 | (32,649 | ) | 7,309 | (421 | ) | 6,888 | 1,008 | (58 | ) | 950 | |||||||||||||||||||||||||||||
Net cash provided by (used in) financing activities |
877 | (334 | ) | 543 | 1,055 | (3,357 | ) | (2,302 | ) | 1,908 | (1,176 | ) | 732 | 263 | (162 | ) | 101 | |||||||||||||||||||||||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
1,230 | 75 | 1,305 | (96 | ) | (9 | ) | (105 | ) | 496 | 128 | 624 | 68 | 18 | 86 | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
6,738 | (864 | ) | 5,874 | (27,019 | ) | (2,197 | ) | (29,216 | ) | 19,459 | (583 | ) | 18,876 | 2,683 | (80 | ) | 2,603 | ||||||||||||||||||||||||||||||
Cash, cash equivalents and restricted cash |
||||||||||||||||||||||||||||||||||||||||||||||||
At beginning of period |
43,924 | 3,883 | 47,807 | 57,374 | 7,862 | 65,236 | 30,355 | 5,665 | 36,020 | 4,186 | 781 | 4,967 | ||||||||||||||||||||||||||||||||||||
At end of period |
50,662 | 3,019 | 53,681 | 30,355 | 5,665 | 36,020 | 49,814 | 5,082 | 54,896 | 6,869 | 701 | 7,570 | ||||||||||||||||||||||||||||||||||||
Net cash provided by operating activities |
7,658 | 48 | 7,706 | 4,838 | 1,002 | 5,840 | 9,746 | 886 | 10,632 | 1,344 | 122 | 1,466 | ||||||||||||||||||||||||||||||||||||
Less: Capital expenditures |
(2,124 | ) | (66 | ) | (2,190 | ) | (1,295 | ) | | (1,295 | ) | (2,693 | ) | (13 | ) | (2,706 | ) | (371 | ) | (2 | ) | (373 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Free cash flow |
5,534 | (18 | ) | 5,516 | 3,543 | 1,002 | 4,545 | 7,053 | 873 | 7,926 | 973 | 120 | 1,093 |
Note: Baidu excl. iQIYI represents Baidu, Inc. minus iQIYIs consolidated cash flows.
14
Baidu, Inc.
Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures
(In millions except for per ADS information, unaudited)
Three months ended | Three months ended | Three months ended | Three months ended | |||||||||||||||||||||||||||||||||||||||||||||
June 30, 2022 (RMB) | March 31, 2023 (RMB) | June 30, 2023 (RMB) | June 30, 2023 (US$) | |||||||||||||||||||||||||||||||||||||||||||||
Baidu | Baidu, | Baidu | Baidu, | Baidu | Baidu, | Baidu | Baidu, | |||||||||||||||||||||||||||||||||||||||||
Core | iQIYI | Inc. | Core | iQIYI | Inc. | Core | iQIYI | Inc. | Core | iQIYI | Inc. | |||||||||||||||||||||||||||||||||||||
Operating income |
3,246 | 126 | 3,400 | 4,091 | 859 | 4,980 | 4,568 | 610 | 5,210 | 630 | 84 | 718 | ||||||||||||||||||||||||||||||||||||
Add: Share-based compensation expenses |
1,819 | 202 | 2,021 | 1,220 | 169 | 1,389 | 1,874 | 169 | 2,043 | 259 | 23 | 282 | ||||||||||||||||||||||||||||||||||||
Add: Amortization and impairment of intangible assets(1) |
56 | 16 | 72 | 52 | 7 | 59 | 74 | 7 | 81 | 10 | 1 | 11 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Operating income (non-GAAP) |
5,121 | 344 | 5,493 | 5,363 | 1,035 | 6,428 | 6,516 | 786 | 7,334 | 899 | 108 | 1,011 | ||||||||||||||||||||||||||||||||||||
Add: Depreciation of fixed assets |
1,476 | 85 | 1,561 | 1,640 | 77 | 1,717 | 1,713 | 69 | 1,782 | 236 | 10 | 246 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Adjusted EBITDA |
6,597 | 429 | 7,054 | 7,003 | 1,112 | 8,145 | 8,229 | 855 | 9,116 | 1,135 | 118 | 1,257 | ||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Baidu |
3,716 | (214 | ) | 3,637 | 5,513 | 618 | 5,825 | 5,012 | 365 | 5,210 | 691 | 51 | 718 | |||||||||||||||||||||||||||||||||||
Add: Share-based compensation expenses |
1,815 | 202 | 1,916 | 1,220 | 169 | 1,297 | 1,872 | 169 | 1,949 | 258 | 23 | 269 | ||||||||||||||||||||||||||||||||||||
Add: Amortization and impairment of intangible assets(1) |
50 | 16 | 59 | 49 | 7 | 53 | 61 | 7 | 65 | 8 | 1 | 9 | ||||||||||||||||||||||||||||||||||||
Add: Disposal (gain) |
(25 | ) | | (25 | ) | (217 | ) | | (217 | ) | (919 | ) | (89 | ) | (959 | ) | (127 | ) | (12 | ) | (132 | ) | ||||||||||||||||||||||||||
Add: Impairment of long-term investments |
222 | 11 | 228 | 31 | 119 | 85 | 270 | 155 | 340 | 38 | 21 | 47 | ||||||||||||||||||||||||||||||||||||
Add: Fair value (gain) loss of long-term investments |
(547 | ) | 2 | (546 | ) | (1,312 | ) | 10 | (1,307 | ) | 1,239 | (4 | ) | 1,237 | 171 | (1 | ) | 171 | ||||||||||||||||||||||||||||||
Add: Reconciling items on equity method investments(2) |
403 | 60 | 455 | (122 | ) | 18 | (114 | ) | 296 | (9 | ) | 292 | 41 | (1 | ) | 40 | ||||||||||||||||||||||||||||||||
Add: Charitable donation from Baidu(4) |
136 | | 136 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
Add: Tax effects on non-GAAP adjustments(3) |
(321 | ) | 2 | (319 | ) | 106 | (1 | ) | 105 | (137 | ) | 1 | (136 | ) | (19 | ) | | (19 | ) | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Net income attributable to Baidu (non-GAAP) |
5,449 | 79 | 5,541 | 5,268 | 940 | 5,727 | 7,694 | 595 | 7,998 | 1,061 | 82 | 1,103 |
15
Three months ended | Three months ended | Three months ended | Three months ended | |||||||||||||||||||||||||||||||||||||||||||||
June 30, 2022 (RMB) | March 31, 2023 (RMB) | June 30, 2023 (RMB) | June 30, 2023 (US$) | |||||||||||||||||||||||||||||||||||||||||||||
Baidu | Baidu, | Baidu | Baidu, | Baidu | Baidu, | Baidu | Baidu, | |||||||||||||||||||||||||||||||||||||||||
Core | iQIYI | Inc. | Core | iQIYI | Inc. | Core | iQIYI | Inc. | Core | iQIYI | Inc. | |||||||||||||||||||||||||||||||||||||
Diluted earnings per ADS |
9.97 | 15.92 | 14.17 | 1.95 | ||||||||||||||||||||||||||||||||||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.39 | 0.46 | 0.50 | 0.07 | ||||||||||||||||||||||||||||||||||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
5.43 | (0.28 | ) | 7.88 | 1.09 | |||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
Diluted earnings per ADS (non-GAAP) |
15.79 | 16.10 | 22.55 | 3.11 |
(1) | This represents amortization and impairment of intangible assets resulting from business combinations. |
(2) | This represents Baidus share of equity method investments for other non-GAAP reconciling items, amortization and impairment of intangible assets not on the investees 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 share. |
(3) | This represents tax impact of all non-GAAP adjustments. |
(4) | This represents non-recurring charitable donation to discrete events. |
16
Exhibit 99.2
Reconciliation between U.S. GAAP and International Financial Reporting Standards
Ernst & Young was engaged by the Company to conduct limited assurance engagement in accordance with International Standards on Assurance Engagements 3000 (Revised) Assurance Engagements Other Than Audits or Reviews of Historical Financial Information (ISAE 3000 (Revised)) issued by the International Federation of Accountants (IFAC) on the Reconciliation between U.S. GAAP and International Financial Reporting Standards as set out on pages 20 to 25 of the 2023 Second Quarter Results (together, the GAAP Difference Reconciliation).
Ernst & Youngs engagement did not involve independent examination of any of the underlying financial information. The work carried out in accordance with ISAE 3000 (Revised) is different in scope from an audit or a review conducted in accordance with International Standards on Auditing or International Standards on Review Engagements issued by the IFAC and consequently, Ernst & Young did not express an audit opinion nor a review conclusion on the GAAP Difference Reconciliation. Ernst & Youngs engagement was intended solely for the use of the Directors in connection with the above purpose for this 2023 Second Quarter Results and may not be suitable for another purpose.
The procedures performed by Ernst & Young were based on their professional judgment, having regard to their understanding of the managements process on preparing the GAAP Difference Reconciliation, nature, business performance and financial information of the Company and its subsidiaries (the Group). Given the circumstances of the engagement, the procedures performed included:
(i) | Comparing the relevant financial information in the columns Amounts as reported under U.S. GAAP as disclosed in the GAAP Difference Reconciliation with the respective line items in the Groups unaudited interim condensed consolidated statement of income for the six months ended June 30, 2023 and the unaudited condensed consolidated balance sheet as at June 30, 2023 (the Interim Financial Statements) prepared in accordance with the accounting principles generally accepted in the United States of America (the U.S. GAAP), as appropriate; |
(ii) | Evaluating the assessment made by the board of directors in identifying the differences between the accounting policies in accordance with the U.S. GAAP and the International Financial Reporting Standards (the IFRSs), and the evidence supporting the adjustments made in arriving at the Amounts under IFRSs as disclosed in the GAAP Difference Reconciliation; and |
(iii) | Checking the arithmetic accuracy of the computation of the Groups financial information in the columns Amounts under IFRSs as disclosed in the GAAP Difference Reconciliation. |
The procedures performed by Ernst & Young in this limited assurance engagement vary in nature and timing from, and are less in extent than for a reasonable assurance engagement. Consequently, the level of assurance obtained in a limited assurance engagement is substantially lower than the assurance that would have been obtained had a reasonable assurance engagement been performed. Accordingly, Ernst & Young do not express a reasonable assurance opinion.
1
Based on the procedures performed and evidence obtained, Ernst & Young has concluded that nothing has come to their attention that causes them to believe:
(i) | the amounts in the columns Amounts as reported under U.S. GAAP as disclosed in the GAAP Difference Reconciliation for the six months ended June 30, 2023 are not, in all material respects, in agreement with the respective line items in the Interim Financial Statements prepared in accordance with the U.S. GAAP; |
(ii) | the IFRSs adjustments as disclosed in the GAAP Difference Reconciliation, do not reflect, in all material respects, the different accounting treatments according to the Groups accounting policies in accordance with the U.S. GAAP and the IFRSs of the relevant period; and |
(iii) | The computation of the amounts in the columns Amounts under IFRSs as disclosed in the GAAP Difference Reconciliation are not arithmetically accurate. |
2
Reconciliation between U.S. GAAP and International Financial Reporting Standards
The condensed consolidated financial statements are prepared in accordance with U.S. GAAP, which differ in certain respects from IFRSs. The effects of material differences on each financial statements line items affected between the condensed consolidated financial statements of the Group prepared under U.S. GAAP and IFRSs are as follows.
Reconciliation of Condensed Consolidated Statements of Income (Extract)
For the six months ended June 30, 2022 | ||||||||||||||||||||||||||||||||||||
Amounts as reported under U.S. GAAP |
IFRS adjustments | |||||||||||||||||||||||||||||||||||
Investments in debt securities |
Investments measured at fair value |
Equity method investments |
Operating leases |
Redeemable preferred shares |
Share-based compensation |
Convertible senior notes |
Amounts under IFRSs |
|||||||||||||||||||||||||||||
(Note (i)) | (Note (ii)) | (Note (iii)) | (Note (iv)) | (Note (v)) | (Note (vi)) | (Note (vii)) | ||||||||||||||||||||||||||||||
(RMB in millions) | ||||||||||||||||||||||||||||||||||||
Cost of revenues |
30,717 | | | | (100 | ) | | (9 | ) | | 30,608 | |||||||||||||||||||||||||
Selling, general and administrative |
9,440 | | | | (16 | ) | | (18 | ) | | 9,406 | |||||||||||||||||||||||||
Research and development |
11,900 | | | | (21 | ) | | (275 | ) | | 11,604 | |||||||||||||||||||||||||
Other income (loss): |
||||||||||||||||||||||||||||||||||||
Interest income |
2,979 | (1,101 | ) | | | | | | | 1,878 | ||||||||||||||||||||||||||
Interest expense |
(1,451 | ) | | | | (153 | ) | | | 223 | (1,381 | ) | ||||||||||||||||||||||||
Others, net/Share of losses from equity method investments |
(3,998 | ) | 1,119 | (122 | ) | (122 | ) | | (548 | ) | | (702 | ) | (4,373 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Income before income taxes |
3,191 | 18 | (122 | ) | (122 | ) | (16 | ) | (548 | ) | 302 | (479 | ) | 2,224 | ||||||||||||||||||||||
Income taxes |
416 | 11 | (10 | ) | 30 | (2 | ) | 32 | 38 | | 515 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net income |
2,775 | 7 | (112 | ) | (152 | ) | (14 | ) | (580 | ) | 264 | (479 | ) | 1,709 | ||||||||||||||||||||||
Less: net income (loss) attributable to noncontrolling interests |
23 | | (38 | ) | 32 | 5 | 1 | 71 | (239 | ) | (145 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net income attributable to Baidu, Inc. |
2,752 | 7 | (74 | ) | (184 | ) | (19 | ) | (581 | ) | 193 | (240 | ) | 1,854 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
Reconciliation of Condensed Consolidated Statements of Income (Extract)
For the six months ended June 30, 2023 | ||||||||||||||||||||||||||||||||||||
Amounts as reported under U.S. GAAP |
IFRS adjustments | |||||||||||||||||||||||||||||||||||
Investments in debt securities |
Investments measured at fair value |
Equity method investments |
Operating leases |
Redeemable preferred shares |
Share-based compensation |
Convertible senior notes |
Amounts under IFRSs |
|||||||||||||||||||||||||||||
(Note (i)) | (Note (ii)) | (Note (iii)) | (Note (iv)) | (Note (v)) | (Note (vi)) | (Note (vii)) | ||||||||||||||||||||||||||||||
(RMB in millions) | ||||||||||||||||||||||||||||||||||||
Cost of revenues |
31,319 | | | | (63 | ) | | (87 | ) | | 31,169 | |||||||||||||||||||||||||
Selling, general and administrative |
11,887 | | | | (46 | ) | | (50 | ) | | 11,791 | |||||||||||||||||||||||||
Research and development |
11,804 | | | | (25 | ) | | (423 | ) | | 11,356 | |||||||||||||||||||||||||
Other income (loss): |
||||||||||||||||||||||||||||||||||||
Interest income |
3,863 | (950 | ) | | | | | | | 2,913 | ||||||||||||||||||||||||||
Interest expense |
(1,621 | ) | | | | (208 | ) | | | 470 | (1,359 | ) | ||||||||||||||||||||||||
Others, net/Share of losses from equity method investments |
652 | 1,185 | 239 | (873 | ) | | (368 | ) | | (5,067 | ) | (4,232 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Income before income taxes |
14,154 | 235 | 239 | (873 | ) | (74 | ) | (368 | ) | 560 | (4,597 | ) | 9,276 | |||||||||||||||||||||||
Income taxes |
2,463 | 40 | 19 | | (48 | ) | 15 | 15 | | 2,504 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net income |
11,691 | 195 | 220 | (873 | ) | (26 | ) | (383 | ) | 545 | (4,597 | ) | 6,772 | |||||||||||||||||||||||
Less: net income (loss) attributable to noncontrolling interests |
656 | | 36 | 28 | 3 | | 49 | (2,509 | ) | (1,737 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net income attributable to Baidu, Inc. |
11,035 | 195 | 184 | (901 | ) | (29 | ) | (383 | ) | 496 | (2,088 | ) | 8,509 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
Reconciliation of Condensed Consolidated Balance Sheets (Extract)
As of December 31, 2022 | ||||||||||||||||||||||||||||||||||||
IFRS adjustments | ||||||||||||||||||||||||||||||||||||
Amounts as reported under U.S. GAAP |
Investments in debt securities |
Investments measured at fair value |
Equity method investments |
Operating leases |
Redeemable preferred shares |
Share-Based compensation |
Convertible senior notes |
Amounts under IFRSs |
||||||||||||||||||||||||||||
(Note (i)) | (Note (ii)) | (Note (iii)) | (Note (iv)) | (Note (v)) | (Note (vi)) | (Note (vii)) | ||||||||||||||||||||||||||||||
(RMB in millions) | ||||||||||||||||||||||||||||||||||||
Short-term investments, net |
120,839 | 38 | | | | | | | 120,877 | |||||||||||||||||||||||||||
Long-term investments, net |
55,297 | | 1,280 | (2,009 | ) | | | | | 54,568 | ||||||||||||||||||||||||||
Long-term time deposits and held-to-maturity investments |
23,629 | (111 | ) | | | | | | | 23,518 | ||||||||||||||||||||||||||
Operating lease right-of-use assets |
10,365 | | | | (179 | ) | | | | 10,186 | ||||||||||||||||||||||||||
Deferred tax assets, net |
2,129 | | | | 17 | | 64 | | 2,210 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total assets |
390,973 | (73 | ) | 1,280 | (2,009 | ) | (162 | ) | | 64 | | 390,073 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Redeemable preferred shares |
| | | | | 7,813 | | | 7,813 | |||||||||||||||||||||||||||
Convertible senior notes |
17,873 | | | | | | | (3,897 | ) | 13,976 | ||||||||||||||||||||||||||
Deferred tax liabilities |
2,898 | (10 | ) | 88 | (10 | ) | | 83 | | | 3,049 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total liabilities |
153,168 | (10 | ) | 88 | (10 | ) | | 7,896 | | (3,897 | ) | 157,235 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Redeemable noncontrolling interests |
8,393 | | | | | (8,393 | ) | | | | ||||||||||||||||||||||||||
Total Baidu, Inc. shareholders equity |
223,478 | (63 | ) | 1,012 | (1,973 | ) | (140 | ) | 336 | 64 | 1,953 | 224,667 | ||||||||||||||||||||||||
Noncontrolling interests |
5,934 | | 180 | (26 | ) | (22 | ) | 161 | | 1,944 | 8,171 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total equity |
229,412 | (63 | ) | 1,192 | (1,999 | ) | (162 | ) | 497 | 64 | 3,897 | 232,838 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
Reconciliation of Condensed Consolidated Balance Sheets (Extract)
As of June 30, 2023 | ||||||||||||||||||||||||||||||||||||
Amounts as | IFRS adjustments | |||||||||||||||||||||||||||||||||||
reported under U.S. GAAP |
Investments in debt securities |
Investments measured at fair value |
Equity method investments |
Operating leases |
Redeemable preferred shares |
Share-Based compensation |
Convertible senior notes |
Amounts under IFRSs |
||||||||||||||||||||||||||||
(Note | (i)) | (Note | (ii)) | (Note | (iii)) | (Note | (iv)) | (Note | (v)) | (Note | (vi)) | (Note | (vii)) | |||||||||||||||||||||||
(RMB in millions) | ||||||||||||||||||||||||||||||||||||
Short-term investments, net |
148,095 | 135 | | | | | | | 148,230 | |||||||||||||||||||||||||||
Long-term investments, net |
53,153 | | 1,507 | (1,775 | ) | | | | | 52,885 | ||||||||||||||||||||||||||
Long-term time deposits and held-to-maturity investments |
24,147 | 29 | | | | | | | 24,176 | |||||||||||||||||||||||||||
Operating lease right-of-use assets |
10,446 | | | | (254 | ) | | | | 10,192 | ||||||||||||||||||||||||||
Deferred tax assets, net |
1,906 | | | | 64 | | 49 | | 2,019 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total assets |
406,322 | 164 | 1,507 | (1,775 | ) | (190 | ) | | 49 | | 406,077 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Redeemable preferred shares |
| | | | | 8,556 | | | 8,556 | |||||||||||||||||||||||||||
Convertible senior notes |
11,470 | | | | | | | 700 | 12,170 | |||||||||||||||||||||||||||
Deferred tax liabilities |
2,992 | 32 | 107 | | | 128 | | | 3,259 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total liabilities |
152,868 | 32 | 107 | | | 8,684 | | 700 | 162,391 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Redeemable noncontrolling interests |
9,088 | | | | | (9,088 | ) | | | | ||||||||||||||||||||||||||
Total Baidu, Inc. shareholders equity |
235,643 | 132 | 1,147 | (1,775 | ) | (166 | ) | 242 | 49 | (318 | ) | 234,954 | ||||||||||||||||||||||||
Noncontrolling interests |
8,723 | | 253 | | (24 | ) | 162 | | (382 | ) | 8,732 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total equity |
244,366 | 132 | 1,400 | (1,775 | ) | (190 | ) | 404 | 49 | (700 | ) | 243,686 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
Notes:
(i) | Investments in debt securities |
Under U.S. GAAP, the classification and measurement of debt securities are based on the entitys investment intent. Debt securities that the Group has the positive intent and ability to hold to maturity are classified as held-to-maturity (HTM) and measured at amortized cost. Debt securities that are bought and held principally for the purpose of selling them in the near term are classified as trading securities and measured at fair value through profit or loss. Debt securities that are not classified as trading or as HTM are classified as available-for-sale (AFS) and measured at fair value through other comprehensive income (loss).
Under IFRSs, the classification and measurement of debt instruments, including debt securities, depends on the instruments contractual cash flow (CCF) characteristics and the business model under which they are managed. The assessment of the CCF determines whether the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding. Debt securities are measured at amortized cost if they pass the CCF characteristics test and are held with the objective of collecting CCF. Debt securities are measured at fair value through other comprehensive income (loss) if they pass the CCF characteristics test and are held with the objective of both collecting CCF and selling financial assets. Debt securities that are not measured at amortized cost or fair value through other comprehensive income (loss) is measured at fair value through profit or loss.
(ii) | Investments measured at fair value |
Under U.S. GAAP, for equity securities without a readily determinable fair value and does not qualify for the net asset value per share practical expedient, the Group elected to use the measurement alternative to measure these investments at cost, less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for identical or a similar investment of the same issuer, if any.
Available-for-sale debt investments are convertible debt instruments issued by private companies and investments in preferred shares that are currently redeemable at the Groups option. Under U.S. GAAP, these available-for-sale debt investments are measured at fair value. Interest income is recognized in earnings. All other changes in the carrying amount of these debt investments are recognized in other comprehensive income (loss).
Under IFRSs, these investments were classified as financial assets at fair value through profit or loss and measured at fair value with changes in fair value recognized through profit or loss.
(iii) | Equity method investments |
The Group as the investor has equity method investees with their financial statements prepared in accordance with U.S. GAAP. Under IFRS, the accounting policies of the equity method investees must be the same as those of the investor. Therefore, adjustments were made to the financial statements of the investees, from U.S. GAAP to IFRSs, to conform with the accounting policies of the Group.
(iv) | Operating leases |
Under U.S. GAAP, at lease commencement date, the Group classifies a lease as a finance lease or an operating lease. For operating leases, the subsequent measurement of the lease liability is based on the present value of the remaining lease payments using the discount rate determined at lease commencement, while the right-of-use asset is remeasured at the amount of the lease liability, adjusted for the remaining balance of any lease incentives received, cumulative prepaid or accrued rents, unamortized initial direct costs and any impairment. This treatment under US GAAP generally results in expenses being incurred on a straight-line basis over the lease term.
Under IFRSs, all leases are accounted for like finance leases under U.S. GAAP where right-of-use assets are generally depreciated on a straight-line basis while lease liabilities are measured under the effective interest method, which results in higher expenses at the beginning of the lease term and lower expenses towards the end of the lease term.
7
(v) | Redeemable preferred shares |
Under U.S. GAAP, the Group classified the redeemable preferred shares in redeemable noncontrolling interests (mezzanine-equity), in the consolidated balance sheets, initially recorded at fair value, net of issuance costs. The Group elects to use the effective interest method to account for the changes of redemption value over the period from the date of issuance to the earliest redemption date of the preferred shares.
Under IFRSs, these investments were classified as financial liabilities at fair value through profit or loss and measured at fair value with changes in fair value recognized through profit or loss. The amounts of changes in fair value of the redeemable preferred shares that were attributed to changes in credit risk of the redeemable preferred shares were recognized in other comprehensive income (loss).
(vi) | Share-based compensation |
Under U.S. GAAP, the Group has elected to recognize share-based compensation using the straight-line method for all share-based awards issued with no performance obligations. Under U.S. GAAP, the Group has elected to determine the total fair value of the share options by estimating the value of the option subject to graded vesting as a single award using an average expected life.
Under IFRSs, the accelerated method is required to recognize compensation expense for all employee equity awards granted with graded vesting. Under IFRSs, the total fair value of the share options is required to be determined by estimating the value of each vesting tranche separately using a separate expected life.
(vii) | Convertible senior notes |
Under U.S. GAAP, the convertible debts are measured at amortized cost, with any difference between the initial carrying value and the repayment amount recognized as interest expenses using the effective interest method over the period from the issuance date to the maturity date.
Under IFRSs, the convertible debts were designated as at fair value through profit or loss such that the convertible debts were initially recognized at fair values. Subsequent to initial recognition, the amounts of changes in fair value of the convertible debts were generally recognized in the profit or loss, other than the portion that were attributable to changes in credit risk of the convertible debts recognized in other comprehensive income (loss).
8