<< Back |
Baidu Announces First Quarter 2019 Results
"
"
First Quarter 2019 Financial Highlights
(in millions, except for per ADS information, unaudited) |
Consolidated |
|||||||||
For the three-month ended March 31, |
||||||||||
2018 |
2019 |
YOY |
YOY[2] |
2019 |
||||||
RMB |
RMB |
USD |
||||||||
Total revenues |
20,907 |
24,123 |
15% |
21% |
3,594 |
|||||
Operating income (loss) |
4,568 |
(936) |
(120%) |
(139) |
||||||
Operating margin |
22% |
(4%) |
(4%) |
|||||||
Non-GAAP operating income[3] |
5,371 |
401 |
(93%) |
60 |
||||||
Non-GAAP operating margin |
26% |
2% |
2% |
|||||||
Net income (loss) attributable to Baidu |
6,694 |
(327) |
(105%) |
(49) |
||||||
Net margin |
32% |
(1%) |
(1%) |
|||||||
Non-GAAP net income attributable to Baidu |
4,817 |
967 |
(80%) |
144 |
||||||
Non-GAAP net margin |
23% |
4% |
4% |
|||||||
Diluted earnings (loss) per ADS |
18.68 |
(0.98) |
(105%) |
(0.15) |
||||||
Non-GAAP diluted earnings per ADS |
13.69 |
2.77 |
(80%) |
0.41 |
Management Change
The Company has promoted
Other Highlights
Corporate
- The Company's board of directors has authorized a new share repurchase program, under which the Company may repurchase up to
US$1 billion of its shares, effective untilJuly 1, 2020 . Baidu ranked 8th place on BrandZ's 2019 Top 100 Most Valuable Chinese Brands Chart and has been ranked in the Top 10 Most Valuable Chinese Brands for nine consecutive years.- The Company released its biannual Corporate Social Responsibility Report in
April 2019 , which summarizesBaidu's efforts in environment, social responsibility and corporate governance. The report can be downloaded from http://csr.baidu.com/download.html.
Search and Feed
- Baidu App daily active users ("DAUs") in
March 2019 reached 174 million, growing 28% year over year. - Haokan DAUs in
March 2019 reached 22 million, growing 768% year over year and 16% sequentially. Baidu continues to expand its content ecosystem to provide users with native-app like experience for search and feed: 1) Baijiahao ("BJH accounts"),Baidu feed's content network, grew to 2.1 million publisher accounts inMarch 2019 , and 2) Baidu Smart Mini Program, launched inJuly 2018 , saw its monthly active users ("MAUs") inMarch 2019 reach 181 million, growing 23% sequentially.Baidu connected 1.5 million out-of-home digital screens in 362 cities across 31 provinces to its ad partner network inMarch 2019 , leveraging its technology and online advertising expertise to equip brands with broader reach and more options to deliver omni-marketing campaigns.
DuerOS
- DuerOS voice assistant installed base reached 275 million, increasing 279% year over year, and monthly voice queries on DuerOS reached 2.37 billion, increasing 817% year over year in
March 2019 . - DuerOS skills store continues to push the boundary on improving user experience with over 1,100 skills in wide-ranging genres, including iQIYI, (long-form video),
Huya (live video), Haokan (short video), Digital Pets (gaming), 51Talk (online education) andTencent News Audio Edition (news). - Recently released first-party DuerOS smart devices include: 1) Xiaodu Smart Display 1S (MSRP
US$49 ); 2) Xiaodu TV Sound Bar (MSRPUS$119 ), which doubles as a home theater system and high definition OTT TV box; and 3)Xiaodu Smart Speaker 1S (MSRPUS$22 ), which comes equipped with DuerOS-powered universal remote control, capable of connecting to household appliances, including air conditioners, televisions and OTT TV boxes fromSamsung ,Panasonic andHaier . - Chery Automobile EXEED sedans were released in
April 2019 , equipped with DuerOS for Apollo in-vehicle infotainment system. DuerOS for Apollo has received very positive initial user feedback. - Over 190 Baidu Smart Mini Programs and DuerOS skills are now available in the skills store of DuerOS for Apollo, including iQIYI (online video), E Designated Driving (driving services) and GeekPark (technology news). Leveraging Baidu Cloud,
Baidu aims to enable app developers to provide their services on mobile, smart devices and automobile infotainment systems.
Apollo
- In
March 2019 ,Baidu began testingChina's first robotaxi fleet powered by Apollo inChangsha , the capital ofHunan province, to help improve traffic congestion, air pollution and road safety. - Apollo Open Platform, embraced by a developer community of 15,000, has been adopted for many innovative auto pilot scenarios, including street cleaning, goods delivery and shuttle services.
- According to the inaugural Beijing Autonomous Vehicles Road Test Report for 2018 issued by the
Beijing Municipal Commission of Transport , Apollo amassed over 10 times the test miles of the next industry player inChina .
Cloud & Others
- Baidu Cloud held its ABC Internet Summit in
April 2019 , introducing a library of AI toolkits for Baidu Cloud to empower content producers to better create, edit and analyze video content. - According to the 2H18 IDC China Public Cloud Report, Baidu Cloud, for the first time, entered the top 5 ranking for public cloud service providers in IaaS (Infrastructure as a Service) and PaaS (Platform as a Service) in China.
- According to the WIPO Artificial Intelligence Report for 2019 issued by the
World Intellectual Property Organization ,Baidu leads among companies globally in patent applications for deep learning sub-category of machine learning and is the only Chinese Internet company listed among the top 30 AI patent applicants worldwide. - Baidu IME (mobile keyboard) released an AI version in
January 2019 , which allows for mixed voice input in Mandarin with English and other Chinese dialects, real-time translation and augmented reality emoticons, demonstrating Baidu AI capabilities in voice, image and facial recognition. Over 60% of Baidu IME AI version users have opted for voice input. - The number of users (devices) that have used the voice assistant feature in Baidu Maps has surpassed 200 million in
March 2019 , over tripling over the prior year.
iQIYI
- iQIYI subscribers reached 96.8 million in
March 2019 , adding 9.4 million members during the quarter, further strengthening its foundation to offer blockbuster original entertainment content. - In
March 2019 , iQIYI completed the offering ofUS$1.2 billion of 2.00% convertible senior notes due 2025, the proceeds from which, net of capped call fees, will be used to expand and enhance iQIYI's content offerings and strengthen its technologies, as well as for working capital and other general corporate purposes.
First Quarter 2019 Results
Total revenues reached
Revenue from Baidu Core reached
Content costs were
Traffic acquisition cost was
Bandwidth costs were
Other cost of revenues, which includes depreciation, operational costs and share-based compensation, was
Selling, general and administrative expenses were
Research and development expenses were
Operating loss was
Total other income was
Income tax expense was
Net loss attributable to
Adjusted EBITDA was
As of
Financial Guidance
For the second quarter of 2019,
Conference Call Information
International: |
+65 67135090 |
Mainland China |
4006208038 |
US: |
+1 8456750437 |
UK: |
+44 2036214779 |
Hong Kong: |
+852 30186771 |
Passcode for all regions: |
1374737 |
A replay of the conference call may be accessed by phone at the following number until
International: |
+61 2 8199 0299 |
Passcode: |
1374737 |
Additionally, a live and archived webcast of this conference call will be available at http://ir.baidu.com.
About
Contacts
Investors Relations,
Tel: +86-10-5992-4958
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, the outlook for the second quarter of 2019, quotations from management in this announcement, as well as
Non-GAAP Financial Measures
To supplement
Non-GAAP operating income represents operating income excluding share-based compensation expenses and amortization of intangible assets resulting from business combinations.
Non-GAAP net income attributable to
Non-GAAP diluted earnings per ADS represents diluted earnings per ADS calculated based on non-GAAP net income attributable to
For more information on non-GAAP financial measures, please see the tables captioned "Reconciliations of non-GAAP financial measures to the nearest comparable GAAP measures."
[1] Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of
[2] Excluding revenues from divested businesses Global DU and Du Xiaoman (financial services), which were approximately
[3] See the section titled "Non-GAAP Financial Measures", "Selected Information" and "Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures" for more information about the non-GAAP measures referred to within this announcements.
[4] In 2018, Global DU businesses and Du Xiaoman (financial services) were divested, which together generated approximately
Baidu, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In millions except for share information) |
||||||
December 31, |
March 31, |
March 31, |
||||
2018 |
2019 |
2019 |
||||
RMB |
RMB |
USD |
||||
Audited |
Unaudited |
Unaudited |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
27,638 |
32,390 |
4,826 |
|||
Restricted cash |
2,189 |
2,177 |
324 |
|||
Short-term investments |
111,626 |
109,062 |
16,251 |
|||
Accounts receivable, net |
6,015 |
5,875 |
875 |
|||
Amounts due from related parties |
785 |
1,333 |
199 |
|||
Other assets, current |
6,841 |
7,015 |
1,045 |
|||
Total current assets |
155,094 |
157,852 |
23,520 |
|||
Non-current assets: |
||||||
Fixed assets, net |
17,903 |
19,652 |
2,928 |
|||
Intangible assets, net |
9,181 |
8,898 |
1,326 |
|||
Goodwill |
18,536 |
19,096 |
2,845 |
|||
Long-term investments, net |
80,454 |
80,685 |
12,022 |
|||
Amounts due from related parties |
4,297 |
4,350 |
648 |
|||
Deferred tax assets, net |
2,324 |
2,293 |
342 |
|||
Other assets, non-current |
9,777 |
16,130 |
2,404 |
|||
Total non-current assets |
142,472 |
151,104 |
22,515 |
|||
Total assets |
297,566 |
308,956 |
46,035 |
|||
LIABILITIES AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
3,046 |
3,586 |
534 |
|||
Accounts payable and accrued liabilities |
35,381 |
33,848 |
5,044 |
|||
Customer advances and deposits |
7,338 |
7,059 |
1,052 |
|||
Deferred revenue |
1,883 |
1,774 |
264 |
|||
Deferred income |
523 |
511 |
76 |
|||
Long-term loans, current portion |
84 |
79 |
12 |
|||
Notes payable, current portion |
6,871 |
6,708 |
1,000 |
|||
Amounts due to related parties |
1,727 |
1,663 |
248 |
|||
Other current liabilities |
- |
2,016 |
300 |
|||
Total current liabilities |
56,853 |
57,244 |
8,530 |
|||
Non-current liabilities: |
||||||
Deferred income |
54 |
31 |
5 |
|||
Deferred revenue |
1,309 |
1,156 |
172 |
|||
Amounts due to related parties |
4,360 |
4,396 |
655 |
|||
Long-term loans |
7,456 |
7,304 |
1,088 |
|||
Notes payable |
42,735 |
41,707 |
6,215 |
|||
Convertible senior notes |
4,712 |
11,553 |
1,721 |
|||
Deferred tax liabilities |
4,099 |
4,155 |
619 |
|||
Other non-current liabilities |
236 |
4,070 |
606 |
|||
Total non-current liabilities |
64,961 |
74,372 |
11,081 |
|||
Total liabilities |
121,814 |
131,616 |
19,611 |
|||
Redeemable noncontrolling interests |
716 |
922 |
137 |
|||
Equity |
||||||
Class A Ordinary Shares, par value US$0.00005 per share, 825,000,000 shares authorized, and 27,733,692 shares and 27,800,277 shares issued and outstanding as at December 31, 2018 and March 31, 2019 |
- |
- |
- |
|||
Class B Ordinary Shares, par value US$0.00005 per share, 35,400,000 shares authorized, and 7,201,254 shares and 7,201,254 shares issued and outstanding as at December 31, 2018 and March 31, 2019 |
- |
- |
- |
|||
Additional paid-in capital |
33,441 |
34,740 |
5,176 |
|||
Retained earnings |
129,246 |
128,903 |
19,207 |
|||
Accumulated other comprehensive income |
210 |
185 |
28 |
|||
Total Baidu shareholders' equity |
162,897 |
163,828 |
24,411 |
|||
Noncontrolling interests |
12,139 |
12,590 |
1,876 |
|||
Total equity |
175,036 |
176,418 |
26,287 |
|||
Total liabilities, redeemable noncontrolling interests, and equity |
297,566 |
308,956 |
46,035 |
Baidu, Inc. |
|||||||||
Condensed Consolidated Statements of Income |
|||||||||
(In millions except for share, per share (or ADS) information) |
Three Months Ended |
||||||||
March 31, |
December 31, |
March 31, |
March 31, |
||||||
2018 |
2018 |
2019 |
2019 |
||||||
RMB |
RMB |
RMB |
USD(2) |
||||||
Unaudited |
Unaudited |
Unaudited |
Unaudited |
||||||
Revenues: |
|||||||||
Online marketing services |
17,169 |
21,197 |
17,657 |
2,631 |
|||||
Others |
3,738 |
5,998 |
6,466 |
963 |
|||||
Total revenues |
20,907 |
27,195 |
24,123 |
3,594 |
|||||
Operating costs and expenses: |
|||||||||
Content costs |
4,194 |
7,344 |
6,157 |
917 |
|||||
Traffic acquisition costs |
2,256 |
3,375 |
3,183 |
474 |
|||||
Bandwidth costs |
1,472 |
1,775 |
2,040 |
304 |
|||||
Others |
1,981 |
3,117 |
3,459 |
515 |
|||||
Cost of revenues(1) |
9,903 |
15,611 |
14,839 |
2,210 |
|||||
Selling, general and administrative(1) |
3,142 |
5,943 |
6,054 |
902 |
|||||
Research and development(1) |
3,294 |
4,529 |
4,166 |
621 |
|||||
Total operating costs and expenses |
16,339 |
26,083 |
25,059 |
3,733 |
|||||
Operating income (loss) |
4,568 |
1,112 |
(936) |
(139) |
|||||
Other income: |
|||||||||
Interest income |
821 |
1,490 |
1,072 |
160 |
|||||
Interest expense |
(352) |
(574) |
(693) |
(103) |
|||||
Foreign exchange loss, net |
(48) |
(50) |
(313) |
(47) |
|||||
Loss from equity method investments |
(177) |
(390) |
(860) |
(128) |
|||||
Other income (loss), net |
1,856 |
(536) |
1,694 |
252 |
|||||
Total other income (loss) |
2,100 |
(60) |
900 |
134 |
|||||
Income (loss) before income taxes |
6,668 |
1,052 |
(36) |
(5) |
|||||
Income taxes |
1,120 |
484 |
294 |
44 |
|||||
Net income (loss) |
5,548 |
568 |
(330) |
(49) |
|||||
Less: net income (loss) attributable to noncontrolling interests |
(1,146) |
(1,513) |
(3) |
- |
|||||
Net income (loss) attributable to Baidu |
6,694 |
2,081 |
(327) |
(49) |
|||||
Earnings (loss) per ADS (1 Class A ordinary share equals 10 ADSs): |
|||||||||
-Basic |
18.86 |
5.96 |
(0.98) |
(0.15) |
|||||
-Diluted |
18.68 |
5.93 |
(0.98) |
(0.15) |
|||||
Earnings (loss) per share for Class A and Class B ordinary shares: |
|||||||||
-Basic |
188.60 |
59.55 |
(9.81) |
(1.46) |
|||||
-Diluted |
186.76 |
59.32 |
(9.81) |
(1.46) |
|||||
Weighted average number of Class A and Class B ordinary shares outstanding: |
|||||||||
Basic |
34,838,392 |
34,909,960 |
34,966,643 |
34,966,643 |
|||||
Diluted |
35,180,950 |
35,044,338 |
34,966,643 |
34,966,643 |
|||||
(1) Includes share-based compensation expenses as follows: |
|||||||||
Cost of revenues |
35 |
71 |
66 |
10 |
|||||
Selling, general and administrative |
291 |
587 |
516 |
77 |
|||||
Research and development |
452 |
884 |
626 |
93 |
|||||
Total share-based compensation expenses |
778 |
1,542 |
1,208 |
180 |
|||||
(2) All translations from RMB to U.S. dollars are made at a rate of RMB6.7112 to US$1.00, the effective noon buying rate as of March 29, 2019, in The City of New York for cable transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York. |
Baidu, Inc. |
||||||||||||||||||||||||
Selected Information |
||||||||||||||||||||||||
(In millions except for per ADS information, unaudited) |
||||||||||||||||||||||||
Three Months Ended March 31, 2018 (RMB) |
Three Months Ended December 31, 2018 (RMB) |
Three Months Ended March 31, 2019 (RMB) |
Three Months Ended March 31, 2019 (USD) |
|||||||||||||||||||||
Baidu Core |
iQIYI |
Elim & adj(3) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(3) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(3) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(3) |
Baidu, Inc. |
|||||||||
Total revenues |
16,127 |
4,877 |
(97) |
20,907 |
20,520 |
7,028 |
(353) |
27,195 |
17,450 |
6,990 |
(317) |
24,123 |
2,600 |
1,042 |
(48) |
3,594 |
||||||||
YOY |
8% |
43% |
15% |
|||||||||||||||||||||
YOY excluding revenue from divested businesses(1) |
16% |
21% |
||||||||||||||||||||||
Operating costs and expenses: |
||||||||||||||||||||||||
Cost of revenues (2) |
5,131 |
4,848 |
(76) |
9,903 |
7,374 |
8,524 |
(287) |
15,611 |
7,849 |
7,277 |
(287) |
14,839 |
1,169 |
1,085 |
(44) |
2,210 |
||||||||
Selling, general and administrative (2) |
2,464 |
704 |
(26) |
3,142 |
4,790 |
1,221 |
(68) |
5,943 |
4,940 |
1,141 |
(27) |
6,054 |
736 |
170 |
(4) |
902 |
||||||||
Research and development (2) |
2,908 |
387 |
(1) |
3,294 |
3,923 |
608 |
(2) |
4,529 |
3,570 |
598 |
(2) |
4,166 |
532 |
89 |
- |
621 |
||||||||
Total operating costs and expenses |
10,503 |
5,939 |
(103) |
16,339 |
16,087 |
10,353 |
(357) |
26,083 |
16,359 |
9,016 |
(316) |
25,059 |
2,437 |
1,344 |
(48) |
3,733 |
||||||||
YOY |
||||||||||||||||||||||||
Cost of revenues |
53% |
50% |
50% |
|||||||||||||||||||||
Selling, general and administrative |
100% |
62% |
93% |
|||||||||||||||||||||
Research and development |
23% |
55% |
26% |
|||||||||||||||||||||
Total operating costs and expenses |
56% |
52% |
53% |
|||||||||||||||||||||
Operating income (loss) |
5,624 |
(1,062) |
6 |
4,568 |
4,433 |
(3,325) |
4 |
1,112 |
1,091 |
(2,026) |
(1) |
(936) |
163 |
(302) |
- |
(139) |
||||||||
Operating margin |
35% |
(22%) |
22% |
22% |
(47%) |
4% |
6% |
(29%) |
(4%) |
6% |
(29%) |
(4%) |
||||||||||||
YoY |
(81%) |
91% |
(120%) |
|||||||||||||||||||||
Total other income (loss) |
1,434 |
666 |
- |
2,100 |
(30) |
(35) |
5 |
(60) |
689 |
211 |
- |
900 |
102 |
32 |
- |
134 |
||||||||
Less: income taxes |
1,119 |
1 |
- |
1,120 |
405 |
79 |
- |
484 |
287 |
7 |
- |
294 |
43 |
1 |
- |
44 |
||||||||
Less: net income (loss) attributable to NCI |
(1,149) |
(1) |
4 |
(1,146) |
(52) |
38 |
(1,499) |
(4) |
(1,513) |
790 |
(8) |
(785) |
(4) |
(3) |
117 |
(1) |
(116) |
(4) |
- |
|||||
Net income attributable to Baidu |
7,088 |
(396) |
2 |
6,694 |
4,050 |
(3,477) |
1,508 |
2,081 |
703 |
(1,814) |
784 |
(327) |
105 |
(270) |
116 |
(49) |
||||||||
Net margin |
44% |
(8%) |
32% |
20% |
(49%) |
8% |
4% |
(26%) |
(1%) |
4% |
(26%) |
(1%) |
||||||||||||
YoY |
(90%) |
358% |
(105%) |
|||||||||||||||||||||
Diluted earnings (loss) per ADS |
18.68 |
5.93 |
(0.98) |
(0.15) |
||||||||||||||||||||
Other Key Metrics: |
||||||||||||||||||||||||
Non-GAAP operating income (loss) |
6,370 |
(1,005) |
5,371 |
5,788 |
(3,045) |
2,747 |
2,110 |
(1,708) |
401 |
314 |
(254) |
60 |
||||||||||||
Non-GAAP operating margin |
39% |
(21%) |
26% |
28% |
(43%) |
10% |
12% |
(24%) |
2% |
12% |
(24%) |
2% |
||||||||||||
YoY |
(67%) |
70% |
(93%) |
|||||||||||||||||||||
Non-GAAP net income (loss) to Baidu |
5,315 |
(500) |
4,817 |
6,513 |
(3,196) |
4,703 |
1,824 |
(1,508) |
967 |
272 |
(225) |
144 |
||||||||||||
Non-GAAP net margin |
33% |
(10%) |
23% |
32% |
(45%) |
17% |
10% |
(22%) |
4% |
10% |
(22%) |
4% |
||||||||||||
YoY |
(66%) |
202% |
(80%) |
|||||||||||||||||||||
Adjusted EBITDA |
7,061 |
(941) |
6,126 |
6,870 |
(2,952) |
3,922 |
3,372 |
(1,601) |
1,770 |
502 |
(239) |
263 |
||||||||||||
Adjusted EBITDA margin |
44% |
(19%) |
29% |
33% |
(42%) |
14% |
19% |
(23%) |
7% |
19% |
(23%) |
7% |
||||||||||||
Non-GAAP diluted earnings per ADS |
13.69 |
13.42 |
2.77 |
0.41 |
||||||||||||||||||||
(1) Excluding revenues from divested businesses Global DU and Du Xiaoman (financial services), which were approximately RMB1.1 billion for the three months ended March 31, 2018. |
||||||||||||||||||||||||
(2) Includes share-based compensation as follows: |
||||||||||||||||||||||||
Cost of revenues |
25 |
10 |
35 |
43 |
28 |
71 |
30 |
36 |
66 |
5 |
5 |
10 |
||||||||||||
Selling, general and administrative |
266 |
25 |
291 |
435 |
152 |
587 |
338 |
178 |
516 |
50 |
27 |
77 |
||||||||||||
Research and development |
440 |
12 |
452 |
843 |
41 |
884 |
584 |
42 |
626 |
87 |
6 |
93 |
||||||||||||
Total share-based compensation |
731 |
47 |
778 |
1,321 |
221 |
1,542 |
952 |
256 |
1,208 |
142 |
38 |
180 |
||||||||||||
(3) Relates to intersegment eliminations and adjustments |
||||||||||||||||||||||||
(4) Relates to the net loss attributable to iQIYI noncontrolling interests |
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 |
|||||||||||||
March 31, 2018 (RMB) |
December 31, 2018 (RMB) |
March 31, 2019 (RMB) |
March 31, 2019 (USD) |
|||||||||||||
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
|||||
Operating income (loss) |
5,624 |
(1,062) |
4,568 |
4,433 |
(3,325) |
1,112 |
1,091 |
(2,026) |
(936) |
163 |
(302) |
(139) |
||||
Add: Share-based compensation expenses |
731 |
47 |
778 |
1,321 |
221 |
1,542 |
952 |
256 |
1,208 |
142 |
38 |
180 |
||||
Add: Amortization of intangible assets(1) |
15 |
10 |
25 |
34 |
59 |
93 |
67 |
62 |
129 |
9 |
10 |
19 |
||||
Non-GAAP operating income (loss) |
6,370 |
(1,005) |
5,371 |
5,788 |
(3,045) |
2,747 |
2,110 |
(1,708) |
401 |
314 |
(254) |
60 |
||||
Add: Depreciation of fixed assets |
691 |
64 |
755 |
1,082 |
93 |
1,175 |
1,262 |
107 |
1,369 |
188 |
15 |
203 |
||||
Adjusted EBITDA |
7,061 |
(941) |
6,126 |
6,870 |
(2,952) |
3,922 |
3,372 |
(1,601) |
1,770 |
502 |
(239) |
263 |
||||
Net income (loss) attributable to |
7,088 |
(396) |
6,694 |
4,050 |
(3,477) |
2,081 |
703 |
(1,814) |
(327) |
105 |
(270) |
(49) |
||||
Add: Share-based compensation expenses |
731 |
47 |
778 |
1,319 |
221 |
1,444 |
947 |
256 |
1,092 |
141 |
38 |
162 |
||||
Add: Amortization of intangible assets(1), net of tax |
11 |
8 |
19 |
19 |
47 |
46 |
27 |
49 |
54 |
4 |
7 |
8 |
||||
Add: Disposal loss (gain), net of tax |
489 |
- |
489 |
282 |
- |
282 |
(31) |
1 |
(30) |
(5) |
- |
(4) |
||||
Add: Impairment of long-term investments, net of tax |
83 |
- |
83 |
185 |
- |
185 |
279 |
- |
279 |
42 |
- |
42 |
||||
Add: Fair value change of long-term investments, net of tax |
(3,353) |
(159) |
(3,512) |
16 |
13 |
23 |
(1,058) |
- |
(1,058) |
(158) |
- |
(158) |
||||
Add: Reconciling items on equity method investments, net of tax(2) |
266 |
- |
266 |
642 |
- |
642 |
957 |
- |
957 |
143 |
- |
143 |
||||
Non-GAAP net income (loss) attributable to |
5,315 |
(500) |
4,817 |
6,513 |
(3,196) |
4,703 |
1,824 |
(1,508) |
967 |
272 |
(225) |
144 |
||||
Diluted earnings (loss) per ADS |
18.68 |
5.93 |
(0.98) |
(0.15) |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.35 |
0.01 |
0.05 |
0.01 |
||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
(5.34) |
7.48 |
3.70 |
0.55 |
||||||||||||
Non-GAAP diluted earnings per ADS |
13.69 |
13.42 |
2.77 |
0.41 |
||||||||||||
Net cash provided by operating activities |
7,340 |
1,207 |
8,547 |
8,409 |
528 |
8,937 |
1,282 |
379 |
1,661 |
191 |
56 |
247 |
||||
Less: Capital expenditures |
(1,895) |
(75) |
(1,970) |
(2,900) |
(178) |
(3,078) |
(2,801) |
(172) |
(2,973) |
(417) |
(25) |
(442) |
||||
Free cash flow |
5,445 |
1,132 |
6,577 |
5,509 |
350 |
5,859 |
(1,519) |
207 |
(1,312) |
(226) |
31 |
(195) |
||||
(1) This represents amortization of intangible assets resulting from business combinations. |
||||||||||||||||
(2) This represents Baidu's share of equity method investments for other non-GAAP reconciling items, amortization of intangible assets not on the investee's books, accretion of their redeemable noncontrolling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per shares, adjusted for related income tax effects. |
||||||||||||||||
(3) Non-GAAP measures are adjusted retroactively to exclude: 1) amortization of intangible assets resulting from business combinations ; and 2) share-based compensation and amortization of intangible assets not on the investees' books, resulting from equity method pick up; and 3) fair value change of the investees' long-term investments, net of tax, as follows: |
||||||||||||||||
Non-GAAP operating income, previously reported |
6,355 |
(1,015) |
5,346 |
5,754 |
(3,104) |
2,654 |
2,043 |
(1,770) |
272 |
305 |
(264) |
41 |
||||
Add: Amortization of intangible assets(1) |
15 |
10 |
25 |
34 |
59 |
93 |
67 |
62 |
129 |
9 |
10 |
19 |
||||
Non-GAAP operating income, revised |
6,370 |
(1,005) |
5,371 |
5,788 |
(3,045) |
2,747 |
2,110 |
(1,708) |
401 |
314 |
(254) |
60 |
||||
Non-GAAP net income attributable to Baidu, previously reported |
5,091 |
(508) |
4,585 |
6,458 |
(3,243) |
4,621 |
1,524 |
(1,557) |
640 |
227 |
(232) |
95 |
||||
Add: Adjustments relating to equity-method investments, net of tax |
213 |
- |
213 |
36 |
- |
36 |
273 |
- |
273 |
41 |
- |
41 |
||||
Add: Amortization of intangible assets(1), net of tax |
11 |
8 |
19 |
19 |
47 |
46 |
27 |
49 |
54 |
4 |
7 |
8 |
||||
Non-GAAP net income attributable to Baidu, revised |
5,315 |
(500) |
4,817 |
6,513 |
(3,196) |
4,703 |
1,824 |
(1,508) |
967 |
272 |
(225) |
144 |
||||
Adjusted EBITDA, previously reported |
7,072 |
(939) |
6,139 |
6,887 |
(2,877) |
3,970 |
3,387 |
(1,526) |
1,820 |
505 |
(227) |
271 |
||||
Less: Adjustments to amortization of intangible assets |
(11) |
(2) |
(13) |
(17) |
(75) |
(48) |
(15) |
(75) |
(50) |
(3) |
(12) |
(8) |
||||
Adjusted EBITDA, revised |
7,061 |
(941) |
6,126 |
6,870 |
(2,952) |
3,922 |
3,372 |
(1,601) |
1,770 |
502 |
(239) |
263 |
View original content:http://www.prnewswire.com/news-releases/baidu-announces-first-quarter-2019-results-300852037.html
SOURCE