<< Back |
Baidu Announces First Quarter 2023 Results
BEIJING,
"In the first quarter of 2023, Baidu Core delivered a solid performance, with year-on-year revenue growth accelerating from previous quarters, supporting operating margin improvement through operating leverage," said
"Non-GAAP operating margin of Baidu Core expanded to 23% in the quarter, up from 17% in the same period last year and 21% in the previous quarter, driven by our ability to leverage our operations effectively," said
First Quarter 2023 Financial Highlights[1] |
||||||||||
|
||||||||||
(In millions except per |
Q1 |
Q4 |
Q1 |
|||||||
ADS, unaudited) |
2022 |
2022 |
2023 |
YOY |
QOQ |
|||||
RMB |
RMB |
RMB |
US$ |
|||||||
Total revenues |
28,411 |
33,077 |
31,144 |
4,535 |
10 % |
(6 %) |
||||
Operating income |
2,601 |
4,593 |
4,980 |
725 |
91 % |
8 % |
||||
Operating income (non-GAAP) [2] |
3,996 |
6,497 |
6,428 |
936 |
61 % |
(1 %) |
||||
Net (loss) income to Baidu |
(885) |
4,953 |
5,825 |
848 |
- |
18 % |
||||
Net income to Baidu (non-GAAP) [2] |
3,879 |
5,371 |
5,727 |
834 |
48 % |
7 % |
||||
Diluted (loss) earnings per ADS |
(2.87) |
13.59 |
15.92 |
2.32 |
- |
17 % |
||||
Diluted earnings per ADS (non-GAAP) [2] |
11.22 |
15.25 |
16.10 |
2.34 |
43 % |
6 % |
||||
Adjusted EBITDA [2] |
5,499 |
8,231 |
8,145 |
1,186 |
48 % |
(1 %) |
||||
Adjusted EBITDA margin |
19 % |
25 % |
26 % |
26 % |
Baidu Core |
||||||||||
Q1 |
Q4 |
Q1 |
||||||||
(In millions, unaudited) |
2022 |
2022 |
2023 |
YOY |
QOQ |
|||||
RMB |
RMB |
RMB |
US$ |
|||||||
Total revenues |
21,378 |
25,654 |
22,998 |
3,349 |
8 % |
(10 %) |
||||
Operating income |
2,524 |
3,782 |
4,091 |
596 |
62 % |
8 % |
||||
Operating income (non-GAAP) [2] |
3,686 |
5,491 |
5,363 |
781 |
45 % |
(2 %) |
||||
Net (loss) income to Baidu Core |
(963) |
4,773 |
5,513 |
803 |
- |
16 % |
||||
Net income to Baidu Core (non-GAAP) [2] |
3,804 |
4,915 |
5,268 |
767 |
38 % |
7 % |
||||
Adjusted EBITDA[2] |
5,106 |
7,146 |
7,003 |
1,020 |
37 % |
(2 %) |
||||
Adjusted EBITDA margin |
24 % |
28 % |
30 % |
30 % |
[1] Unless otherwise noted, RMB to USD was converted at an exchange rate of |
[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). |
Operational Highlights
Corporate
- Baidu returned
US$195 million to shareholders in Q1 2023. - Baidu released its annual ESG Report on
May 12, 2023 , which details Baidu's latest ESG policies and sustainability initiatives (https://esg.baidu.com/ESG/Baidu_2022_ESG_Report.pdf).
Intelligent Driving
Apollo Go , Baidu's autonomous ride-hailing service, provided around 660K rides in the first quarter of 2023, up 236% year over year and 18% quarter over quarter.Apollo Go received Beijing's first permits to operate ride-hailing services with no driver or safety operator in the vehicles, onMarch 17, 2023 .
Other Growth Initiatives
- Xiaodu ranked No.1 in smart display shipments and smart speaker shipments in
China for 2022, according to IDC and Canalys.
Mobile Ecosystem
- In March, Baidu App's MAUs reached 657 million, up 4% year over year.
- Managed Page accounted for 49% of Baidu Core's online marketing revenue in the first quarter of 2023.
iQIYI
- iQIYI's average daily number of total subscribing members for the quarter was 129 million, compared to 101 million for the first quarter of 2022 and 112 million for the fourth quarter of 2022.
First Quarter 2023 Financial Results
Total revenues were
- Revenue from Baidu Core was RMB 23.0 billion (
$3.35 billion ), increasing 8% year over year; online marketing revenue wasRMB 16.6 billion ($2.42 billion ), up 6% year over year, and non-online marketing revenue wasRMB 6.4 billion ($928 million ), up 11% year over year. - Revenue from iQIYI was
RMB 8.3 billion ($1.22 billion ), increasing 15% year over year.
Cost of revenues was
Selling, general and administrative expenses were
Research and development expense was
Operating income was
Total other income, net was
Income tax expense was
Net income attributable to Baidu was
Adjusted EBITDA was
As of
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. It will automatically direct you to the registration page of "
For pre-registration, please click
https://s1.c-conf.com/diamondpass/10030497-jz1rwg.html
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, Baidu's 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.
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 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 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, 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, 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.
Baidu, Inc. |
|||||||||
Condensed Consolidated Statements of (Loss) Income |
|||||||||
(In millions except for per share (or ADS) information, unaudited) |
|||||||||
Three Months Ended |
|||||||||
|
|
|
|
||||||
2022 |
2022 |
2023 |
2023 |
||||||
RMB |
RMB |
RMB |
|
||||||
Revenues: |
|||||||||
Online marketing services |
16,929 |
19,571 |
17,972 |
2,617 |
|||||
Others |
11,482 |
13,506 |
13,172 |
1,918 |
|||||
Total revenues |
28,411 |
33,077 |
31,144 |
4,535 |
|||||
Costs and expenses: |
|||||||||
Cost of revenues(1) |
15,546 |
16,945 |
15,152 |
2,206 |
|||||
Selling, general and administrative(1) |
4,656 |
5,881 |
5,589 |
814 |
|||||
Research and development(1) |
5,608 |
5,658 |
5,423 |
790 |
|||||
Total costs and expenses |
25,810 |
28,484 |
26,164 |
3,810 |
|||||
Operating income |
2,601 |
4,593 |
4,980 |
725 |
|||||
Other (loss) income: |
|||||||||
Interest income |
1,454 |
1,647 |
1,915 |
279 |
|||||
Interest expense |
(710) |
(738) |
(804) |
(117) |
|||||
Foreign exchange loss, net |
(11) |
(338) |
(106) |
(15) |
|||||
Share of losses from equity method investments |
(408) |
(523) |
(48) |
(7) |
|||||
Others, net |
(3,286) |
1,733 |
1,638 |
238 |
|||||
Total other (loss) income, net |
(2,961) |
1,781 |
2,595 |
378 |
|||||
(Loss) income before income taxes |
(360) |
6,374 |
7,575 |
1,103 |
|||||
Income tax expense |
391 |
1,254 |
1,193 |
174 |
|||||
Net (loss) income |
(751) |
5,120 |
6,382 |
929 |
|||||
Net income attributable to noncontrolling interests |
134 |
167 |
557 |
81 |
|||||
Net (loss) income attributable to Baidu |
(885) |
4,953 |
5,825 |
848 |
|||||
(Loss) earnings per ADS (1 ADS representing 8 Class A ordinary shares): |
|||||||||
-Basic |
(2.87) |
13.73 |
16.17 |
2.35 |
|||||
-Diluted |
(2.87) |
13.59 |
15.92 |
2.32 |
|||||
(Loss) earnings per share for Class A and Class B ordinary shares: |
|||||||||
-Basic |
(0.36) |
1.72 |
2.02 |
0.29 |
|||||
-Diluted |
(0.36) |
1.70 |
1.99 |
0.29 |
|||||
Weighted average number of Class A and Class B ordinary shares outstanding (in millions): |
|||||||||
-Basic |
2,767 |
2,789 |
2,798 |
2,798 |
|||||
-Diluted |
2,767 |
2,801 |
2,837 |
2,837 |
|||||
(1) Includes share-based compensation expenses as follows: |
|||||||||
Cost of revenues |
82 |
158 |
98 |
14 |
|||||
Selling, general and administrative |
377 |
450 |
463 |
68 |
|||||
Research and development |
864 |
1,233 |
828 |
120 |
|||||
Total share-based compensation expenses |
1,323 |
1,841 |
1,389 |
202 |
|||||
(2) All translations from RMB to |
Baidu, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In millions, unaudited) |
||||||
|
|
|
||||
2022 |
2023 |
2023 |
||||
RMB |
RMB |
US$ |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
53,156 |
23,638 |
3,442 |
|||
Restricted cash |
11,330 |
11,252 |
1,638 |
|||
Short-term investments, net |
120,839 |
159,127 |
23,171 |
|||
Accounts receivable, net |
11,733 |
10,798 |
1,572 |
|||
Amounts due from related parties |
5,432 |
5,211 |
759 |
|||
Other current assets, net(1) |
10,360 |
19,179 |
2,793 |
|||
Total current assets |
212,850 |
229,205 |
33,375 |
|||
Non-current assets: |
||||||
Fixed assets, net |
23,973 |
22,975 |
3,345 |
|||
Licensed copyrights, net |
6,841 |
6,701 |
976 |
|||
Produced content, net |
13,002 |
12,603 |
1,835 |
|||
Intangible assets, net |
1,254 |
1,183 |
172 |
|||
Goodwill |
22,477 |
22,589 |
3,289 |
|||
Long-term investments, net |
55,297 |
55,463 |
8,076 |
|||
Long-term time deposits and held-to-maturity investments |
23,629 |
18,676 |
2,719 |
|||
Amounts due from related parties |
60 |
96 |
14 |
|||
Deferred tax assets, net |
2,129 |
2,091 |
304 |
|||
Operating lease right-of-use assets |
10,365 |
10,183 |
1,483 |
|||
Other non-current assets |
19,096 |
19,214 |
2,798 |
|||
Total non-current assets |
178,123 |
171,774 |
25,011 |
|||
Total assets |
390,973 |
400,979 |
58,386 |
|||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
5,343 |
6,833 |
995 |
|||
Accounts payable and accrued liabilities |
38,014 |
34,043 |
4,957 |
|||
Customer deposits and deferred revenue |
13,116 |
13,913 |
2,026 |
|||
Deferred income |
72 |
142 |
21 |
|||
Long-term loans, current portion |
- |
1 |
- |
|||
Convertible senior notes, current portion |
8,305 |
8,265 |
1,203 |
|||
Notes payable, current portion |
6,904 |
6,865 |
1,000 |
|||
Amounts due to related parties |
5,067 |
5,211 |
759 |
|||
Operating lease liabilities |
2,809 |
2,797 |
407 |
|||
Total current liabilities |
79,630 |
78,070 |
11,368 |
|||
Non-current liabilities: |
||||||
Deferred income |
159 |
116 |
17 |
|||
Deferred revenue |
331 |
375 |
55 |
|||
Amounts due to related parties |
99 |
94 |
14 |
|||
Long-term loans |
13,722 |
13,678 |
1,992 |
|||
Notes payable |
39,893 |
39,670 |
5,776 |
|||
Convertible senior notes |
9,568 |
11,668 |
1,699 |
|||
Deferred tax liabilities |
2,898 |
3,014 |
439 |
|||
Operating lease liabilities |
4,810 |
4,650 |
677 |
|||
Other non-current liabilities |
2,058 |
2,068 |
300 |
|||
Total non-current liabilities |
73,538 |
75,333 |
10,969 |
|||
Total liabilities |
153,168 |
153,403 |
22,337 |
|||
Redeemable noncontrolling interests |
8,393 |
8,709 |
1,268 |
|||
Equity |
||||||
Total Baidu shareholders' equity |
223,478 |
230,095 |
33,504 |
|||
Noncontrolling interests |
5,934 |
8,772 |
1,277 |
|||
Total equity |
229,412 |
238,867 |
34,781 |
|||
Total liabilities, redeemable noncontrolling interests, and equity |
390,973 |
400,979 |
58,386 |
|||
(1) This includes payment of |
Baidu, Inc. |
||||||||||||||||||||||||
Selected Information |
||||||||||||||||||||||||
(In millions, 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 |
21,378 |
7,277 |
(244) |
28,411 |
25,654 |
7,593 |
(170) |
33,077 |
22,998 |
8,349 |
(203) |
31,144 |
3,349 |
1,216 |
(30) |
4,535 |
||||||||
YOY |
8 % |
15 % |
10 % |
|||||||||||||||||||||
QOQ |
(10 %) |
10 % |
(6 %) |
|||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||
Cost of revenues(1) |
9,807 |
5,964 |
(225) |
15,546 |
11,712 |
5,405 |
(172) |
16,945 |
9,379 |
5,956 |
(183) |
15,152 |
1,365 |
867 |
(26) |
2,206 |
||||||||
Selling, general and administrative(1) |
3,913 |
745 |
(2) |
4,656 |
4,969 |
939 |
(27) |
5,881 |
4,533 |
1,106 |
(50) |
5,589 |
660 |
161 |
(7) |
814 |
||||||||
Research and development(1) |
5,134 |
474 |
- |
5,608 |
5,191 |
467 |
- |
5,658 |
4,995 |
428 |
- |
5,423 |
728 |
62 |
- |
790 |
||||||||
Total costs and expenses |
18,854 |
7,183 |
(227) |
25,810 |
21,872 |
6,811 |
(199) |
28,484 |
18,907 |
7,490 |
(233) |
26,164 |
2,753 |
1,090 |
(33) |
3,810 |
||||||||
YOY |
||||||||||||||||||||||||
Cost of revenues |
(4 %) |
(0 %) |
(3 %) |
|||||||||||||||||||||
Selling, general and administrative |
16 % |
48 % |
20 % |
|||||||||||||||||||||
Research and development |
(3 %) |
(10 %) |
(3 %) |
|||||||||||||||||||||
Cost and expenses |
0 % |
4 % |
1 % |
|||||||||||||||||||||
Operating income (loss) |
2,524 |
94 |
(17) |
2,601 |
3,782 |
782 |
29 |
4,593 |
4,091 |
859 |
30 |
4,980 |
596 |
126 |
3 |
725 |
||||||||
YOY |
62 % |
814 % |
91 % |
|||||||||||||||||||||
QOQ |
8 % |
10 % |
8 % |
|||||||||||||||||||||
Operating margin |
12 % |
1 % |
9 % |
15 % |
10 % |
14 % |
18 % |
10 % |
16 % |
|||||||||||||||
Add: total other (loss) income, net |
(3,058) |
97 |
- |
(2,961) |
2,271 |
(490) |
- |
1,781 |
2,803 |
(208) |
- |
2,595 |
408 |
(30) |
- |
378 |
||||||||
Less: income tax expense (benefit) |
374 |
17 |
- |
391 |
1,265 |
(11) |
- |
1,254 |
1,168 |
25 |
- |
1,193 |
170 |
4 |
- |
174 |
||||||||
Less: net income (loss) attributable to NCI |
55 |
5 |
74 |
(3) |
134 |
15 |
(1) |
153 |
(3) |
167 |
213 |
8 |
336 |
(3) |
557 |
31 |
1 |
49 |
(3) |
81 |
||||
Net (loss) income attributable to Baidu |
(963) |
169 |
(91) |
(885) |
4,773 |
304 |
(124) |
4,953 |
5,513 |
618 |
(306) |
5,825 |
803 |
91 |
(46) |
848 |
||||||||
YOY |
- |
266 % |
- |
|||||||||||||||||||||
QOQ |
16 % |
103 % |
18 % |
|||||||||||||||||||||
Net margin |
(5 %) |
2 % |
(3 %) |
19 % |
4 % |
15 % |
24 % |
7 % |
19 % |
|||||||||||||||
Non-GAAP financial measures: |
||||||||||||||||||||||||
Operating income (non-GAAP) |
3,686 |
327 |
3,996 |
5,491 |
977 |
6,497 |
5,363 |
1,035 |
6,428 |
781 |
152 |
936 |
||||||||||||
YOY |
45 % |
217 % |
61 % |
|||||||||||||||||||||
QOQ |
(2 %) |
6 % |
(1 %) |
|||||||||||||||||||||
Operating margin (non-GAAP) |
17 % |
4 % |
14 % |
21 % |
13 % |
20 % |
23 % |
12 % |
21 % |
|||||||||||||||
Net income attributable to Baidu (non-GAAP) |
3,804 |
162 |
3,879 |
4,915 |
856 |
5,371 |
5,268 |
940 |
5,727 |
767 |
138 |
834 |
||||||||||||
YOY |
38 % |
480 % |
48 % |
|||||||||||||||||||||
QOQ |
7 % |
10 % |
7 % |
|||||||||||||||||||||
Net margin (non-GAAP) |
18 % |
2 % |
14 % |
19 % |
11 % |
16 % |
23 % |
11 % |
18 % |
|||||||||||||||
Adjusted EBITDA |
5,106 |
410 |
5,499 |
7,146 |
1,056 |
8,231 |
7,003 |
1,112 |
8,145 |
1,020 |
163 |
1,186 |
||||||||||||
YOY |
37 % |
171 % |
48 % |
|||||||||||||||||||||
QOQ |
(2 %) |
5 % |
(1 %) |
|||||||||||||||||||||
Adjusted EBITDA margin |
24 % |
6 % |
19 % |
28 % |
14 % |
25 % |
30 % |
13 % |
26 % |
|||||||||||||||
(1) Includes share-based compensation as follows: |
||||||||||||||||||||||||
Cost of revenues |
45 |
37 |
82 |
122 |
36 |
158 |
65 |
33 |
98 |
9 |
5 |
14 |
||||||||||||
Selling, general and administrative |
257 |
120 |
377 |
355 |
95 |
450 |
377 |
86 |
463 |
55 |
13 |
68 |
||||||||||||
Research and development |
804 |
60 |
864 |
1,177 |
56 |
1,233 |
778 |
50 |
828 |
113 |
7 |
120 |
||||||||||||
Total share-based compensation |
1,106 |
217 |
1,323 |
1,654 |
187 |
1,841 |
1,220 |
169 |
1,389 |
177 |
25 |
202 |
||||||||||||
(2) Relates to intersegment eliminations and adjustments |
||||||||||||||||||||||||
(3) Relates to the net income/(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 activities |
3,039 |
(1,167) |
1,872 |
6,999 |
854 |
7,853 |
4,838 |
1,002 |
5,840 |
704 |
146 |
850 |
||||
Net cash (used in) provided by investing activities |
(2,884) |
(67) |
(2,951) |
(5,902) |
579 |
(5,323) |
(32,816) |
167 |
(32,649) |
(4,778) |
24 |
(4,754) |
||||
Net cash (used in) provided by financing activities |
(644) |
2,046 |
1,402 |
(5,124) |
2,862 |
(2,262) |
1,055 |
(3,357) |
(2,302) |
154 |
(489) |
(335) |
||||
Effect of exchange rate changes on cash, cash equivalents |
(183) |
(4) |
(187) |
(1,420) |
(9) |
(1,429) |
(96) |
(9) |
(105) |
(14) |
(1) |
(15) |
||||
Net (decrease) increase in cash, cash equivalents and |
(672) |
808 |
136 |
(5,447) |
4,286 |
(1,161) |
(27,019) |
(2,197) |
(29,216) |
(3,934) |
(320) |
(4,254) |
||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
44,596 |
3,075 |
47,671 |
62,821 |
3,576 |
66,397 |
57,374 |
7,862 |
65,236 |
8,354 |
1,145 |
9,499 |
||||
At end of period |
43,924 |
3,883 |
47,807 |
57,374 |
7,862 |
65,236 |
30,355 |
5,665 |
36,020 |
4,420 |
825 |
5,245 |
||||
Net cash provided by (used in) operating activities |
3,039 |
(1,167) |
1,872 |
6,999 |
854 |
7,853 |
4,838 |
1,002 |
5,840 |
704 |
146 |
850 |
||||
Less: Capital expenditures |
(1,928) |
(51) |
(1,979) |
(1,920) |
(9) |
(1,929) |
(1,295) |
- |
(1,295) |
(189) |
- |
(189) |
||||
Free cash flow |
1,111 |
(1,218) |
(107) |
5,079 |
845 |
5,924 |
3,543 |
1,002 |
4,545 |
515 |
146 |
661 |
||||
Note: Baidu excl. iQIYI represents |
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 |
|||||||||||||
|
|
|
|
|||||||||||||
Baidu |
iQIYI |
|
Baidu |
iQIYI |
|
Baidu |
iQIYI |
|
Baidu |
iQIYI |
|
|||||
Operating income |
2,524 |
94 |
2,601 |
3,782 |
782 |
4,593 |
4,091 |
859 |
4,980 |
596 |
126 |
725 |
||||
Add: Share-based compensation expenses |
1,106 |
217 |
1,323 |
1,654 |
187 |
1,841 |
1,220 |
169 |
1,389 |
177 |
25 |
202 |
||||
Add: Amortization and impairment of intangible assets(1) |
56 |
16 |
72 |
55 |
8 |
63 |
52 |
7 |
59 |
8 |
1 |
9 |
||||
Operating income (non-GAAP) |
3,686 |
327 |
3,996 |
5,491 |
977 |
6,497 |
5,363 |
1,035 |
6,428 |
781 |
152 |
936 |
||||
Add: Depreciation of fixed assets |
1,420 |
83 |
1,503 |
1,655 |
79 |
1,734 |
1,640 |
77 |
1,717 |
239 |
11 |
250 |
||||
Adjusted EBITDA |
5,106 |
410 |
5,499 |
7,146 |
1,056 |
8,231 |
7,003 |
1,112 |
8,145 |
1,020 |
163 |
1,186 |
||||
Net (loss) income attributable to Baidu |
(963) |
169 |
(885) |
4,773 |
304 |
4,953 |
5,513 |
618 |
5,825 |
803 |
91 |
848 |
||||
Add: Share-based compensation expenses |
1,101 |
217 |
1,210 |
1,654 |
187 |
1,748 |
1,220 |
169 |
1,297 |
177 |
25 |
189 |
||||
Add: Amortization and impairment of intangible assets(1) |
50 |
16 |
59 |
50 |
8 |
55 |
49 |
7 |
53 |
7 |
1 |
8 |
||||
Add: Disposal (gain) loss |
- |
(430) |
(216) |
(484) |
62 |
(453) |
(217) |
- |
(217) |
(32) |
- |
(32) |
||||
Add: Impairment of long-term investments |
598 |
183 |
690 |
318 |
271 |
453 |
31 |
119 |
85 |
5 |
17 |
12 |
||||
Add: Fair value loss (gain) of long-term investments |
3,037 |
(1) |
3,037 |
(1,662) |
8 |
(1,658) |
(1,312) |
10 |
(1,307) |
(191) |
1 |
(190) |
||||
Add: Reconciling items on equity method investments(2) |
456 |
11 |
462 |
377 |
18 |
386 |
(122) |
18 |
(114) |
(17) |
3 |
(16) |
||||
Add: Tax effects on non-GAAP adjustments(3) |
(475) |
(3) |
(478) |
(111) |
(2) |
(113) |
106 |
(1) |
105 |
15 |
- |
15 |
||||
Net income attributable to Baidu (non-GAAP) |
3,804 |
162 |
3,879 |
4,915 |
856 |
5,371 |
5,268 |
940 |
5,727 |
767 |
138 |
834 |
||||
Diluted (loss) earnings per ADS |
(2.87) |
13.59 |
15.92 |
2.32 |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.31 |
0.46 |
0.46 |
0.07 |
||||||||||||
Add: Non-GAAP adjustments to (loss) earnings per ADS |
13.78 |
1.20 |
(0.28) |
(0.05) |
||||||||||||
Diluted earnings per ADS (non-GAAP) |
11.22 |
15.25 |
16.10 |
2.34 |
||||||||||||
(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 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. |
||||||||||||||||
(3) This represents tax impact of all non-GAAP adjustments. |
View original content:https://www.prnewswire.com/news-releases/baidu-announces-first-quarter-2023-results-301825643.html
SOURCE
Investors Relations, Baidu, Inc., Tel: +86-10-5992-8888, Email: ir@baidu.com