<< Back |
Baidu Announces First Quarter 2024 Results
BEIJING,
"Baidu Core's online marketing revenue remained stable, while the end-to-end optimization of our AI technology stack continued to propel the growth of our AI Cloud revenue during the quarter," said
"In the first quarter of 2024, Baidu Core's non-GAAP operating margin expanded both year-over-year and quarter-over-quarter to 23.5%. We have established a track record of consistently improving operational efficiency. In the coming quarters, we will execute on what is needed to optimize our operational efficiency in support of our AI enabled businesses and high-quality growth, and maintain a healthy non-GAAP operating margin," said
First Quarter 2024 Financial Highlights[1] |
||||||||||
|
||||||||||
(In millions except per |
Q1 |
Q4 |
Q1 |
|||||||
ADS, unaudited) |
2023 |
2023 |
2024 |
YOY |
QOQ |
|||||
RMB |
RMB |
RMB |
US$ |
|||||||
Total revenues |
31,144 |
34,951 |
31,513 |
4,365 |
1 % |
(10 %) |
||||
Operating income |
4,980 |
5,392 |
5,484 |
760 |
10 % |
2 % |
||||
Operating income (non-GAAP) [2] |
6,428 |
7,075 |
6,673 |
924 |
4 % |
(6 %) |
||||
Net income to Baidu |
5,825 |
2,599 |
5,448 |
755 |
(6 %) |
110 % |
||||
Net income to Baidu (non-GAAP) [2] |
5,727 |
7,755 |
7,011 |
971 |
22 % |
(10 %) |
||||
Diluted earnings per ADS |
15.92 |
6.77 |
14.91 |
2.07 |
(6 %) |
120 % |
||||
Diluted earnings per ADS (non-GAAP) [2] |
16.10 |
21.86 |
19.91 |
2.76 |
24 % |
(9 %) |
||||
Adjusted EBITDA [2] |
8,145 |
9,057 |
8,244 |
1,142 |
1 % |
(9 %) |
||||
Adjusted EBITDA margin |
26 % |
26 % |
26 % |
26 % |
Baidu Core |
||||||||||
Q1 |
Q4 |
Q1 |
||||||||
(In millions, unaudited) |
2023 |
2023 |
2024 |
YOY |
QOQ |
|||||
RMB |
RMB |
RMB |
US$ |
|||||||
Total revenues |
22,998 |
27,488 |
23,803 |
3,297 |
4 % |
(13 %) |
||||
Operating income |
4,091 |
4,668 |
4,538 |
629 |
11 % |
(3 %) |
||||
Operating income (non-GAAP) [2] |
5,363 |
6,197 |
5,586 |
774 |
4 % |
(10 %) |
||||
Net income to Baidu Core |
5,513 |
2,440 |
5,150 |
713 |
(7 %) |
111 % |
||||
Net income to Baidu Core (non-GAAP) [2] |
5,268 |
7,500 |
6,628 |
918 |
26 % |
(12 %) |
||||
Adjusted EBITDA [2] |
7,003 |
8,118 |
7,118 |
986 |
2 % |
(12 %) |
||||
Adjusted EBITDA margin |
30 % |
30 % |
30 % |
30 % |
[1] Unless otherwise noted, RMB to USD was converted at an exchange rate of RMB 7.2203 as of |
||||||||||
[2] Non-GAAP measures are defined in the Non-GAAP Financial Measures section (see also "Reconciliations of |
Operational Highlights
Corporate
- Baidu returned
US$229 million to shareholders since the beginning of Q1 2024, bringing the cumulative repurchase toUS$898 million under the 2023 share repurchase program. - Baidu released its annual ESG Report on
May 13, 2024 , which details Baidu's latest ESG policies and sustainability initiatives. (http://esg.baidu.com/Uploads/Baidu_2023_ESG_Report.pdf).
AI Cloud
- PaddlePaddle developer community grew to 13 million in mid-April, 2024.
- Baidu expanded the ERNIE family of models, by launching several lightweight large language models in Q1 2024, making ERNIE increasingly affordable.
- Baidu launched and improved the tools on its MaaS platform for enterprise customers in Q1 2024. These tools aim to facilitate the development of AI-native applications, AI agents, and the creation of customized models on Baidu's MaaS platform.
Intelligent Driving
- Apollo Go, Baidu's autonomous ride-hailing service, provided about 826K rides in the first quarter of 2024, up 25% year over year. As of
April 19, 2024 , the cumulative rides provided to the public byApollo Go surpassed 6 million.
Mobile Ecosystem
- In
March 2024 , Baidu App's MAUs reached 676 million, up 3% year over year. - Managed Page accounted for 50% of Baidu Core's online marketing revenue in the first quarter of 2024.
First Quarter 2024 Financial Results
Total revenues were
- Revenue from Baidu Core was
RMB23.8 billion ($3.30 billion ), increasing 4% year over year; online marketing revenue wasRMB17.0 billion ($2.36 billion ), up 3% year over year, and non-online marketing revenue wasRMB6.8 billion ($935 million ), up 6% year over year, mainly driven by AI Cloud business. - Revenue from iQIYI was
RMB7.9 billion ($1.10 billion ), decreasing 5% year over year.
Cost of revenues was
Selling, general and administrative expenses were
Research and development expenses were
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/10038153-8wbttd.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, and amortization and impairment of intangible assets resulting from business combinations.
Non-GAAP net income attributable to Baidu represents net income attributable to Baidu excluding share-based compensation expenses, amortization and impairment of intangible assets resulting from business combinations, disposal gain or loss, impairment of long-term investments, and 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 share, 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 Income |
|||||||||
(In millions except for per share (or ADS) information, unaudited) |
|||||||||
Three Months Ended |
|||||||||
|
|
|
|
||||||
2023 |
2023 |
2024 |
2024 |
||||||
RMB |
RMB |
RMB |
US$(2) |
||||||
Revenues: |
|||||||||
Online marketing services |
17,972 |
20,804 |
18,490 |
2,561 |
|||||
Others |
13,172 |
14,147 |
13,023 |
1,804 |
|||||
Total revenues |
31,144 |
34,951 |
31,513 |
4,365 |
|||||
Costs and expenses: |
|||||||||
Cost of revenues(1) |
15,152 |
17,418 |
15,291 |
2,118 |
|||||
Selling, general and administrative(1) |
5,589 |
5,854 |
5,375 |
745 |
|||||
Research and development(1) |
5,423 |
6,287 |
5,363 |
742 |
|||||
Total costs and expenses |
26,164 |
29,559 |
26,029 |
3,605 |
|||||
Operating income |
4,980 |
5,392 |
5,484 |
760 |
|||||
Other income (loss): |
|||||||||
Interest income |
1,915 |
2,064 |
2,091 |
290 |
|||||
Interest expense |
(804) |
(774) |
(766) |
(106) |
|||||
Foreign exchange (loss) gain, net |
(106) |
(449) |
401 |
56 |
|||||
Share of losses from equity method investments |
(48) |
(2,970) |
(205) |
(28) |
|||||
Others, net |
1,638 |
(398) |
(275) |
(39) |
|||||
Total other income (loss), net |
2,595 |
(2,527) |
1,246 |
173 |
|||||
Income before income taxes |
7,575 |
2,865 |
6,730 |
933 |
|||||
Income tax expense (benefit) |
1,193 |
(96) |
883 |
122 |
|||||
Net income |
6,382 |
2,961 |
5,847 |
811 |
|||||
Net income attributable to noncontrolling interests |
557 |
362 |
399 |
56 |
|||||
Net income attributable to Baidu |
5,825 |
2,599 |
5,448 |
755 |
|||||
Earnings per ADS (1 ADS representing 8 Class A ordinary shares): |
|||||||||
-Basic |
16.17 |
6.85 |
14.97 |
2.07 |
|||||
-Diluted |
15.92 |
6.77 |
14.91 |
2.07 |
|||||
Earnings per share for Class A and Class B ordinary shares: |
|||||||||
-Basic |
2.02 |
0.86 |
1.87 |
0.26 |
|||||
-Diluted |
1.99 |
0.85 |
1.86 |
0.26 |
|||||
Weighted average number of Class A and Class B ordinary shares outstanding (in millions): |
|||||||||
-Basic |
2,798 |
2,812 |
2,804 |
2,804 |
|||||
-Diluted |
2,837 |
2,830 |
2,816 |
2,816 |
|||||
(1) Includes share-based compensation expenses as follows: |
|||||||||
Cost of revenues |
98 |
159 |
108 |
15 |
|||||
Selling, general and administrative |
463 |
411 |
417 |
58 |
|||||
Research and development |
828 |
1,068 |
618 |
86 |
|||||
Total share-based compensation expenses |
1,389 |
1,638 |
1,143 |
159 |
|||||
(2) All translations from RMB to |
Baidu, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In millions, unaudited) |
||||||
|
|
|
||||
2023 |
2024 |
2024 |
||||
RMB |
RMB |
US$ |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
25,231 |
30,418 |
4,213 |
|||
Restricted cash |
11,503 |
11,591 |
1,605 |
|||
Short-term investments, net |
168,670 |
149,781 |
20,744 |
|||
Accounts receivable, net |
10,848 |
10,935 |
1,514 |
|||
Amounts due from related parties |
1,424 |
1,173 |
162 |
|||
Other current assets, net |
12,579 |
13,580 |
1,882 |
|||
Total current assets |
230,255 |
217,478 |
30,120 |
|||
Non-current assets: |
||||||
Fixed assets, net |
27,960 |
28,157 |
3,900 |
|||
Licensed copyrights, net |
6,967 |
6,920 |
958 |
|||
Produced content, net |
13,377 |
13,613 |
1,885 |
|||
Intangible assets, net |
881 |
873 |
121 |
|||
|
22,586 |
22,586 |
3,128 |
|||
Long-term investments, net |
47,957 |
46,947 |
6,502 |
|||
Long-term time deposits and held-to-maturity investments |
24,666 |
45,407 |
6,289 |
|||
Amounts due from related parties |
195 |
289 |
40 |
|||
Deferred tax assets, net |
2,100 |
2,256 |
312 |
|||
Operating lease right-of-use assets |
10,851 |
10,692 |
1,481 |
|||
Other non-current assets |
18,964 |
19,479 |
2,699 |
|||
Total non-current assets |
176,504 |
197,219 |
27,315 |
|||
Total assets |
406,759 |
414,697 |
57,435 |
|||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
10,257 |
13,716 |
1,900 |
|||
Accounts payable and accrued liabilities |
37,717 |
36,739 |
5,089 |
|||
Customer deposits and deferred revenue |
14,627 |
13,641 |
1,889 |
|||
Deferred income |
306 |
232 |
32 |
|||
Long-term loans, current portion |
2 |
23 |
3 |
|||
Convertible senior notes, current portion |
2,802 |
2,855 |
395 |
|||
Notes payable, current portion |
6,029 |
6,136 |
850 |
|||
Amounts due to related parties |
1,603 |
1,475 |
204 |
|||
Operating lease liabilities |
3,108 |
3,114 |
431 |
|||
Total current liabilities |
76,451 |
77,931 |
10,793 |
|||
Non-current liabilities: |
||||||
Deferred income |
200 |
198 |
27 |
|||
Deferred revenue |
481 |
509 |
70 |
|||
Amounts due to related parties |
77 |
72 |
10 |
|||
Long-term loans |
14,223 |
14,705 |
2,037 |
|||
Notes payable |
34,990 |
35,605 |
4,931 |
|||
Convertible senior notes |
8,144 |
8,357 |
1,157 |
|||
Deferred tax liabilities |
2,725 |
2,818 |
390 |
|||
Operating lease liabilities |
5,040 |
4,886 |
677 |
|||
Other non-current liabilities |
1,820 |
1,853 |
258 |
|||
Total non-current liabilities |
67,700 |
69,003 |
9,557 |
|||
Total liabilities |
144,151 |
146,934 |
20,350 |
|||
Redeemable noncontrolling interests |
9,465 |
9,906 |
1,372 |
|||
Equity |
||||||
Total Baidu shareholders' equity |
243,626 |
248,007 |
34,349 |
|||
Noncontrolling interests |
9,517 |
9,850 |
1,364 |
|||
Total equity |
253,143 |
257,857 |
35,713 |
|||
Total liabilities, redeemable noncontrolling interests, and |
406,759 |
414,697 |
57,435 |
|||
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 |
22,998 |
8,349 |
(203) |
31,144 |
27,488 |
7,707 |
(244) |
34,951 |
23,803 |
7,927 |
(217) |
31,513 |
3,297 |
1,098 |
(30) |
4,365 |
|||||||||
YOY |
4 % |
(5 %) |
1 % |
||||||||||||||||||||||
QOQ |
(13 %) |
3 % |
(10 %) |
||||||||||||||||||||||
Costs and expenses: |
|||||||||||||||||||||||||
Cost of revenues (1) |
9,379 |
5,956 |
(183) |
15,152 |
12,050 |
5,533 |
(165) |
17,418 |
9,839 |
5,631 |
(179) |
15,291 |
1,363 |
780 |
(25) |
2,118 |
|||||||||
Selling, general and administrative (1) |
4,533 |
1,106 |
(50) |
5,589 |
4,936 |
948 |
(30) |
5,854 |
4,492 |
922 |
(39) |
5,375 |
622 |
128 |
(5) |
745 |
|||||||||
Research and development (1) |
4,995 |
428 |
- |
5,423 |
5,834 |
453 |
- |
6,287 |
4,934 |
429 |
- |
5,363 |
683 |
59 |
- |
742 |
|||||||||
Total costs and expenses |
18,907 |
7,490 |
(233) |
26,164 |
22,820 |
6,934 |
(195) |
29,559 |
19,265 |
6,982 |
(218) |
26,029 |
2,668 |
967 |
(30) |
3,605 |
|||||||||
YOY |
|||||||||||||||||||||||||
Cost of revenues |
5 % |
(5 %) |
1 % |
||||||||||||||||||||||
Selling, general and administrative |
(1 %) |
(17 %) |
(4 %) |
||||||||||||||||||||||
Research and development |
(1 %) |
0 % |
(1 %) |
||||||||||||||||||||||
Costs and expenses |
2 % |
(7 %) |
(1 %) |
||||||||||||||||||||||
Operating income (loss) |
4,091 |
859 |
30 |
4,980 |
4,668 |
773 |
(49) |
5,392 |
4,538 |
945 |
1 |
5,484 |
629 |
131 |
- |
760 |
|||||||||
YOY |
11 % |
10 % |
10 % |
||||||||||||||||||||||
QOQ |
(3 %) |
22 % |
2 % |
||||||||||||||||||||||
Operating margin |
18 % |
10 % |
16 % |
17 % |
10 % |
15 % |
19 % |
12 % |
17 % |
||||||||||||||||
Add: total other income (loss), net |
2,803 |
(208) |
- |
2,595 |
(2,267) |
(260) |
- |
(2,527) |
1,508 |
(262) |
- |
1,246 |
209 |
(36) |
- |
173 |
|||||||||
Less: income tax expense (benefit) |
1,168 |
25 |
- |
1,193 |
(134) |
38 |
- |
(96) |
866 |
17 |
- |
883 |
120 |
2 |
- |
122 |
|||||||||
Less: net income attributable to NCI |
213 |
8 |
336 |
(3) |
557 |
95 |
9 |
258 |
(3) |
362 |
30 |
11 |
358 |
(3) |
399 |
5 |
2 |
49 |
(3) |
56 |
|||||
Net income (loss) attributable to Baidu |
5,513 |
618 |
(306) |
5,825 |
2,440 |
466 |
(307) |
2,599 |
5,150 |
655 |
(357) |
5,448 |
713 |
91 |
(49) |
755 |
|||||||||
YOY |
(7 %) |
6 % |
(6 %) |
||||||||||||||||||||||
QOQ |
111 % |
41 % |
110 % |
||||||||||||||||||||||
Net margin |
24 % |
7 % |
19 % |
9 % |
6 % |
7 % |
22 % |
8 % |
17 % |
||||||||||||||||
Non-GAAP financial measures: |
|||||||||||||||||||||||||
Operating income (non-GAAP) |
5,363 |
1,035 |
6,428 |
6,197 |
927 |
7,075 |
5,586 |
1,086 |
6,673 |
774 |
150 |
924 |
|||||||||||||
YOY |
4 % |
5 % |
4 % |
||||||||||||||||||||||
QOQ |
(10 %) |
17 % |
(6 %) |
||||||||||||||||||||||
Operating margin (non-GAAP) |
23 % |
12 % |
21 % |
23 % |
12 % |
20 % |
23 % |
14 % |
21 % |
||||||||||||||||
Net income attributable to Baidu (non-GAAP) |
5,268 |
940 |
5,727 |
7,500 |
681 |
7,755 |
6,628 |
844 |
7,011 |
918 |
117 |
971 |
|||||||||||||
YOY |
26 % |
(10 %) |
22 % |
||||||||||||||||||||||
QOQ |
(12 %) |
24 % |
(10 %) |
||||||||||||||||||||||
Net margin (non-GAAP) |
23 % |
11 % |
18 % |
27 % |
9 % |
22 % |
28 % |
11 % |
22 % |
||||||||||||||||
Adjusted EBITDA |
7,003 |
1,112 |
8,145 |
8,118 |
988 |
9,057 |
7,118 |
1,125 |
8,244 |
986 |
156 |
1,142 |
|||||||||||||
YOY |
2 % |
1 % |
1 % |
||||||||||||||||||||||
QOQ |
(12 %) |
14 % |
(9 %) |
||||||||||||||||||||||
Adjusted EBITDA margin |
30 % |
13 % |
26 % |
30 % |
13 % |
26 % |
30 % |
14 % |
26 % |
||||||||||||||||
(1) Includes share-based compensation as follows: |
|||||||||||||||||||||||||
Cost of revenues |
65 |
33 |
98 |
125 |
34 |
159 |
76 |
32 |
108 |
11 |
4 |
15 |
|||||||||||||
Selling, general and administrative |
377 |
86 |
463 |
340 |
71 |
411 |
353 |
64 |
417 |
49 |
9 |
58 |
|||||||||||||
Research and development |
778 |
50 |
828 |
1,020 |
48 |
1,068 |
575 |
43 |
618 |
80 |
6 |
86 |
|||||||||||||
Total share-based compensation |
1,220 |
169 |
1,389 |
1,485 |
153 |
1,638 |
1,004 |
139 |
1,143 |
140 |
19 |
159 |
|||||||||||||
(2) Relates to intersegment eliminations and adjustments |
|||||||||||||||||||||||||
(3) Relates to the net income 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 operating activities |
4,838 |
1,002 |
5,840 |
9,985 |
633 |
10,618 |
5,284 |
936 |
6,220 |
731 |
130 |
861 |
||||
Net cash (used in) provided by investing activities |
(32,816) |
167 |
(32,649) |
(11,805) |
(1,431) |
(13,236) |
(2,893) |
(223) |
(3,116) |
(401) |
(31) |
(432) |
||||
Net cash provided by (used in) financing activities |
1,055 |
(3,357) |
(2,302) |
(7,586) |
(22) |
(7,608) |
2,126 |
261 |
2,387 |
295 |
36 |
331 |
||||
Effect of exchange rate changes on cash, cash |
(96) |
(9) |
(105) |
(364) |
(31) |
(395) |
154 |
15 |
169 |
21 |
2 |
23 |
||||
Net (decrease) increase in cash, cash equivalents and |
(27,019) |
(2,197) |
(29,216) |
(9,770) |
(851) |
(10,621) |
4,671 |
989 |
5,660 |
646 |
137 |
783 |
||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
57,374 |
7,862 |
65,236 |
42,063 |
6,132 |
48,195 |
32,293 |
5,281 |
37,574 |
4,473 |
731 |
5,204 |
||||
At end of period |
30,355 |
5,665 |
36,020 |
32,293 |
5,281 |
37,574 |
36,964 |
6,270 |
43,234 |
5,119 |
868 |
5,987 |
||||
Net cash provided by operating activities |
4,838 |
1,002 |
5,840 |
9,985 |
633 |
10,618 |
5,284 |
936 |
6,220 |
731 |
130 |
861 |
||||
Less: Capital expenditures |
(1,295) |
- |
(1,295) |
(3,641) |
(19) |
(3,660) |
(2,016) |
(22) |
(2,038) |
(279) |
(3) |
(282) |
||||
Free cash flow |
3,543 |
1,002 |
4,545 |
6,344 |
614 |
6,958 |
3,268 |
914 |
4,182 |
452 |
127 |
579 |
||||
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, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
|||||
Operating income |
4,091 |
859 |
4,980 |
4,668 |
773 |
5,392 |
4,538 |
945 |
5,484 |
629 |
131 |
760 |
||||
Add: Share-based compensation expenses |
1,220 |
169 |
1,389 |
1,485 |
153 |
1,638 |
1,004 |
139 |
1,143 |
140 |
19 |
159 |
||||
Add: Amortization and impairment of intangible assets(1) |
52 |
7 |
59 |
44 |
1 |
45 |
44 |
2 |
46 |
5 |
- |
5 |
||||
Operating income (non-GAAP) |
5,363 |
1,035 |
6,428 |
6,197 |
927 |
7,075 |
5,586 |
1,086 |
6,673 |
774 |
150 |
924 |
||||
Add: Depreciation of fixed assets |
1,640 |
77 |
1,717 |
1,921 |
61 |
1,982 |
1,532 |
39 |
1,571 |
212 |
6 |
218 |
||||
Adjusted EBITDA |
7,003 |
1,112 |
8,145 |
8,118 |
988 |
9,057 |
7,118 |
1,125 |
8,244 |
986 |
156 |
1,142 |
||||
Net income attributable to Baidu |
5,513 |
618 |
5,825 |
2,440 |
466 |
2,599 |
5,150 |
655 |
5,448 |
713 |
91 |
755 |
||||
Add: Share-based compensation expenses |
1,220 |
169 |
1,297 |
1,484 |
153 |
1,553 |
1,003 |
139 |
1,066 |
139 |
19 |
147 |
||||
Add: Amortization and impairment of intangible assets(1) |
49 |
7 |
53 |
42 |
1 |
42 |
42 |
2 |
43 |
6 |
- |
6 |
||||
Add: Disposal (gain) |
(217) |
- |
(217) |
(37) |
(1) |
(38) |
(458) |
- |
(458) |
(63) |
- |
(63) |
||||
Add: Impairment of long-term investments |
31 |
119 |
85 |
132 |
62 |
160 |
36 |
71 |
68 |
5 |
10 |
9 |
||||
Add: Fair value (gain) loss of long-term investments |
(1,312) |
10 |
(1,307) |
403 |
- |
403 |
725 |
(23) |
714 |
100 |
(3) |
99 |
||||
Add: Reconciling items on equity method investments(2) |
(122) |
18 |
(114) |
3,172 |
- |
3,172 |
280 |
- |
280 |
39 |
- |
39 |
||||
Add: Tax effects on non-GAAP adjustments(3) |
106 |
(1) |
105 |
(136) |
- |
(136) |
(150) |
- |
(150) |
(21) |
- |
(21) |
||||
Net income attributable to Baidu (non-GAAP) |
5,268 |
940 |
5,727 |
7,500 |
681 |
7,755 |
6,628 |
844 |
7,011 |
918 |
117 |
971 |
||||
Diluted earnings per ADS |
15.92 |
6.77 |
14.91 |
2.07 |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.46 |
0.53 |
0.55 |
0.08 |
||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
(0.28) |
14.56 |
4.45 |
0.61 |
||||||||||||
Diluted earnings per ADS (non-GAAP) |
16.10 |
21.86 |
19.91 |
2.76 |
||||||||||||
(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 |
||||||||||||||||
(3) This represents tax impact of all non-GAAP adjustments. |
View original content:https://www.prnewswire.com/news-releases/baidu-announces-first-quarter-2024-results-302147487.html
SOURCE
Investors Relations, Baidu, Inc., Tel: +86-10-5992-8888, Email: ir@baidu.com