<< Back |
Baidu Announces Fourth Quarter and Fiscal Year 2018 Results
"We are excited to enter the new year on strong footing with
"The diversification of
Fourth Quarter 2018 Financial Highlights
- Total revenues were
RMB 27.2 billion ($3.96 billion ), increasing 22% year over year, or 28% year over year excluding the impact of announced divestures[3]. Total revenues of Baidu Core wereRMB 20.5 billion ($2.98 billion ), increasing 14% year over year, or 20% year over year excluding the impact of announced divestures. - Operating income was
RMB 1.1 billion ($162 million ), decreasing 77% year over year, and operating margin was 4%, compared to 21% in Q4 2017. Operating income of Baidu Core wasRMB 4.4 billion ($645 million ), decreasing 26% year over year, and operating margin was 22%, compared to 33% in Q4 2017. - Non-GAAP operating income was
RMB 2.7 billion ($386 million ), decreasing 54% year over year, and non-GAAP operating margin was 10%, compared to 26% in Q4 2017. Non-GAAP operating income of Baidu Core wasRMB 5.8 billion ($837 million ), decreasing 17% year over year, and non-GAAP operating margin of Baidu Core was 28%, compared to 38% in Q4 2017. - Net income attributable to
Baidu wasRMB 2.1 billion ($303 million ), decreasing 50% year over year, and diluted earnings attributable toBaidu per ADS wasRMB 6 ($0.86) , decreasing 52% year over year. Net income attributable to Baidu Core wasRMB 4.1 billion ($589 million ), decreasing 22% year over year. - Non-GAAP net income attributable to
Baidu [4] wasRMB 4.6 billion ($672 million ), decreasing 17% year over year, and non-GAAP diluted earnings per ADS[5] wasRMB 13 ($1.92) , decreasing 17% year over year. Non-GAAP net income attributable to Baidu Core wasRMB 6.5 billion ($939 million ), decreasing 1% year over year.
Fiscal Year 2018 Financial Highlights
- Total revenues were
RMB 102.3 billion ($14.88 billion ), increasing 28% from 2017, or 31% year over year excluding the impact of announced divestures. Total revenues of Baidu Core wereRMB 78.3 billion ($11.38 billion ), increasing 22% from 2017, or 26% year over year excluding the impact of announced divestures. - Operating income was
RMB 15.5 billion ($2.26 billion ), decreasing 1% from 2017. Operating margin was 15%, compared to 20% in 2017. - Non-GAAP operating income was
RMB 20.2 billion ($2.94 billion ), increasing 7% from 2017. Non-GAAP operating margin was 20%, compared to 24% in 2017. Non-GAAP operating income of Baidu Core wasRMB 27.9 billion ($4.06 billion ), increasing 23% year over year, and non-GAAP operating margin of Baidu Core was 36%, similar to 2017. - Net income attributable to
Baidu wasRMB 27.6 billion ($4.01 billion ), increasing 51% from 2017, and diluted earnings attributable toBaidu per ADS wasRMB 78 ($11.35) , increasing 49% from 2017. Net income attributable to Baidu Core wasRMB 33.6 billion ($4.89 billion ), increasing 52% year over year. - Non-GAAP net income attributable to
Baidu wasRMB 23.3 billion ($3.39 billion ), increasing 35% from 2017, and non-GAAP diluted earnings per ADS wasRMB 66 ($9.64) , increasing 34% from 2017. Non-GAAP net income attributable to Baidu Core wasRMB 28.5 billion ($4.14 billion ), increasing 37% year over year.
Other Highlights
Corporate
- Baidu World was held in
November 2018 , with the conference theme "Yes, AI do" to highlightBaidu's efforts in bringing AI to everyday life in markets, such as smart home, smart transportation, cloud and autonomous driving. Baidu was the exclusive red envelop giveaway sponsor of the 2019 CCTVChinese New Year Gala, which drove traffic to new highs forBaidu's family of apps, including Baidu App (flagship search plus feed), Haokan (short video), Quanmin (flash video), Baidu Maps andBaidu Drive .Baidu completedUS$1.25 billion in bond offerings in the fourth quarter, consisting ofUS$850 million of 4.375% notes due 2024 andUS$400 million of 4.875% notes due 2028, the proceeds from which will mostly be used to repay existing indebtedness.
Search and Feed
- Baidu App daily active users ("DAUs") reached 161 million in
December 2018 , increasing 24% year over year. - Baijiahao, or BJH accounts,
Baidu feed's content network, grew to 1.9 million publishers inDecember 2018 , and includesPeople's Daily ,Xinhua News Agency , CCTV and multiple provincial media sources - Baidu Smart Mini Program monthly active users ("MAUs") reached 147 million in
December 2018 , up 30% sequentially. Also in December, Baidu Smart Mini Program was open sourced to network partners. - Haokan (short video) and Quanmin (flash video) DAUs reached 19 million and 4 million, respectively, in
December 2018 . According QuestMobile, Quanmin and Haokan were the two fastest growing apps among the Top 10 short video apps inChina , across key metrics of total daily time spent, DAUs and MAUs over the three months endingDecember 2018 .
DuerOS
- In
December 2018 , DuerOS voice assistant installed base surpassed 200 million, up 45% sequentially, and voice queries on DuerOS reached 1.6 billion, representing a sequential CAGR of over 100% for the last seven quarters. - The DuerOS skills store has released over 1,000 skills in wide-ranging genres, such as Douyu (live video), Dragonfly FM (online radio) and
CITIC Academy (online literature), and has a community of 27,000 developers. - DuerOS for Apollo now enables Smart Mini Programs for Baidu App to operate in the DuerOS skills store in vehicles, positioning DuerOS as the cross-platform voice assistant preferred by users and software developers.
Baidu released two smart devices powered by DuerOS in November 2018—Xiaodu Smart Speaker Pro (MSRPUS$45 ) and Xiaodu Smartphone Car Mount (MSRPUS$15 ), the latter serves as a smartphone charger with far-field microphones that allow users to operate DuerOS skills via conversational AI.Xiaodu Smart Speaker and Xiaodu Smart Display were the best-selling smart speakers onJD.com ,Pinduoduo and GOME.com (a leading electronics retailer inChina ) during the 2018 Double 11 Shopping Festival.- In the hospitality sector, DuerOS voice assistant is powering
Baidu's smart display to offer personal concierge in over 2,000 rooms across a score of hotels inChina , particularly in 5-star hotels, including the recently opened InterContinental Shanghai Wonderland. - In
December 2018 , DuerOS and Xiaodu Smart Display received the prestigious 2018 China Red Star Design Award from theChina Industrial Design Association , recognizing the two for innovation in user interaction and user design.
Apollo
- In
January 2019 ,Baidu released Apollo v3.5, which supports complex urban-road autonomous driving. At CES,Baidu also introduced Apollo Open Platform, which is available to the developer community, and Apollo Enterprise, which encompasses solutions to support commercial production, including DuerOS for Apollo, valet parking, assisted highway driving and intelligent maps. - Apollo has been granted over 50 licenses for open-road testing for autonomous vehicles, including in
Beijing ,Tianjin ,Chongqing ,Changsha andBaoding municipalities, as well as theFujian province. The Company believes Apollo has received the largest number of open road testing licenses inChina to date. - Apollo signed strategic partnerships with
First Automotive Works (FAW) and Volvo Car Corporation inNovember 2018 to support the commercial production of autonomous L4 passenger vehicles. - Apollo has garnered over 135 OEMs, Tier 1 parts suppliers and other strategic partners to date, including recent additions of Volkswagen Automobile,
China Unicom ,Kalray ,Quanta Computer and StarNeto Technology.
Cloud and Others
- On the eve of
Chinese New Year , the day of the 2019 CCTVChinese New Year Gala, Baidu Cloud infrastructure smoothly handled 20.8 billion user interactions, with peak volume reaching 10 million hits per second. Baidu launched OpenEdge, an open source edge computing platform, which allows developers to build light, secure and scalable edge applications, bringing AI processing to edge devices, like smart home devices, wearables and other IoTs.Baidu also unveiled two edge computing hardware solutions: BIE-AI-Box, a kit for in-vehicle computer vision designed in partnership withIntel , and BIE-AI-Board, a chipboard for mobile detection co-developed with NXP Semiconductor.- Over 1 million developers have used
Baidu's AI Open Platform, which provides developers with access toBaidu's comprehensive AI capabilities, including speech recognition, natural language processing and computer vision, from Baidu Cloud to build their products and solutions. Baidu is working with theHainan province to broaden the adoption of blockchain by offering XuperChain,Baidu's blockchain technology, to a wide range of industries. XuperChain helps multiple parties execute transactions without the need for a trusted, central authority, addressing challenges commonly faced in information security, copyright verification, supply chain financing, online trading and other areas. XuperChain currently processes more than 55,000 transactions per second, far exceeding the industry average.Baidu is working with the Beijing Internet Court to develop an electronic-evidence platform using XuperChain. As ofDecember 2018 , over 93 million patents were stored and protected on XuperChain's copyright protection system.
iQIYI
- iQIYI added 36.6 million subscribers in 2018 to reach 87.4 million at year end, further solidifying their leadership in original entertainment blockbuster content.
Baidu and iQIYI co-launched a hybrid OTT TV box with Sichuan Cable TV, enhancing the home entertainment experience through AI. This follows an earlier release of Gehua Little Fruit OTT TV box.- In
December 2018 , iQIYI completed the offering ofUS$750 million of 3.75% convertible senior notes due 2023, 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.
Fourth Quarter 2018 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 income was
Total other loss was
Income tax expense was
Net loss attributable to noncontrolling interests was
Net income attributable to
Adjusted EBITDA was
As of
Fiscal Year 2018 Results
Total revenues reached
Revenue from Baidu Core reached
Content costs were
Traffic acquisition costs were
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 totaled
Operating income was
Total other income was
Income tax expense was
Net income attributable to
Adjusted EBITDA reached
Free cash flow was
Financial Guidance
For the first quarter of 2019,
Previously announced divestures together generated approximately
Conference Call Information
International: |
+65 67135090 |
China |
4006208038 |
US: |
+1 8456750437 |
UK: |
+44 2036214779 |
Hong Kong: |
+852 30186771 |
Passcode for all regions: |
5693149 |
A replay of the conference call may be accessed by phone at the following number until
International: |
+61 2 8199 0299 |
Passcode: |
5693149 |
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 first 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.
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] This announcement contains translations of certain RMB amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of
[2] Starting from
[3] From 2017 through Q3 2018, certain non-core businesses were divested, including Baidu Mobile Games, Baidu Deliveries, Global DU businesses and Du Xiaoman (financial services), which together generated approximately
[4] Non-GAAP net income attributable to
[5] Non-GAAP diluted earnings per ADS represents diluted earnings per ADS calculated based on non-GAAP net income attributable to Baidu.
[6] The number of active online marketing customers and revenue per online active customer exclude group-buying and delivery related businesses, which is consistent with prior reporting.
Baidu, Inc. |
||||||||||||||
Condensed Consolidated Statements of Income |
||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
December 31, |
December 31, |
||||||||
(In millions except for share, per share (or ADS) information) |
2017 |
2018 |
2018 |
2018 |
2017 |
2018 |
2018 |
|||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||||
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Audited |
Unaudited |
Unaudited |
||||||||
Revenues: |
||||||||||||||
Online marketing services |
20,418 |
22,481 |
21,197 |
3,083 |
73,146 |
81,912 |
11,914 |
|||||||
Others |
3,138 |
5,722 |
5,998 |
872 |
11,663 |
20,365 |
2,962 |
|||||||
Total revenues (2017 revenues include VAT, see note 1 for details) |
23,556 |
28,203 |
27,195 |
3,955 |
84,809 |
102,277 |
14,876 |
|||||||
Operating costs and expenses: |
||||||||||||||
Content costs |
3,754 |
6,736 |
7,344 |
1,068 |
13,398 |
23,487 |
3,416 |
|||||||
Traffic acquisition costs |
2,518 |
3,090 |
3,375 |
491 |
9,657 |
11,419 |
1,661 |
|||||||
Bandwidth costs |
1,400 |
1,695 |
1,775 |
258 |
5,558 |
6,492 |
944 |
|||||||
Others |
3,774 |
2,697 |
3,117 |
453 |
14,449 |
10,346 |
1,505 |
|||||||
Cost of revenues (note 2) |
11,446 |
14,218 |
15,611 |
2,270 |
43,062 |
51,744 |
7,526 |
|||||||
Selling, general and administrative (note 2) |
3,632 |
5,641 |
5,943 |
864 |
13,128 |
19,231 |
2,797 |
|||||||
Research and development (note 2) |
3,704 |
3,916 |
4,529 |
659 |
12,928 |
15,772 |
2,294 |
|||||||
Total operating costs and expenses |
18,782 |
23,775 |
26,083 |
3,793 |
69,118 |
86,747 |
12,617 |
|||||||
Operating income |
4,774 |
4,428 |
1,112 |
162 |
15,691 |
15,530 |
2,259 |
|||||||
Other income: |
||||||||||||||
Interest income |
917 |
1,258 |
1,490 |
217 |
3,154 |
4,451 |
647 |
|||||||
Interest expense |
(400) |
(479) |
(574) |
(84) |
(1,615) |
(1,883) |
(274) |
|||||||
Foreign exchange income(loss), net |
(113) |
(54) |
(50) |
(7) |
(482) |
(122) |
(18) |
|||||||
Income (loss) from equity method investments |
204 |
419 |
(390) |
(57) |
(63) |
(79) |
(11) |
|||||||
Other (loss) income, net |
(294) |
7,877 |
(536) |
(78) |
4,598 |
9,428 |
1,371 |
|||||||
Total other income (loss) |
314 |
9,021 |
(60) |
(9) |
5,592 |
11,795 |
1,715 |
|||||||
Income before income taxes |
5,088 |
13,449 |
1,052 |
153 |
21,283 |
27,325 |
3,974 |
|||||||
Income taxes |
929 |
2,053 |
484 |
70 |
2,995 |
4,743 |
690 |
|||||||
Net income |
4,159 |
11,396 |
568 |
83 |
18,288 |
22,582 |
3,284 |
|||||||
Less: net income (loss) attributable to noncontrolling interests |
- |
(1,000) |
(1,513) |
(220) |
(13) |
(4,991) |
(726) |
|||||||
Net income attributable to Baidu |
4,159 |
12,396 |
2,081 |
303 |
18,301 |
27,573 |
4,010 |
|||||||
Earnings per ADS (1 Class A ordinary share equals 10 ADSs ): |
||||||||||||||
-Basic |
12.50 |
35.53 |
5.96 |
0.87 |
52.75 |
78.64 |
11.44 |
|||||||
-Diluted |
12.38 |
35.26 |
5.93 |
0.86 |
52.41 |
78.03 |
11.35 |
|||||||
Earnings per share for Class A and Class B ordinary shares: |
||||||||||||||
-Basic |
125.02 |
355.27 |
59.55 |
8.66 |
527.51 |
786.36 |
114.37 |
|||||||
-Diluted |
123.81 |
352.57 |
59.32 |
8.63 |
524.08 |
780.27 |
113.49 |
|||||||
Weighted average number of Class A and Class B ordinary shares outstanding: |
||||||||||||||
Basic |
34,783,969 |
34,891,733 |
34,909,960 |
34,909,960 |
34,725,123 |
34,898,589 |
34,898,589 |
|||||||
Diluted |
35,123,903 |
35,158,747 |
35,044,338 |
35,044,338 |
34,952,391 |
35,171,043 |
35,171,043 |
|||||||
(1) Starting on January 1, 2018, valued added tax has been reclassified from cost of revenues to net against revenues. To increase comparability of operating results and help investors better understand our business performance and trends, 2017 net revenues have been presented as follows. 2017 net revenues are defined as gross revenues under legacy GAAP after the deduction of value added taxes, which is presented on the same basis as 2018. |
||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
December 31, |
December 31, |
||||||||
2017 |
2018 |
2018 |
2018 |
2017 |
2018 |
2018 |
||||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||||
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Audited |
Unaudited |
Unaudited |
||||||||
Gross revenues |
23,556 |
29,876 |
28,799 |
4,189 |
84,809 |
108,357 |
15,760 |
|||||||
Less: value added taxes |
1,327 |
1,673 |
1,604 |
234 |
4,768 |
6,080 |
884 |
|||||||
Net revenues |
22,229 |
28,203 |
27,195 |
3,955 |
80,041 |
102,277 |
14,876 |
|||||||
(2) Includes share-based compensation expenses as follows: |
||||||||||||||
Cost of revenues |
46 |
58 |
71 |
10 |
183 |
224 |
33 |
|||||||
Selling, general and administrative |
298 |
545 |
587 |
85 |
973 |
1,725 |
251 |
|||||||
Research and development |
633 |
636 |
884 |
129 |
2,088 |
2,727 |
397 |
|||||||
Total share-based compensation expenses |
977 |
1,239 |
1,542 |
224 |
3,244 |
4,676 |
681 |
|||||||
(3) All translations from RMB to U.S. dollars are made at a rate of RMB6.8755 to US$1.00, the effective noon buying rate as of December 31, 2018, in The City of New York for cable transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York. |
Baidu, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
December 31, |
December 31, |
December 31, |
||||
(In millions except for share information) |
2017 |
2018 |
2018 |
|||
RMB |
RMB |
US$ |
||||
Audited |
Unaudited |
Unaudited |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
11,084 |
27,638 |
4,020 |
|||
Restricted cash |
252 |
2,189 |
318 |
|||
Short-term investments |
89,381 |
111,626 |
16,235 |
|||
Other invested securities |
18,350 |
- |
- |
|||
Accounts receivable, net |
4,571 |
6,015 |
875 |
|||
Loans and interest receivable, net |
23,938 |
- |
- |
|||
Amounts due from related parties |
168 |
785 |
114 |
|||
Other assets, current |
3,425 |
6,841 |
995 |
|||
Total current assets |
151,169 |
155,094 |
22,557 |
|||
Non-current assets: |
||||||
Fixed assets, net |
12,475 |
17,903 |
2,604 |
|||
Intangible assets, net |
5,467 |
9,181 |
1,335 |
|||
Goodwill |
15,806 |
18,536 |
2,696 |
|||
Long-term investments, net |
56,283 |
80,454 |
11,702 |
|||
Loans and interest receivable, net |
3,467 |
- |
- |
|||
Amounts due from related parties |
9 |
4,297 |
625 |
|||
Deferred tax assets, net |
1,532 |
2,324 |
338 |
|||
Other assets, non-current |
5,520 |
9,777 |
1,422 |
|||
Total non-current assets |
100,559 |
142,472 |
20,722 |
|||
Total assets |
251,728 |
297,566 |
43,279 |
|||
LIABILITIES AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
1,244 |
3,046 |
443 |
|||
Amounts due to the third-party investors |
38,486 |
- |
- |
|||
Accounts payable and accrued liabilities |
27,523 |
35,381 |
5,147 |
|||
Customer advances and deposits |
6,785 |
7,338 |
1,067 |
|||
Deferred revenue |
788 |
1,883 |
274 |
|||
Deferred income |
568 |
523 |
76 |
|||
Long-term loans, current portion |
10 |
84 |
12 |
|||
Notes payable, current portion |
6,500 |
6,871 |
999 |
|||
Amounts due to related parties |
153 |
1,727 |
251 |
|||
Total current liabilities |
82,057 |
56,853 |
8,269 |
|||
Non-current liabilities: |
||||||
Deferred income |
73 |
54 |
8 |
|||
Deferred revenue |
- |
1,309 |
190 |
|||
Amounts due to related parties |
- |
4,360 |
634 |
|||
Long-term loans |
6,701 |
7,456 |
1,084 |
|||
Notes payable |
29,111 |
42,735 |
6,216 |
|||
Convertible Notes, non-current |
- |
4,712 |
685 |
|||
Deferred tax liabilities |
3,375 |
4,099 |
596 |
|||
Other non-current liabilities |
39 |
236 |
34 |
|||
Total non-current liabilities |
39,299 |
64,961 |
9,447 |
|||
Total liabilities |
121,356 |
121,814 |
17,716 |
|||
Redeemable noncontrolling interests |
11,022 |
716 |
104 |
|||
Equity |
||||||
Class A Ordinary Shares, par value US$0.00005 per share, 825,000,000 shares authorized, and 27,614,978 shares and 27,733,692 shares issued and outstanding as at December 31, 2017 and December 31, 2018 |
- |
- |
- |
|||
Class B Ordinary Shares, par value US$0.00005 per share, 35,400,000 shares authorized, and 7,201,254 shares and 7,201,254 shares issued and outstanding as at December 31, 2017 and December 31, 2018 |
- |
- |
- |
|||
Additional paid-in capital |
12,088 |
33,441 |
4,864 |
|||
Retained earnings |
102,328 |
129,246 |
18,798 |
|||
Accumulated other comprehensive income |
930 |
210 |
31 |
|||
Total Baidu, Inc. shareholders' equity |
115,346 |
162,897 |
23,693 |
|||
Noncontrolling interests |
4,004 |
12,139 |
1,766 |
|||
Total equity |
119,350 |
175,036 |
25,459 |
|||
Total liabilities, redeemable noncontrolling interests, and equity |
251,728 |
297,566 |
43,279 |
Baidu, Inc. |
||||||||||||||
Selected Information |
||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
December 31, |
December 31, |
||||||||
(In millions, unaudited) |
2017 |
2018 |
2018 |
2018 |
2017 |
2018 |
2018 |
|||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||||
Baidu Core |
19,109 |
21,606 |
20,520 |
2,985 |
67,681 |
78,271 |
11,384 |
|||||||
iQIYI |
4,817 |
6,914 |
7,028 |
1,022 |
17,378 |
24,989 |
3,634 |
|||||||
Intersegment eliminations & adjustments |
(370) |
(317) |
(353) |
(52) |
(250) |
(983) |
(142) |
|||||||
Total revenues (Note 1) |
23,556 |
28,203 |
27,195 |
3,955 |
84,809 |
102,277 |
14,876 |
|||||||
Baidu Core |
18,043 |
21,606 |
20,520 |
2,985 |
63,903 |
78,271 |
11,384 |
|||||||
iQIYI |
4,545 |
6,914 |
7,028 |
1,022 |
16,396 |
24,989 |
3,634 |
|||||||
Intersegment eliminations & adjustments |
(359) |
(317) |
(353) |
(52) |
(258) |
(983) |
(142) |
|||||||
Total net revenues (Note 1) |
22,229 |
28,203 |
27,195 |
3,955 |
80,041 |
102,277 |
14,876 |
|||||||
Baidu Core |
6,012 |
7,015 |
4,433 |
645 |
19,715 |
23,808 |
3,463 |
|||||||
iQIYI |
(856) |
(2,591) |
(3,325) |
(484) |
(3,953) |
(8,306) |
(1,208) |
|||||||
Intersegment eliminations & adjustments |
(382) |
4 |
4 |
1 |
(71) |
28 |
4 |
|||||||
Operating income |
4,774 |
4,428 |
1,112 |
162 |
15,691 |
15,530 |
2,259 |
|||||||
Baidu Core |
33% |
32% |
22% |
22% |
31% |
30% |
30% |
|||||||
iQIYI |
(19%) |
(37%) |
(47%) |
(47%) |
(24%) |
(33%) |
(33%) |
|||||||
Operating margin (Note 1) |
21% |
16% |
4% |
4% |
20% |
15% |
15% |
|||||||
Baidu Core |
6,937 |
8,050 |
5,754 |
837 |
22,776 |
27,928 |
4,062 |
|||||||
iQIYI |
(804) |
(2,387) |
(3,104) |
(452) |
(3,719) |
(7,750) |
(1,126) |
|||||||
Intersegment eliminations & adjustments |
(382) |
4 |
4 |
1 |
(122) |
28 |
4 |
|||||||
Non-GAAP operating income |
5,751 |
5,667 |
2,654 |
386 |
18,935 |
20,206 |
2,940 |
|||||||
Baidu Core |
38% |
37% |
28% |
28% |
36% |
36% |
36% |
|||||||
iQIYI |
(18%) |
(35%) |
(44%) |
(44%) |
(23%) |
(31%) |
(31%) |
|||||||
Non-GAAP operating margin (Note 1) |
26% |
20% |
10% |
10% |
24% |
20% |
20% |
|||||||
Baidu Core |
5,190 |
14,309 |
4,050 |
589 |
22,108 |
33,605 |
4,888 |
|||||||
iQIYI |
(612) |
(3,140) |
(3,477) |
(506) |
(3,737) |
(9,110) |
(1,325) |
|||||||
Intersegment eliminations & adjustments(Note 2) |
(419) |
1,227 |
1,508 |
220 |
(70) |
3,078 |
447 |
|||||||
Net income attributable to Baidu |
4,159 |
12,396 |
2,081 |
303 |
18,301 |
27,573 |
4,010 |
|||||||
Baidu Core |
29% |
66% |
20% |
20% |
35% |
43% |
43% |
|||||||
iQIYI |
(13%) |
(45%) |
(49%) |
(49%) |
(23%) |
(36%) |
(36%) |
|||||||
Net margin (Note 1) |
19% |
44% |
8% |
8% |
23% |
27% |
27% |
|||||||
Baidu Core |
6,513 |
8,357 |
6,458 |
939 |
20,836 |
28,471 |
4,141 |
|||||||
iQIYI |
(560) |
(2,939) |
(3,243) |
(472) |
(3,470) |
(8,703) |
(1,265) |
|||||||
Intersegment eliminations & adjustments (Note 2) |
(387) |
1,267 |
1,406 |
205 |
(122) |
3,556 |
516 |
|||||||
Non-GAAP net income attributable to Baidu |
5,566 |
6,685 |
4,621 |
672 |
17,244 |
23,324 |
3,392 |
|||||||
Baidu Core |
36% |
39% |
31% |
31% |
33% |
36% |
36% |
|||||||
iQIYI |
(12%) |
(43%) |
(46%) |
(46%) |
(21%) |
(35%) |
(35%) |
|||||||
Non-GAAP net margin (Note 1) |
25% |
24% |
17% |
17% |
22% |
23% |
23% |
|||||||
Baidu Core |
7,870 |
8,982 |
6,887 |
1,002 |
26,695 |
31,503 |
4,582 |
|||||||
iQIYI |
(634) |
(2,150) |
(2,877) |
(418) |
(3,239) |
(7,091) |
(1,031) |
|||||||
Intersegment eliminations & adjustments |
(382) |
(43) |
(40) |
(7) |
(122) |
(97) |
(13) |
|||||||
Adjusted EBITDA |
6,854 |
6,789 |
3,970 |
577 |
23,334 |
24,315 |
3,538 |
|||||||
Baidu Core |
44% |
42% |
34% |
34% |
42% |
40% |
40% |
|||||||
iQIYI |
(14%) |
(31%) |
(41%) |
(41%) |
(20%) |
(28%) |
(28%) |
|||||||
Adjusted EBITDA margin (Note 1) |
31% |
24% |
15% |
15% |
29% |
24% |
24% |
|||||||
(1) Starting on January 1, 2018, valued added tax has been reclassified from cost of revenues to net against revenues. To increase comparability of operating results and help investors better understand the Company's business performance and trends, 2017 net revenues were used to calculate operating margin, non-GAAP operating margin, non-GAAP net income margin and adjusted EBITDA margin. Net revenues for 2017 are defined as gross revenues under legacy GAAP after the deduction of value added taxes, consistent with 2018 presentation. |
||||||||||||||
(2) Primarily related to net loss attributable to iQIYI noncontrolling interests |
Baidu, Inc. |
||||||||||||||
Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures |
||||||||||||||
Three months ended |
Twelve Months Ended |
|||||||||||||
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
December 31, |
December 31, |
||||||||
(In millions except for ADS and per ADS information, unaudited) |
2017 |
2018 |
2018 |
2018 |
2017 |
2018 |
2018 |
|||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||||
Operating income - Baidu Core |
6,012 |
7,015 |
4,433 |
645 |
19,715 |
23,808 |
3,463 |
|||||||
Add: Share-based compensation expenses |
925 |
1,035 |
1,321 |
192 |
3,061 |
4,120 |
599 |
|||||||
Non-GAAP operating income - Baidu Core |
6,937 |
8,050 |
5,754 |
837 |
22,776 |
27,928 |
4,062 |
|||||||
Add: Depreciation of fixed assets |
901 |
885 |
1,082 |
157 |
3,457 |
3,418 |
497 |
|||||||
Add: Amortization of intangible assets |
32 |
47 |
51 |
8 |
462 |
157 |
23 |
|||||||
Adjusted EBITDA - Baidu Core |
7,870 |
8,982 |
6,887 |
1,002 |
26,695 |
31,503 |
4,582 |
|||||||
Operating loss - iQIYI |
(856) |
(2,591) |
(3,325) |
(484) |
(3,953) |
(8,306) |
(1,208) |
|||||||
Add: Share-based compensation expenses |
52 |
204 |
221 |
32 |
234 |
556 |
82 |
|||||||
Non-GAAP operating loss - iQIYI |
(804) |
(2,387) |
(3,104) |
(452) |
(3,719) |
(7,750) |
(1,126) |
|||||||
Add: Depreciation of fixed assets |
92 |
81 |
93 |
14 |
348 |
312 |
46 |
|||||||
Add: Amortization of intangible assets |
78 |
156 |
134 |
20 |
132 |
347 |
49 |
|||||||
Adjusted EBITDA - iQIYI |
(634) |
(2,150) |
(2,877) |
(418) |
(3,239) |
(7,091) |
(1,031) |
|||||||
Operating income - Baidu |
4,774 |
4,428 |
1,112 |
162 |
15,691 |
15,530 |
2,259 |
|||||||
Add: Share-based compensation expenses |
977 |
1,239 |
1,542 |
224 |
3,244 |
4,676 |
681 |
|||||||
Non-GAAP operating income - Baidu |
5,751 |
5,667 |
2,654 |
386 |
18,935 |
20,206 |
2,940 |
|||||||
Add: Depreciation of fixed assets |
993 |
966 |
1,175 |
171 |
3,805 |
3,730 |
543 |
|||||||
Add: Amortization of intangible assets |
110 |
156 |
141 |
20 |
594 |
379 |
55 |
|||||||
Adjusted EBITDA-Baidu |
6,854 |
6,789 |
3,970 |
577 |
23,334 |
24,315 |
3,538 |
|||||||
Net income attributable to Baidu core |
5,190 |
14,309 |
4,050 |
589 |
22,108 |
33,605 |
4,888 |
|||||||
Add: Share-based compensation expenses |
925 |
1,035 |
1,319 |
192 |
3,061 |
4,118 |
599 |
|||||||
Add: Loss associated with the dilution of or accretion relating to equity method investments, net of tax |
87 |
45 |
179 |
26 |
652 |
451 |
66 |
|||||||
Add: Disposal loss(gain), net of tax |
5 |
(6,697) |
282 |
41 |
(5,456) |
(6,388) |
(930) |
|||||||
Add: Impairment of long-term investments, net of tax |
306 |
298 |
185 |
27 |
471 |
566 |
82 |
|||||||
Add: Fair value change of long-term investments, net of tax |
- |
(633) |
443 |
64 |
- |
(3,881) |
(564) |
|||||||
Non-GAAP net income attributable to Baidu core |
6,513 |
8,357 |
6,458 |
939 |
20,836 |
28,471 |
4,141 |
|||||||
Net loss attributable to iQIYI |
(612) |
(3,140) |
(3,477) |
(506) |
(3,737) |
(9,110) |
(1,325) |
|||||||
Add: Share-based compensation expenses |
52 |
204 |
221 |
32 |
234 |
556 |
82 |
|||||||
Add: Loss associated with the dilution of or accretion relating to equity method investments, net of tax |
- |
- |
- |
- |
- |
- |
- |
|||||||
Add: Disposal loss(gain), net of tax |
- |
- |
- |
- |
- |
- |
- |
|||||||
Add: Impairment of long-term investments, net of tax |
- |
- |
- |
- |
33 |
- |
- |
|||||||
Add: Fair value change of long-term investments, net of tax |
- |
(3) |
13 |
2 |
- |
(149) |
(22) |
|||||||
Non-GAAP net loss attributable to iQIYI |
(560) |
(2,939) |
(3,243) |
(472) |
(3,470) |
(8,703) |
(1,265) |
|||||||
Net income attributable to Baidu |
4,159 |
12,396 |
2,081 |
303 |
18,301 |
27,573 |
4,010 |
|||||||
Add: Share-based compensation expenses |
977 |
1,151 |
1,444 |
210 |
3,244 |
4,454 |
648 |
|||||||
Add: Loss associated with the dilution of or accretion relating to equity method investments, net of tax |
87 |
45 |
179 |
26 |
652 |
451 |
66 |
|||||||
Add: Disposal loss(gain), net of tax |
5 |
(6,569) |
282 |
41 |
(5,456) |
(5,684) |
(827) |
|||||||
Add: Impairment of long-term investments, net of tax |
338 |
298 |
185 |
27 |
503 |
566 |
82 |
|||||||
Add: Fair value change of long-term investments, net of tax |
- |
(636) |
450 |
65 |
- |
(4,036) |
(587) |
|||||||
Non-GAAP net income attributable to Baidu |
5,566 |
6,685 |
4,621 |
672 |
17,244 |
23,324 |
3,392 |
|||||||
Diluted earnings per ADS |
12.38 |
35.26 |
5.93 |
0.86 |
52.41 |
78.03 |
11.35 |
|||||||
Add: Accretion of the redeemable noncontrolling interests |
(0.54) |
- |
0.01 |
- |
(0.05) |
0.37 |
0.05 |
|||||||
Add: Non-GAAP adjustments to earnings per ADS |
4.00 |
(16.25) |
7.24 |
1.06 |
(3.02) |
(12.09) |
(1.76) |
|||||||
Non-GAAP diluted earnings per ADS |
15.84 |
19.01 |
13.18 |
1.92 |
49.34 |
66.31 |
9.64 |
|||||||
Weighted average number of ADS used in computing non- |
351,239,027 |
351,587,467 |
350,443,377 |
350,443,377 |
349,523,907 |
351,710,430 |
351,710,430 |
|||||||
Net cash provided by operating activities - Baidu Core |
8,722 |
10,361 |
8,409 |
1,223 |
28,817 |
33,083 |
4,812 |
|||||||
Less: Capital expenditures |
(1,011) |
(2,026) |
(2,900) |
(422) |
(3,757) |
(8,160) |
(1,187) |
|||||||
Free cash flow - Baidu Core |
7,711 |
8,335 |
5,509 |
801 |
25,060 |
24,923 |
3,625 |
|||||||
Net cash provided by operating activities - iQIYI |
1,053 |
994 |
528 |
77 |
4,011 |
2,884 |
419 |
|||||||
Less: Capital expenditures |
(177) |
(193) |
(178) |
(26) |
(1,022) |
(612) |
(89) |
|||||||
Free cash flow - iQIYI |
876 |
801 |
350 |
51 |
2,989 |
2,272 |
330 |
|||||||
Net cash provided by operating activities - Baidu |
9,775 |
11,355 |
8,937 |
1,300 |
32,828 |
35,967 |
5,231 |
|||||||
Less: Capital expenditures |
(1,188) |
(2,219) |
(3,078) |
(448) |
(4,779) |
(8,772) |
(1,276) |
|||||||
Free cash flow - Baidu |
8,587 |
9,136 |
5,859 |
852 |
28,049 |
27,195 |
3,955 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/baidu-announces-fourth-quarter-and-fiscal-year-2018-results-300799924.html
SOURCE