<< Back |
Baidu Announces Fourth Quarter and Fiscal Year 2020 Results
BEIJING,
"Baidu ended 2020 on a solid note with our business benefiting from improving macroeconomic environment and the digitalization of industrial Internet. Our focus on innovation through technology is paying off with Baidu Core non-marketing revenue growing 52% year over year in the fourth quarter," said
"Baidu revenue reached
Fourth Quarter and Fiscal Year 2020 Financial Highlights
|
|||||||||||||||
(In millions except per |
Q4 |
Q3 |
Q4 |
FY |
FY |
||||||||||
ADS, unaudited) |
2019 |
2020 |
2020 |
YOY |
2019 |
2020 |
YOY |
||||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||
Total revenues |
28,884 |
28,232 |
30,263 |
4,638 |
5% |
107,413 |
107,074 |
16,410 |
(0%) |
||||||
Operating income |
4,655 |
6,156 |
4,977 |
763 |
7% |
6,307 |
14,340 |
2,198 |
127% |
||||||
Operating income (non-GAAP) [2] |
6,753 |
7,636 |
7,055 |
1,081 |
4% |
12,800 |
21,732 |
3,331 |
70% |
||||||
Net income to Baidu |
6,345 |
13,678 |
5,174 |
794 |
(18%) |
2,057 |
22,472 |
3,444 |
992% |
||||||
Net income to Baidu (non-GAAP) [2] |
9,193 |
6,988 |
6,868 |
1,053 |
(25%) |
18,182 |
22,020 |
3,375 |
21% |
||||||
Diluted earnings per ADS |
18.25 |
39.79 |
15.05 |
2.31 |
(18%) |
5.60 |
64.98 |
9.96 |
1060% |
||||||
Diluted earnings per ADS (non-GAAP) [2] |
26.54 |
20.35 |
20.08 |
3.08 |
(24%) |
52.04 |
63.93 |
9.80 |
23% |
||||||
Adjusted EBITDA [2] |
8,175 |
9,073 |
8,564 |
1,312 |
5% |
18,416 |
27,503 |
4,215 |
49% |
||||||
Adjusted EBITDA margin |
28% |
32% |
28% |
28% |
17% |
26% |
26% |
Baidu Core |
|||||||||||||||
Q4 |
Q3 |
Q4 |
FY |
FY |
|||||||||||
(In millions, unaudited) |
2019 |
2020 |
2020 |
YOY |
2019 |
2020 |
YOY |
||||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||
Total revenues |
21,711 |
21,379 |
23,111 |
3,542 |
6% |
79,711 |
78,684 |
12,059 |
(1%) |
||||||
Operating income |
6,870 |
7,404 |
6,320 |
969 |
(8%) |
15,261 |
20,538 |
3,148 |
35% |
||||||
Operating income (non-GAAP) [2] |
8,492 |
8,505 |
8,031 |
1,231 |
(5%) |
20,311 |
26,366 |
4,041 |
30% |
||||||
Net income to Baidu Core |
7,433 |
14,368 |
6,036 |
925 |
(19%) |
7,580 |
26,524 |
4,065 |
250% |
||||||
Net income to Baidu Core (non- GAAP) [2] |
9,950 |
7,486 |
7,533 |
1,154 |
(24%) |
22,824 |
25,192 |
3,861 |
10% |
||||||
Adjusted EBITDA[2] |
9,788 |
9,822 |
9,422 |
1,444 |
(4%) |
25,451 |
31,656 |
4,851 |
24% |
||||||
Adjusted EBITDA margin |
45% |
46% |
41% |
41% |
32% |
40% |
40% |
Other Highlights
Corporate
- The developer community on Baidu Open AI Platform has reached 2.65 million, making it the largest among Chinese Companies, based on a commissioned research. Having a large developer community helps Baidu improve our AI capabilities and better understand the AI usage trend for the industries that Baidu serves.
- Baidu holds the largest portfolio of AI patents and patent applications in
China , according to CICS-CERT, a research arm of theMinistry of Industry and Information Technology . - Baidu recently released four series of ESG report, detailing its policy on anti-corruption, non-discrimination, privacy protection, data security, talent empowerment and low carbon emission commitment (for more information, please see http://esg.baidu.com/en/index.html).
- Baidu's efforts in smart transportation and autonomous driving, including enabling electric vehicles and robotaxis, decrease carbon emission and improve traffic efficiency, road safety and air pollution, which support green energy and environment.
- Baidu will hold an extraordinary general meeting on
March 1, 2021 (for more information, please see https://ir.baidu.com/ir-calendar for more information). - Baidu returned
US$581 million to shareholders in Q4 2020, increasing the 2020 share repurchase toUS$1.9 billion , compared toUS$0.7 billion in 2019. In December, the Company upsized its 2020 Share Repurchase Program toUS$4.5 billion , of whichUS$2.8 billion remains available for repurchase throughDecember 31, 2022 .
AI Cloud
- Baidu has been ranked No. 1 in
China's AI public cloud market, according to the latest IDC report for 1H 2020, marking the third time that Baidu has topped the list. - Baidu AI call center solution, powered by Baidu Brain to handle large-scale customer calls with conversational AI, is becoming an industry standard to improve call service quality and operational efficiency. Its first key customer, a major telecom operator, has made two repeat purchases of the AI solution, and the AI solution is being adopted by customers across multiple industries, including airline, financial services, energy and automobile.
- Baidu has completed Phase I of the smart transportation project in
Guangzhou , which includes the deployment of Apollo V2X smart road infrastructure and Apollo Mobility as a Service (MaaS). The smart transportation project covers 102 intersections in the Huangpu district ofGuangzhou , and commercial vehicles entering the vicinity are installing DuerOS powered rearview mirrors, to enable traffic violation enforcement, even if the license plate of a violating vehicle is covered by mud.Apollo MaaS allows local commuters to order Apollo robotaxi and robobus from Baidu App and Baidu Maps (as public transportation) and enables traffic authorities to monitor and prioritize the city's transport services. - Apollo's strategic partnerships in smart transportation with Beijing,
Guangzhou ,Shanghai andChongqing , to name a few, are becoming an important milestone for modern cities, serving as the "transportation brain" to enable traffic authorities to better manage and improve traffic efficiency, road safety and air pollution. - At the 2020 Annual ABC Summit, Baidu announced its plan to begin mass production of Kunlun II AI chip later this year, for use in search, industrial AI and smart transportation.
Intelligent Driving
- Apollo robotaxi and robobus fleets have serviced over 210,000 rides as of
December 2020 . - Baidu receives the first driverless testing permit in
China and becomes the first Chinese company to receive driverless testing permit both inCalifornia andChina , bringing Apollo's total autonomous driving licenses inChina to 199, reflecting the geographic reach of Apollo's testing scenarios. - Apollo has been named the top Chinese autonomous driving company, leading its peers across all testing categories for the third consecutive year, according to the 2020 Beijing Autonomous Vehicles Road Test Report.
- Apollo Self Driving (ASD) is gaining momentum, having signed strategic partnerships with 10 leading local and multinational automakers on services, such as high definition (HD) Maps and automated valet parking (AVP), to power their new passenger vehicles. Apollo autonomous navigation pilot (ANP) has recently began accepting orders, which comes timely with MIIT,
China's transportation agency, recently releasing draft regulation to allow highway testing of autonomous driving. - Baidu plans to form an electric vehicle company and use its intelligent driving capabilities to power next generation passenger vehicles. Baidu has entered into a strategic partnership with leading automaker
Zhejiang Geely Holding Group , owner of the Volvo and Geely Auto brands, to contribute its expertise in automobile design and manufacturing.
Smart Assistant
- DuerOS monthly voice queries reached 6.2 billion and voice queries on Xiaodu devices reached 3.7 billion in
December 2020 , up 66% year over year. - DuerOS skills store now offers over 4,400 skills in wide ranging genres, and its developer community has reached 47,000.
- Xiaodu Smart Display ranked No.1 in smart display shipments globally in Q3 2020, according to market research firms IDC, Strategy Analytics and Canalys.
Mobile Ecosystem
- Baidu has strengthened its strong Internet foundation with Baidu App monthly active users (MAUs) reaching 544 million and daily logged in users reaching over 70%, up 18 points from a year ago, in
December 2020 . - Baidu's AI building blocks are helping creators, publishers and service providers better engage with users and perform user life-time management:
- BJH publisher accounts grew 48% to reached 3.8 million and creators on BJH almost tripled from a year ago. Average daily live streaming sessions on knowledge-centric topics grew 3.5 folds sequentially in
December 2020 ; - Smart Mini Program MAUs reached 414 million, while the number of SMPs grew 124% year over year in
December 2020 ; and - Revenue from Managed Page reached 1/3 of Baidu Core's online marketing revenue, up from under 24% a year ago. Over 300,000 Managed Page customers have adopted Baidu marketing cloud, to improve user engagement and conversion.
- BJH publisher accounts grew 48% to reached 3.8 million and creators on BJH almost tripled from a year ago. Average daily live streaming sessions on knowledge-centric topics grew 3.5 folds sequentially in
iQIYI
- iQIYI subscribers reached 101.7 million in
December 2020 , further strengthening iQIYI's foundation to produce entertainment blockbuster originals.
Fourth Quarter 2020 Results
Total revenues reached
Revenue from Baidu Core reached
Revenue from iQIYI reached
Cost of revenues was
Selling, general and administrative expenses were
Research and development expense was
Operating income was
Total other income, net was
Net income attributable to Baidu was
Adjusted EBITDA was
As of
For more information on the adoption of ASU 2019-02 beginning
Fiscal Year 2020 Results
Total revenues reached
Revenue from Baidu Core reached
Revenue from iQIYI reached
Cost of revenues were
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
Free cash flow was
Financial Guidance
For the first quarter of 2021, Baidu expects revenues to be between
The above forecast reflects Baidu's current and preliminary view, which is subject to substantial uncertainties.
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. Upon registering, you will be provided with participant dial-in numbers, Direct Event passcode and unique registrant ID by email.
For pre-registration, please click http://apac.directeventreg.com/registration/event/3599762. It will automatically direct you to the registration page of "Baidu Q4 2020 Earnings Conference Call", where you may fill in your details for RSVP. If it requires you to enter a participant conference ID, please enter "3599762".
In the 10 minutes prior to the call start time, you may use the conference access information (including dial-in number(s), Direct Event passcode and unique registrant ID) provided in the confirmation email that you have received following your pre-registration.
Additionally, a live and archived webcast of this conference call will be available at http://ir.baidu.com.
A replay of the conference call may be accessed by phone at the following number until
International: |
+61 2 8199 0299 |
Passcode: |
3599762 |
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. Baidu's ADSs trade on the NASDAQ Global Select Market under the symbol "BIDU". Currently, ten ADSs represent one Class A ordinary share.
Contacts
Investors Relations,
Tel: +86-10-5992-8888
Email: ir@baidu.com
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the
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, 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, which is adjusted for accretion for the redeemable non-controlling interests, 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.
Free cash flow represents net cash provided by operating activities less capital expenditures. In accordance with the new accounting standard, beginning on January 1, 2020, Baidu adopted ASU 2019-02 Improvements to Accounting for Costs of Films and License Agreements for Program Materials, which reclassifies cash outflows for costs incurred to acquire licensed contents from investing activities to operating activities. To increase comparability, fiscal 2019 free cash flow has been retrospectively adjusted to include cash outflows of acquisition of licensed copyrights, which is presented on the same basis as fiscal 2020 and going forward.
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, RMB to USD was converted at an exchange rate of RMB6.5250 as of December 31, 2020, as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System. Translations are provided solely for the convenience of the reader.
[2] Non-GAAP measures are defined in the Non-GAAP Financial Measures section (see also "Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures" for more details).
Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Income (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
||
(In millions except for share, per share (or ADS) information, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||
|
|
December 31, |
|
September 30, |
|
December 31, |
|
December 31, |
|
December 31, |
|
December 31, |
|
December 31, |
|
|
2019 |
|
2020 |
|
2020 |
|
2020 |
|
2019 |
|
2020 |
|
2020 |
|
|
RMB |
|
RMB |
|
RMB |
|
US$(2) |
|
RMB |
|
RMB |
|
US$(2) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Online marketing services |
|
20,765 |
|
20,201 |
|
20,708 |
|
3,174 |
|
78,093 |
|
72,840 |
|
11,163 |
Others |
|
8,119 |
|
8,031 |
|
9,555 |
|
1,464 |
|
29,320 |
|
34,234 |
|
5,247 |
Total revenues |
|
28,884 |
|
28,232 |
|
30,263 |
|
4,638 |
|
107,413 |
|
107,074 |
|
16,410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues(1) |
|
15,517 |
|
12,815 |
|
14,522 |
|
2,226 |
|
62,850 |
|
55,158 |
|
8,454 |
Selling, general and administrative(1) |
|
3,956 |
|
4,700 |
|
5,094 |
|
780 |
|
19,910 |
|
18,063 |
|
2,769 |
Research and development(1) |
|
4,756 |
|
4,561 |
|
5,670 |
|
869 |
|
18,346 |
|
19,513 |
|
2,989 |
Total costs and expenses |
|
24,229 |
|
22,076 |
|
25,286 |
|
3,875 |
|
101,106 |
|
92,734 |
|
14,212 |
Operating income |
|
4,655 |
|
6,156 |
|
4,977 |
|
763 |
|
6,307 |
|
14,340 |
|
2,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
2,096 |
|
1,297 |
|
1,308 |
|
201 |
|
6,060 |
|
5,358 |
|
822 |
Interest expense |
|
(674) |
|
(755) |
|
(777) |
|
(119) |
|
(2,960) |
|
(3,103) |
|
(476) |
Foreign exchange income (loss), net |
|
35 |
|
(271) |
|
(346) |
|
(53) |
|
(33) |
|
(660) |
|
(101) |
Share of losses from equity methiod investments |
|
(94) |
|
(546) |
|
(151) |
|
(23) |
|
(1,254) |
|
(2,248) |
|
(345) |
Others, net |
|
(664) |
|
9,169 |
|
499 |
|
76 |
|
(8,460) |
|
9,403 |
|
1,441 |
Total other income (loss), net |
|
699 |
|
8,894 |
|
533 |
|
82 |
|
(6,647) |
|
8,750 |
|
1,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
5,354 |
|
15,050 |
|
5,510 |
|
845 |
|
(340) |
|
23,090 |
|
3,539 |
Income tax expense |
|
304 |
|
1,618 |
|
1,026 |
|
158 |
|
1,948 |
|
4,064 |
|
623 |
Net income (loss) |
|
5,050 |
|
13,432 |
|
4,484 |
|
687 |
|
(2,288) |
|
19,026 |
|
2,916 |
Net loss attributable to noncontrolling interests |
|
(1,295) |
|
(246) |
|
(690) |
|
(107) |
|
(4,345) |
|
(3,446) |
|
(528) |
Net income attributable to Baidu |
|
6,345 |
|
13,678 |
|
5,174 |
|
794 |
|
2,057 |
|
22,472 |
|
3,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS (1 Class A ordinary share equals 10 ADSs): |
|
|
|
|
|
|
|
|
|
|
|
|
||
-Basic |
|
18.28 |
|
40.21 |
|
15.28 |
|
2.34 |
|
5.68 |
|
65.54 |
|
10.04 |
-Diluted |
|
18.25 |
|
39.79 |
|
15.05 |
|
2.31 |
|
5.60 |
|
64.98 |
|
9.96 |
Earnings per share for Class A and Class B ordinary shares: |
|
|
|
|
|
|
|
|
|
|
|
|
||
-Basic |
|
182.82 |
|
402.06 |
|
152.77 |
|
23.41 |
|
56.84 |
|
655.36 |
|
100.44 |
-Diluted |
|
182.53 |
|
397.88 |
|
150.49 |
|
23.06 |
|
55.96 |
|
649.83 |
|
99.59 |
Weighted average number of Class A and Class B ordinary shares outstanding: |
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
34,586,035 |
|
33,982,547 |
|
33,690,743 |
|
33,690,743 |
|
34,834,497 |
|
34,155,426 |
|
34,155,426 |
Diluted |
|
34,613,834 |
|
34,339,438 |
|
34,188,564 |
|
34,188,564 |
|
34,884,854 |
|
34,446,139 |
|
34,446,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes share-based compensation expenses as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
||
Cost of revenues |
|
92 |
|
81 |
|
91 |
|
14 |
|
327 |
|
360 |
|
55 |
Selling, general and administrative |
|
413 |
|
403 |
|
480 |
|
73 |
|
1,768 |
|
1,897 |
|
290 |
Research and development |
|
1,073 |
|
930 |
|
1,408 |
|
216 |
|
3,531 |
|
4,471 |
|
686 |
Total share-based compensation expenses |
|
1,578 |
|
1,414 |
|
1,979 |
|
303 |
|
5,626 |
|
6,728 |
|
1,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) All translations from RMB to U.S. dollars are made at a rate of RMB 6.5250 to US$1.00, the exchange rate in effect as of December 30, 2020 as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System. |
Baidu, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In millions except for share information, unaudited) |
||||||
December 31, |
December 31, |
December 31, |
||||
2019 |
2020 |
2020 |
||||
RMB |
RMB |
US$ |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
33,443 |
35,782 |
5,484 |
|||
Restricted cash |
996 |
758 |
117 |
|||
Short-term investments |
112,924 |
126,402 |
19,372 |
|||
Accounts receivable, net |
7,416 |
8,668 |
1,328 |
|||
Amounts due from related parties |
1,594 |
726 |
111 |
|||
Other current assets, net |
9,189 |
11,006 |
1,687 |
|||
Total current assets |
165,562 |
183,342 |
28,099 |
|||
Non-current assets: |
||||||
Fixed assets, net |
18,311 |
17,508 |
2,683 |
|||
Licensed copyrights, net |
6,287 |
6,435 |
986 |
|||
Produced content, net |
4,355 |
6,556 |
1,005 |
|||
Intangible assets, net |
1,600 |
2,022 |
310 |
|||
Goodwill |
18,250 |
22,248 |
3,410 |
|||
Long-term investments, net |
69,410 |
76,233 |
11,683 |
|||
Amounts due from related parties |
3,564 |
3,438 |
527 |
|||
Deferred tax assets, net |
2,193 |
1,674 |
257 |
|||
Operating lease right-of-use assets |
7,332 |
9,804 |
1,503 |
|||
Other non-current assets |
4,452 |
3,448 |
527 |
|||
Total non-current assets |
135,754 |
149,366 |
22,891 |
|||
Total assets |
301,316 |
332,708 |
50,990 |
|||
LIABILITIES AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
2,618 |
3,016 |
462 |
|||
Accounts payable and accrued liabilities |
32,701 |
36,716 |
5,627 |
|||
Customer deposits and deferred revenue |
11,062 |
12,626 |
1,935 |
|||
Deferred income |
529 |
158 |
24 |
|||
Long-term loans, current portion |
737 |
7,427 |
1,138 |
|||
Convertible notes, current portion |
- |
4,752 |
728 |
|||
Notes payable, current portion |
5,219 |
- |
- |
|||
Amounts due to related parties |
2,231 |
1,324 |
203 |
|||
Operating lease liabilities |
2,283 |
2,366 |
364 |
|||
Total current liabilities |
57,380 |
68,385 |
10,481 |
|||
Non-current liabilities: |
||||||
Deferred income |
17 |
97 |
15 |
|||
Deferred revenue |
1,009 |
686 |
105 |
|||
Amounts due to related parties |
3,846 |
3,543 |
543 |
|||
Long-term loans |
7,804 |
- |
- |
|||
Notes payable |
38,090 |
48,408 |
7,419 |
|||
Convertible senior notes |
12,297 |
11,927 |
1,828 |
|||
Deferred tax liabilities |
3,273 |
3,067 |
470 |
|||
Operating lease liabilities |
4,486 |
4,693 |
719 |
|||
Other non-current liabilities |
299 |
59 |
9 |
|||
Total non-current liabilities |
71,121 |
72,480 |
11,108 |
|||
Total liabilities |
128,501 |
140,865 |
21,589 |
|||
Redeemable noncontrolling interests |
1,109 |
3,102 |
475 |
|||
Equity |
||||||
Total Baidu shareholders' equity |
163,599 |
182,696 |
27,999 |
|||
Noncontrolling interests |
8,107 |
6,045 |
927 |
|||
Total equity |
171,706 |
188,741 |
28,926 |
|||
Total liabilities, redeemable noncontrolling interests, and equity |
301,316 |
332,708 |
50,990 |
|||
Baidu, Inc. |
|||||||||||||||||||||||||
Selected Information |
|||||||||||||||||||||||||
(In millions except for per ADS information, unaudited) |
|||||||||||||||||||||||||
Three months ended |
Three months ended |
Three months ended |
Three months ended |
||||||||||||||||||||||
Baidu |
iQIYI |
Elim & |
Baidu, |
Baidu |
iQIYI |
Elim & |
Baidu, |
Baidu |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
||||||||||
Total revenues |
21,711 |
7,497 |
(324) |
28,884 |
21,379 |
7,188 |
(335) |
28,232 |
23,111 |
7,458 |
(306) |
30,263 |
3,542 |
1,144 |
(48) |
4,638 |
|||||||||
YOY |
6% |
(1%) |
5% |
||||||||||||||||||||||
QOQ |
8% |
4% |
7% |
||||||||||||||||||||||
Costs and expenses: |
|||||||||||||||||||||||||
Cost of revenues (1) |
8,215 |
7,914 |
(612) |
15,517 |
6,728 |
6,363 |
(276) |
12,815 |
7,997 |
6,785 |
(260) |
14,522 |
1,226 |
1,040 |
(40) |
2,226 |
|||||||||
Selling, general and administrative (1) |
2,575 |
1,400 |
(19) |
3,956 |
3,354 |
1,364 |
(18) |
4,700 |
3,787 |
1,317 |
(10) |
5,094 |
580 |
202 |
(2) |
780 |
|||||||||
Research and development (1) |
4,051 |
711 |
(6) |
4,756 |
3,893 |
671 |
(3) |
4,561 |
5,007 |
663 |
- |
5,670 |
767 |
102 |
- |
869 |
|||||||||
Total costs and expenses |
14,841 |
10,025 |
(637) |
24,229 |
13,975 |
8,398 |
(297) |
22,076 |
16,791 |
8,765 |
(270) |
25,286 |
2,573 |
1,344 |
(42) |
3,875 |
|||||||||
YOY |
|||||||||||||||||||||||||
Cost of revenues |
(3%) |
(14%) |
(6%) |
||||||||||||||||||||||
Selling, general and administrative |
47% |
(6%) |
29% |
||||||||||||||||||||||
Research and development |
24% |
(7%) |
19% |
||||||||||||||||||||||
Cost and expenses |
13% |
(13%) |
4% |
||||||||||||||||||||||
Operating income (loss) |
6,870 |
(2,528) |
313 |
4,655 |
7,404 |
(1,210) |
(38) |
6,156 |
6,320 |
(1,307) |
(36) |
4,977 |
969 |
(200) |
(6) |
763 |
|||||||||
YOY |
(8%) |
(48%) |
7% |
||||||||||||||||||||||
QOQ |
(15%) |
8% |
(19%) |
||||||||||||||||||||||
Operating margin |
32% |
(34%) |
16% |
35% |
(17%) |
22% |
27% |
(18%) |
16% |
||||||||||||||||
Add: total other income (loss),net |
624 |
75 |
- |
699 |
8,827 |
67 |
- |
8,894 |
774 |
(241) |
- |
533 |
119 |
(37) |
- |
82 |
|||||||||
Less: income tax expense |
281 |
23 |
- |
304 |
1,599 |
19 |
- |
1,618 |
1,042 |
(16) |
- |
1,026 |
160 |
(2) |
- |
158 |
|||||||||
Less: net (loss) income attributable to NCI |
(220) |
18 |
(1093) |
(3) |
(1,295) |
264 |
13 |
(523) |
(3) |
(246) |
16 |
16 |
(722) |
(3) |
(690) |
3 |
2 |
(112) |
(3) |
(107) |
|||||
Net income(loss) attributable to Baidu |
7,433 |
(2,494) |
1,406 |
6,345 |
14,368 |
(1,175) |
485 |
13,678 |
6,036 |
(1,548) |
686 |
5,174 |
925 |
(237) |
106 |
794 |
|||||||||
YOY |
(19%) |
(38%) |
(18%) |
||||||||||||||||||||||
QOQ |
(58%) |
32% |
(62%) |
||||||||||||||||||||||
Net margin |
34% |
(33%) |
22% |
67% |
(16%) |
48% |
26% |
(21%) |
17% |
||||||||||||||||
Non-GAAP financial measures: |
|||||||||||||||||||||||||
Operating income (loss) (non-GAAP) |
8,492 |
(2,052) |
6,753 |
8,505 |
(831) |
7,636 |
8,031 |
(940) |
7,055 |
1,231 |
(144) |
1,081 |
|||||||||||||
YOY |
(5%) |
(54%) |
4% |
||||||||||||||||||||||
QOQ |
(6%) |
13% |
(8%) |
||||||||||||||||||||||
Operating margin (non-GAAP) |
39% |
(27%) |
23% |
40% |
(12%) |
27% |
35% |
(13%) |
23% |
||||||||||||||||
Net income (loss) attributable to Baidu (non-GAAP) |
9,950 |
(1,901) |
9,193 |
7,486 |
(830) |
6,988 |
7,533 |
(1,177) |
6,868 |
1,154 |
(181) |
1,053 |
|||||||||||||
YOY |
(24%) |
(38%) |
(25%) |
||||||||||||||||||||||
QOQ |
1% |
42% |
(2%) |
||||||||||||||||||||||
Net margin (non-GAAP) |
46% |
(25%) |
32% |
35% |
(12%) |
25% |
33% |
(16%) |
23% |
||||||||||||||||
Adjusted EBITDA |
9,788 |
(1,926) |
8,175 |
9,822 |
(711) |
9,073 |
9,422 |
(822) |
8,564 |
1,444 |
(126) |
1,312 |
|||||||||||||
YOY |
(4%) |
(57%) |
5% |
||||||||||||||||||||||
QOQ |
(4%) |
16% |
(6%) |
||||||||||||||||||||||
Adjusted EBITDA margin |
45% |
(26%) |
28% |
46% |
(10%) |
32% |
41% |
(11%) |
28% |
||||||||||||||||
(1) Includes share-based compensation as follows: |
|||||||||||||||||||||||||
Cost of revenues |
43 |
49 |
92 |
29 |
52 |
81 |
46 |
45 |
91 |
7 |
7 |
14 |
|||||||||||||
Selling, general and administrative |
220 |
193 |
413 |
187 |
216 |
403 |
255 |
225 |
480 |
39 |
34 |
73 |
|||||||||||||
Research and development |
1,001 |
72 |
1,073 |
846 |
84 |
930 |
1,329 |
79 |
1,408 |
204 |
12 |
216 |
|||||||||||||
Total share-based compensation |
1,264 |
314 |
1,578 |
1,062 |
352 |
1,414 |
1,630 |
349 |
1,979 |
250 |
53 |
303 |
|||||||||||||
(2) Relates to intersegment eliminations and adjustments |
|||||||||||||||||||||||||
(3) Relates to the net loss attributable to iQIYI noncontrolling interests |
Baidu, Inc. |
|||||||||||||||||||
Selected Information |
|||||||||||||||||||
(In millions except for per ADS information, unaudited) |
|||||||||||||||||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
|||||||||||||||||
Baidu |
iQIYI |
Elim & |
Baidu, |
Baidu |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
||||||||
Total revenues |
79,711 |
28,994 |
(1,292) |
107,413 |
78,684 |
29,707 |
(1,317) |
107,074 |
12,059 |
4,553 |
(202) |
16,410 |
|||||||
YOY |
(1%) |
2% |
(0%) |
||||||||||||||||
Costs and expenses: |
|||||||||||||||||||
Cost of revenues (1) |
34,019 |
30,348 |
(1,517) |
62,850 |
28,368 |
27,884 |
(1,094) |
55,158 |
4,348 |
4,273 |
(167) |
8,454 |
|||||||
Selling, general and administrative (1) |
14,733 |
5,237 |
(60) |
19,910 |
12,931 |
5,188 |
(56) |
18,063 |
1,982 |
795 |
(8) |
2,769 |
|||||||
Research and development (1) |
15,698 |
2,667 |
(19) |
18,346 |
16,847 |
2,676 |
(10) |
19,513 |
2,581 |
410 |
(2) |
2,989 |
|||||||
Total costs and expenses |
64,450 |
38,252 |
(1,596) |
101,106 |
58,146 |
35,748 |
(1,160) |
92,734 |
8,911 |
5,478 |
(177) |
14,212 |
|||||||
YOY |
|||||||||||||||||||
Cost of revenues |
(17%) |
(8%) |
(12%) |
||||||||||||||||
Selling, general and administrative |
(12%) |
(1%) |
(9%) |
||||||||||||||||
Research and development |
7% |
0% |
6% |
||||||||||||||||
Cost and expenses |
(10%) |
(7%) |
(8%) |
||||||||||||||||
Operating income (loss) |
15,261 |
(9,258) |
304 |
6,307 |
20,538 |
(6,041) |
(157) |
14,340 |
3,148 |
(925) |
(25) |
2,198 |
|||||||
YOY |
35% |
(35%) |
127% |
||||||||||||||||
Operating margin |
19% |
(32%) |
6% |
26% |
(20%) |
13% |
|||||||||||||
Add: total other income (loss),net |
(5,680) |
(967) |
(6,647) |
9,693 |
(943) |
- |
8,750 |
1,486 |
(145) |
- |
1,341 |
||||||||
Less: income tax expense |
1,896 |
52 |
1,948 |
4,041 |
23 |
- |
4,064 |
619 |
4 |
- |
623 |
||||||||
Less: net income (loss) attributable to NCI |
105 |
46 |
(4,496) |
(4,345) |
(334) |
31 |
(3,143) |
(3) |
(3,446) |
(50) |
5 |
(483) |
(3) |
(528) |
|||||
Net income(loss) attributable to Baidu |
7,580 |
(10,323) |
4,800 |
2,057 |
26,524 |
(7,038) |
2,986 |
22,472 |
4,065 |
(1,079) |
458 |
3,444 |
|||||||
YOY |
250% |
(32%) |
992% |
||||||||||||||||
Net margin |
10% |
(36%) |
2% |
34% |
(24%) |
21% |
|||||||||||||
Non-GAAP financial measures: |
|||||||||||||||||||
Operating income (loss) (non-GAAP) |
20,311 |
(7,815) |
12,800 |
26,366 |
(4,477) |
21,732 |
4,041 |
(685) |
3,331 |
||||||||||
YOY |
30% |
(43%) |
70% |
||||||||||||||||
Operating margin (non-GAAP) |
25% |
(27%) |
12% |
34% |
(15%) |
20% |
|||||||||||||
Net income (loss) attributable to Baidu (non-GAAP) |
22,824 |
(8,765) |
18,182 |
25,192 |
(5,444) |
22,020 |
3,861 |
(835) |
3,375 |
||||||||||
YOY |
10% |
(38%) |
21% |
||||||||||||||||
Net margin (non-GAAP) |
29% |
(30%) |
17% |
32% |
(18%) |
21% |
|||||||||||||
Adjusted EBITDA |
25,451 |
(7,339) |
18,416 |
31,656 |
(3,996) |
27,503 |
4,851 |
(611) |
4,215 |
||||||||||
YOY |
24% |
(46%) |
49% |
||||||||||||||||
Adjusted EBITDA margin |
32% |
(25%) |
17% |
40% |
(13%) |
26% |
|||||||||||||
(1) Includes share-based compensation as follows: |
|||||||||||||||||||
Cost of revenues |
156 |
171 |
327 |
158 |
202 |
360 |
24 |
31 |
55 |
||||||||||
Selling, general and administrative |
1,092 |
676 |
1,768 |
1,046 |
851 |
1,897 |
160 |
130 |
290 |
||||||||||
Research and development |
3,293 |
238 |
3,531 |
4,154 |
317 |
4,471 |
637 |
49 |
686 |
||||||||||
Total share-based compensation |
4,541 |
1,085 |
5,626 |
5,358 |
1,370 |
6,728 |
821 |
210 |
1,031 |
||||||||||
(2) Relates to intersegment eliminations and adjustments |
|||||||||||||||||||
(3) Relates to the net 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 |
|||||||||||||
December 31, 2019 (RMB) |
September 30, 2020 (RMB) |
December 31, 2020 (RMB) |
December 31, 2020 (US$) |
|||||||||||||
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
|||||
Net cash provided by (used in) operating activities |
8,688 |
2,343 |
11,031 |
9,716 |
(1,929) |
7,787 |
7,546 |
(1,519) |
6,027 |
1,157 |
(233) |
924 |
||||
Net cash provided by (used in) investing activities |
10,194 |
(2,089) |
8,105 |
(6,576) |
343 |
(6,233) |
(1,196) |
281 |
(915) |
(183) |
43 |
(140) |
||||
Net cash (used in) provided by financing activities |
(1,181) |
(259) |
(1,440) |
(4,387) |
238 |
(4,149) |
4,185 |
8,392 |
12,577 |
641 |
1,286 |
1,927 |
||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(254) |
(178) |
(432) |
(77) |
(113) |
(190) |
(209) |
(32) |
(241) |
(32) |
(5) |
(37) |
||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
17,447 |
(183) |
17,264 |
(1,324) |
(1,461) |
(2,785) |
10,326 |
7,122 |
17,448 |
1,583 |
1,091 |
2,674 |
||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
10,082 |
7,093 |
17,175 |
16,597 |
5,280 |
21,877 |
15,273 |
3,819 |
19,092 |
2,341 |
586 |
2,927 |
||||
At end of period |
27,529 |
6,910 |
34,439 |
15,273 |
3,819 |
19,092 |
25,599 |
10,941 |
36,540 |
3,924 |
1,677 |
5,601 |
||||
Net cash provided by (used in) operating activities |
8,688 |
2,343 |
11,031 |
9,716 |
(1,929) |
7,787 |
7,546 |
(1,519) |
6,027 |
1,157 |
(233) |
924 |
||||
Less: Capital expenditures |
(652) |
(232) |
(884) |
(1,417) |
(90) |
(1,507) |
(2,151) |
(27) |
(2,178) |
(330) |
(4) |
(334) |
||||
Less: Acquisition of licensed copyrights(1) |
(54) |
(3,656) |
(3,710) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||||
Free cash flow |
7,982 |
(1,545) |
6,437 |
8,299 |
(2,019) |
6,280 |
5,395 |
(1,546) |
3,849 |
827 |
(237) |
590 |
||||
Note: Baidu excl. iQIYI represents Baidu, Inc. minus iQIYI's consolidated cash flows. |
||||||||||||||||
(1) Starting from January 1, 2020, Baidu adopted ASU 2019-02, Improvements to Accounting for Costs of Films and License Agreements for Program Materials, which reclassifies cash outflows for costs incurred to acquire licensed contents from investing activities to operating activities. To increase comparability, 2019 non-GAAP measure of free cash flow has been retrospectively adjusted to include cash outflows of acquisition of licensed copyrights, which is presented on the same basis as 2020 and going forward. |
||||||||||||||||
Free cash flow, previously reported |
8,036 |
2,111 |
10,147 |
8,299 |
385 |
8,684 |
5,395 |
1,255 |
6,650 |
827 |
192 |
1,019 |
||||
Less: Acquisition of licensed copyrights |
(54) |
(3,656) |
(3,710) |
- |
(2,404) |
(2,404) |
- |
(2,801) |
(2,801) |
- |
(429) |
(429) |
||||
Free cash flow, revised |
7,982 |
(1,545) |
6,437 |
8,299 |
(2,019) |
6,280 |
5,395 |
(1,546) |
3,849 |
827 |
(237) |
590 |
Baidu, Inc. |
||||||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||||||
(In millions,unaudited) |
||||||||||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
||||||||||
December 31, 2019 (RMB) |
December 31, 2020 (RMB) |
December 31, 2020 (US$) |
||||||||||
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
||||
Net cash provided by (used in) operating activities |
24,552 |
3,906 |
28,458 |
29,611 |
(5,411) |
24,200 |
4,538 |
(829) |
3,709 |
|||
Net cash (used in) provided by investing activities |
(8,225) |
(11,749) |
(19,974) |
(27,711) |
159 |
(27,552) |
(4,247) |
24 |
(4,223) |
|||
Net cash (used in) provided by financing activities |
(11,753) |
7,880 |
(3,873) |
(3,709) |
9,374 |
5,665 |
(568) |
1,437 |
869 |
|||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(112) |
113 |
1 |
(121) |
(91) |
(212) |
(18) |
(14) |
(32) |
|||
Net increase (decrease) in cash, cash equivalents and restricted cash |
4,462 |
150 |
4,612 |
(1,930) |
4,031 |
2,101 |
(295) |
618 |
323 |
|||
Cash, cash equivalents and restricted cash |
||||||||||||
At beginning of period |
23,067 |
6,760 |
29,827 |
27,529 |
6,910 |
34,439 |
4,219 |
1,059 |
5,278 |
|||
At end of period |
27,529 |
6,910 |
34,439 |
25,599 |
10,941 |
36,540 |
3,924 |
1,677 |
5,601 |
|||
Net cash provided by (used in) operating activities |
24,552 |
3,906 |
28,458 |
29,611 |
(5,411) |
24,200 |
4,538 |
(829) |
3,709 |
|||
Less: Capital expenditures |
(5,688) |
(740) |
(6,428) |
(4,843) |
(241) |
(5,084) |
(742) |
(37) |
(779) |
|||
Less: Acquisition of licensed copyrights(1) |
(195) |
(11,957) |
(12,152) |
- |
- |
- |
- |
- |
- |
|||
Free cash flow |
18,669 |
(8,791) |
9,878 |
24,768 |
(5,652) |
19,116 |
3,796 |
(866) |
2,930 |
|||
Note: Baidu excl. iQIYI represents Baidu, Inc. minus iQIYI's consolidated cash flows. |
||||||||||||
(1) Starting from January 1, 2020, Baidu adopted ASU 2019-02, Improvements to Accounting for Costs of Films and License Agreements for Program Materials, which reclassifies cash outflows for costs incurred to acquire licensed contents from investing activities to operating activities. To increase comparability, 2019 non-GAAP measure of free cash flow has been retrospectively adjusted to include cash outflows of acquisition of licensed copyrights, which is presented on the same basis as 2020 and going forward. |
||||||||||||
Free cash flow, previously reported |
18,864 |
3,166 |
22,030 |
24,768 |
4,985 |
29,753 |
3,796 |
764 |
4,560 |
|||
Less: Acquisition of licensed copyrights |
(195) |
(11,957) |
(12,152) |
- |
(10,637) |
(10,637) |
- |
(1,630) |
(1,630) |
|||
Free cash flow, revised |
18,669 |
(8,791) |
9,878 |
24,768 |
(5,652) |
19,116 |
3,796 |
(866) |
2,930 |
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 |
|||||||||||||
December 31, 2019 (RMB) |
September 30, 2020 (RMB) |
December 31, 2020 (RMB) |
December 31, 2020 (US$) |
|||||||||||||
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
|||||
Operating income (loss) |
6,870 |
(2,528) |
4,655 |
7,404 |
(1,210) |
6,156 |
6,320 |
(1,307) |
4,977 |
969 |
(200) |
763 |
||||
Add: Share-based compensation expenses |
1,264 |
314 |
1,578 |
1,062 |
352 |
1,414 |
1,630 |
349 |
1,979 |
250 |
53 |
303 |
||||
Add: Amortization and impairment of intangible assets(1) |
358 |
162 |
520 |
39 |
27 |
66 |
81 |
18 |
99 |
12 |
3 |
15 |
||||
Operating income (loss) (non-GAAP) |
8,492 |
(2,052) |
6,753 |
8,505 |
(831) |
7,636 |
8,031 |
(940) |
7,055 |
1,231 |
(144) |
1,081 |
||||
Add: Depreciation of fixed assets |
1,296 |
126 |
1,422 |
1,317 |
120 |
1,437 |
1,391 |
118 |
1,509 |
213 |
18 |
231 |
||||
Adjusted EBITDA |
9,788 |
(1,926) |
8,175 |
9,822 |
(711) |
9,073 |
9,422 |
(822) |
8,564 |
1,444 |
(126) |
1,312 |
||||
Net income (loss) attributable to Baidu |
7,433 |
(2,494) |
6,345 |
14,368 |
(1,175) |
13,678 |
6,036 |
(1,548) |
5,174 |
925 |
(237) |
794 |
||||
Add: Share-based compensation expenses |
1,257 |
314 |
1,433 |
1,056 |
352 |
1,252 |
1,618 |
349 |
1,802 |
248 |
53 |
275 |
||||
Add: Amortization and impairment of intangible assets(1) |
104 |
162 |
208 |
38 |
27 |
55 |
67 |
18 |
78 |
9 |
3 |
12 |
||||
Add: Disposal loss (gain)(4) |
663 |
- |
663 |
(5) |
- |
(5) |
(28) |
- |
(28) |
(4) |
- |
(4) |
||||
Add: Impairment of long-term investments |
507 |
142 |
587 |
- |
- |
- |
147 |
- |
147 |
23 |
- |
23 |
||||
Add: Fair value loss (gain) of long-term investments |
76 |
(1) |
75 |
(8,855) |
(39) |
(8,880) |
(380) |
(1) |
(380) |
(58) |
- |
(58) |
||||
Add: Reconciling items on equity method investments(2) |
440 |
10 |
446 |
556 |
3 |
558 |
250 |
9 |
256 |
38 |
1 |
39 |
||||
Add: Tax effects on non-GAAP adjustments(3) |
(530) |
(34) |
(564) |
328 |
2 |
330 |
(177) |
(4) |
(181) |
(27) |
(1) |
(28) |
||||
Net income (loss) attributable to Baidu (non-GAAP) |
9,950 |
(1,901) |
9,193 |
7,486 |
(830) |
6,988 |
7,533 |
(1,177) |
6,868 |
1,154 |
(181) |
1,053 |
||||
Diluted earnings per ADS |
18.25 |
39.79 |
15.05 |
2.31 |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.06 |
0.04 |
0.08 |
0.01 |
||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
8.23 |
(19.48) |
4.95 |
0.76 |
||||||||||||
Diluted earnings per ADS (non-GAAP) |
26.54 |
20.35 |
20.08 |
3.08 |
||||||||||||
(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 |
||||||||||||||||
(4) Includes re-measurement gain or loss of previously held equity interest in a business acquisition |
Baidu, Inc. |
||||||||||||
Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures |
||||||||||||
(In millions except for ADS and per ADS information, unaudited) |
||||||||||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
||||||||||
December 31, 2019 (RMB) |
December 31, 2020 (RMB) |
December 31, 2020 (US$) |
||||||||||
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
||||
Operating income (loss) |
15,261 |
(9,258) |
6,307 |
20,538 |
(6,041) |
14,340 |
3,148 |
(925) |
2,198 |
|||
Add: Share-based compensation expenses |
4,541 |
1,085 |
5,626 |
5,358 |
1,370 |
6,728 |
821 |
210 |
1,031 |
|||
Add: Amortization and impairment of intangible assets(1) |
509 |
358 |
867 |
470 |
194 |
664 |
72 |
30 |
102 |
|||
Operating income (loss) (non-GAAP) |
20,311 |
(7,815) |
12,800 |
26,366 |
(4,477) |
21,732 |
4,041 |
(685) |
3,331 |
|||
Add: Depreciation of fixed assets |
5,140 |
476 |
5,616 |
5,290 |
481 |
5,771 |
810 |
74 |
884 |
|||
Adjusted EBITDA |
25,451 |
(7,339) |
18,416 |
31,656 |
(3,996) |
27,503 |
4,851 |
(611) |
4,215 |
|||
Net income (loss) attributable to Baidu |
7,580 |
(10,323) |
2,057 |
26,524 |
(7,038) |
22,472 |
4,065 |
(1,079) |
3,444 |
|||
Add: Share-based compensation expenses |
4,515 |
1,085 |
5,126 |
5,324 |
1,370 |
6,078 |
816 |
210 |
932 |
|||
Add: Amortization and impairment of intangible assets(1) |
188 |
358 |
419 |
355 |
194 |
479 |
54 |
30 |
74 |
|||
Add: Disposal loss(4) |
429 |
1 |
430 |
210 |
- |
210 |
32 |
- |
32 |
|||
Add: Impairment of long-term investments |
9,921 |
169 |
10,028 |
2,534 |
74 |
2,577 |
389 |
11 |
395 |
|||
Add: Fair value gain of long-term investments |
(854) |
(1) |
(856) |
(12,078) |
(40) |
(12,103) |
(1,851) |
(6) |
(1,855) |
|||
Add: Reconciling items on equity method investments(2) |
2,399 |
33 |
2,419 |
2,447 |
32 |
2,467 |
375 |
5 |
378 |
|||
Add: Tax effects on non-GAAP adjustments(3) |
(1,354) |
(87) |
(1,441) |
(124) |
(36) |
(160) |
(19) |
(6) |
(25) |
|||
Net income (loss) attributable to Baidu (non-GAAP) |
22,824 |
(8,765) |
18,182 |
25,192 |
(5,444) |
22,020 |
3,861 |
(835) |
3,375 |
|||
Diluted earnings per ADS |
5.60 |
64.98 |
9.96 |
|||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.22 |
0.26 |
0.04 |
|||||||||
Add: Non-GAAP adjustments to earnings per ADS |
46.22 |
(1.31) |
(0.20) |
|||||||||
Diluted earnings per ADS (non-GAAP) |
52.04 |
63.93 |
9.80 |
|||||||||
(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 |
||||||||||||
(4) Includes re-measurement gain or loss of previously held equity interest in a business acquisition |
SOURCE Baidu, Inc.