<< Back |
Baidu Announces Fourth Quarter and Fiscal Year 2021 Results
BEIJING,
"Baidu concluded a solid 2021, evidenced by a strong growth in our non-advertising business, particularly the acceleration of Baidu AI Cloud. We brought our AI capabilities to
"Baidu Core achieved 21% revenue growth in 2021, with non-advertising revenues increasing by 71% from last year, which has been very encouraging," said
Fourth Quarter and Fiscal Year 2021 Financial Highlights[1]
|
|||||||||||||||
(In millions except per |
Q4 |
Q3 |
Q4 |
FY |
FY |
||||||||||
ADS, unaudited) |
2020 |
2021 |
2021 |
YOY |
2020 |
2021 |
YOY |
||||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||
Total revenues |
30,263 |
31,921 |
33,088 |
5,192 |
9% |
107,074 |
124,493 |
19,536 |
16% |
||||||
Operating income |
4,977 |
2,308 |
1,958 |
307 |
(61%) |
14,340 |
10,518 |
1,651 |
(27%) |
||||||
Operating income (non- |
7,055 |
4,708 |
4,307 |
676 |
(39%) |
21,732 |
19,030 |
2,986 |
(12%) |
||||||
Net income (loss) to Baidu |
5,174 |
(16,559) |
1,715 |
269 |
(67%) |
22,472 |
10,226 |
1,605 |
(54%) |
||||||
Net income to Baidu (non- |
6,868 |
5,090 |
4,084 |
641 |
(41%) |
22,020 |
18,830 |
2,955 |
(14%) |
||||||
Diluted earnings (loss) per |
15.05 |
(48.18) |
4.51 |
0.71 |
(70%) |
64.98 |
28.07 |
4.40 |
(57%) |
||||||
Diluted earnings per ADS (non- |
20.08 |
14.66 |
11.60 |
1.82 |
(42%) |
63.93 |
53.53 |
8.40 |
(16%) |
||||||
Adjusted EBITDA2 |
8,564 |
5,962 |
5,757 |
903 |
(33%) |
27,503 |
24,914 |
3,910 |
(9%) |
||||||
Adjusted EBITDA margin |
28% |
19% |
17% |
17% |
26% |
20% |
20% |
||||||||
[1] Unless otherwise noted, RMB to USD was converted at an exchange rate of |
Baidu Core |
|||||||||||||||
Q4 |
Q3 |
Q4 |
FY |
FY |
|||||||||||
(In millions, unaudited) |
2020 |
2021 |
2021 |
YOY |
2020 |
2021 |
YOY |
||||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||
Total revenues |
23,111 |
24,661 |
25,978 |
4,077 |
12% |
78,684 |
95,163 |
14,933 |
21% |
||||||
Operating income |
6,320 |
3,718 |
2,958 |
464 |
(53%) |
20,538 |
15,142 |
2,376 |
(26%) |
||||||
Operating income (non- |
8,031 |
5,823 |
4,847 |
761 |
(40%) |
26,366 |
22,201 |
3,484 |
(16%) |
||||||
Net income (loss) to Baidu |
6,036 |
(15,625) |
2,656 |
417 |
(56%) |
26,524 |
13,557 |
2,127 |
(49%) |
||||||
Net income to Baidu Core |
7,533 |
5,855 |
4,625 |
726 |
(39%) |
25,192 |
21,292 |
3,341 |
(15%) |
||||||
Adjusted EBITDA2 |
9,422 |
6,994 |
6,210 |
974 |
(34%) |
31,656 |
27,682 |
4,344 |
(13%) |
||||||
Adjusted EBITDA margin |
41% |
28% |
24% |
24% |
40% |
29% |
29% |
Other Highlights
Corporate
- Baidu returned
US$615 million to shareholders under its 2020 Share Repurchase Program in the fourth quarter of 2021, bringing the cumulative repurchase to approximatelyUS$1.2 billion in 2021. As of the end of 2021, the Company had returned approximatelyUS$2.9 billion to shareholders under the 2020 Share Repurchase Program. - Baidu's ESG rankings were further improved in 2021. Our MSCI ESG rating was upgraded three times in two years to achieve BBB, and our Sustainalytics ESG risk rating was ranked Top 18 among 234
Internet Software and Services companies globally.
AI Cloud
- Baidu ACE smart transportation has been adopted by 35 cities, up from 14 cities a year ago, based on contract amounts of over
RMB10 million , as of the end of 2021. - Baidu was once again ranked the No. 1 AI cloud provider, according to IDC's first half of 2021 report on
China's public cloud market. - PaddlePaddle developer community has grown to 4.06 million and has served 157,000 businesses, as of the end of 2021. Developers have created 476,000 models on PaddlePaddle by the end of 2021.
Intelligent Driving
- Rides provided by
Apollo Go almost doubled sequentially, and reached around 213,000 in the fourth quarter of 2021. Apollo Go , Baidu's autonomous ride-hailing service, has begun to charge fees for the autonomous ride-hailing services on open roads onNovember 25, 2021 , in Beijing;February 18, 2022 , inChongqing ; andFebruary 27, 2022 , in Yangquan.Apollo Go expanded intoChongqing ,Shenzhen and Yangquan, and is now available in eight cities, including Beijing,Shanghai ,Guangzhou ,Shenzhen ,Chongqing ,Changsha , Cangzhou and Yangquan.- Jidu Auto, an intelligent EV company established in partnership with
Zhejiang Geely Holding Group , completed its Series A financing, raising nearlyUS$400 million .
Other Growth Initiatives
- Xiaodu ranked No.1 in smart display shipments globally and smart speaker shipments in
China for the first nine months of 2021, according to Strategy Analytics, IDC and Canalys.
Mobile Ecosystem
- In December, Baidu App's MAUs reached 622 million, up 14% year over year, and daily logged-in users reached 82%.
- Managed Page continued to account for over 40% of Baidu Core's online marketing revenue in the fourth quarter of 2021.
iQIYI
- iQIYI subscribers reached 99 million in
December 2021 .
Fourth Quarter 2021 Financial Results
Total revenues were
- Revenue from Baidu Core was
RMB 26.0 billion (US$4.08 billion ), increasing 12% year over year; online marketing revenue wasRMB 19.1 billion (US$3.00 billion ), up 1% year over year, and non-online marketing revenue wasRMB 6.9 billion (US$1.08 billion ), up 63% year over year, driven by cloud and other AI-powered businesses. - Revenue from iQIYI was
RMB 7.4 billion (US$1.16 billion ), decreasing 1% year over year.
Cost of revenues was
Selling, general and administrative expenses were
Research and development expense was
Operating income was
Total other income, net was
Income tax expense was
Net income attributable to Baidu was
Adjusted EBITDA was
As of
Fiscal Year 2021 Results
Total revenues were
- Revenue from Baidu Core was
RMB 95.2 billion (US$14.93 billion ), increasing 21% year over year; online marketing revenue wasRMB 74.0 billion (US$11.60 billion ), increasing 12% year over year, and non-online marketing revenue wasRMB 21.2 billion (US$3.33 billion ), up 71% year over year, driven by cloud and other AI-powered businesses. - Revenue from iQIYI was
RMB 30.6 billion (US$4.80 billion ), increasing 3% 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
Free cash flow was
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/7885275
It will automatically direct you to the registration page of "Baidu Q4 2021 Earnings Conference Call", where you may fill in your details for RSVP. If it requires you to enter a participant conference ID, please enter "7885275".
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 |
Conference ID: |
7885275 |
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.
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, amortization and impairment of intangible assets resulting from business combinations and contingent loss pertaining to legal proceeding in relation to former advertising agencies and iQIYI's non-recurring employee severance costs.
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, contingent loss pertaining to legal proceeding in relation to former advertising agencies, iQIYI's non-recurring employee severance costs, disposal gain or loss, impairment of long-term investments, fair value change of long-term investments, charitable donation from Baidu, adjusted for related income tax effects. Baidu's share of equity method investments for these non-GAAP reconciling items, amortization and impairment of intangible assets not on the investees' books, accretion of their redeemable non-controlling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per shares, adjusted for related income tax effects, are also excluded.
Non-GAAP diluted earnings per ADS represents diluted earnings per ADS calculated by dividing non-GAAP net income attributable to Baidu, by the weighted average number of ordinary shares expressed in ADS. Adjusted EBITDA represents operating income excluding depreciation, amortization and impairment of intangible assets resulting from business combinations, contingent loss pertaining to legal proceeding in relation to former advertisingagencies, iQIYI's non-recurring employee severance costs, 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 (Loss) |
|||||||||||||||
(In millions except for per share (or ADS) information, unaudited) |
|||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||
|
|
|
|
|
|
|
|||||||||
2020 |
2021 |
2021 |
2021 |
2020 |
2021 |
2021 |
|||||||||
RMB |
RMB |
RMB |
US$(2) |
RMB |
RMB |
US$(2) |
|||||||||
Revenues: |
|||||||||||||||
Online marketing services |
20,708 |
21,050 |
20,723 |
3,252 |
72,840 |
80,695 |
12,663 |
||||||||
Others |
9,555 |
10,871 |
12,365 |
1,940 |
34,234 |
43,798 |
6,873 |
||||||||
Total revenues |
30,263 |
31,921 |
33,088 |
5,192 |
107,074 |
124,493 |
19,536 |
||||||||
Costs and expenses: |
|||||||||||||||
Cost of revenues(1) |
14,522 |
16,126 |
17,289 |
2,713 |
55,158 |
64,314 |
10,092 |
||||||||
Selling, general and administrative(1) |
5,094 |
7,320 |
6,451 |
1,012 |
18,063 |
24,723 |
3,879 |
||||||||
Research and development(1) |
5,670 |
6,167 |
7,390 |
1,160 |
19,513 |
24,938 |
3,914 |
||||||||
Total costs and expenses |
25,286 |
29,613 |
31,130 |
4,885 |
92,734 |
113,975 |
17,885 |
||||||||
Operating income |
4,977 |
2,308 |
1,958 |
307 |
14,340 |
10,518 |
1,651 |
||||||||
Other income (loss): |
|||||||||||||||
Interest income |
1,308 |
1,462 |
1,514 |
238 |
5,358 |
5,551 |
871 |
||||||||
Interest expense |
(777) |
(880) |
(873) |
(137) |
(3,103) |
(3,421) |
(537) |
||||||||
Foreign exchange (loss) income, net |
(346) |
7 |
(27) |
(4) |
(660) |
100 |
16 |
||||||||
Share of losses from equity method investments |
(151) |
(4) |
(773) |
(121) |
(2,248) |
(932) |
(146) |
||||||||
Others, net |
499 |
(22,079) |
566 |
88 |
9,403 |
(1,038) |
(164) |
||||||||
Total other income (loss), net |
533 |
(21,494) |
407 |
64 |
8,750 |
260 |
40 |
||||||||
Income (loss) before income taxes |
5,510 |
(19,186) |
2,365 |
371 |
23,090 |
10,778 |
1,691 |
||||||||
Income tax expense (benefit) |
1,026 |
(1,839) |
1,295 |
203 |
4,064 |
3,187 |
500 |
||||||||
Net income (loss) |
4,484 |
(17,347) |
1,070 |
168 |
19,026 |
7,591 |
1,191 |
||||||||
Net loss attributable to noncontrolling interests |
(690) |
(788) |
(645) |
(101) |
(3,446) |
(2,635) |
(414) |
||||||||
Net income (loss) attributable to Baidu |
5,174 |
(16,559) |
1,715 |
269 |
22,472 |
10,226 |
1,605 |
||||||||
Earnings (loss) per ADS (1 ADS representing 8 Class A ordinary shares): |
|||||||||||||||
-Basic |
15.28 |
(48.18) |
4.57 |
0.72 |
65.54 |
28.64 |
4.49 |
||||||||
-Diluted |
15.05 |
(48.18) |
4.51 |
0.71 |
64.98 |
28.07 |
4.40 |
||||||||
Earnings (loss) per share for Class A and Class B ordinary shares: |
|||||||||||||||
-Basic |
1.91 |
(6.02) |
0.57 |
0.09 |
8.19 |
3.58 |
0.56 |
||||||||
-Diluted |
1.88 |
(6.02) |
0.56 |
0.09 |
8.12 |
3.51 |
0.55 |
||||||||
Weighted average number of Class A and Class B ordinary shares outstanding (in millions): |
|||||||||||||||
-Basic |
2,695 |
2,778 |
2,780 |
2,780 |
2,732 |
2,758 |
2,758 |
||||||||
-Diluted |
2,735 |
2,778 |
2,816 |
2,816 |
2,756 |
2,814 |
2,814 |
||||||||
(1) Includes share-based compensation expenses as follows: |
|||||||||||||||
Cost of revenues |
91 |
74 |
134 |
21 |
360 |
399 |
62 |
||||||||
Selling, general and administrative |
480 |
353 |
533 |
83 |
1,897 |
1,840 |
289 |
||||||||
Research and development |
1,408 |
921 |
1,426 |
224 |
4,471 |
4,817 |
756 |
||||||||
Total share-based compensation expenses |
1,979 |
1,348 |
2,093 |
328 |
6,728 |
7,056 |
1,107 |
||||||||
(2) All translations from RMB to |
Baidu, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In millions, unaudited) |
||||||
|
|
|
||||
2020 |
2021 |
2021 |
||||
RMB |
RMB |
US$ |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
35,782 |
36,850 |
5,783 |
|||
Restricted cash |
758 |
10,821 |
1,697 |
|||
Short-term investments, net |
126,402 |
143,243 |
22,478 |
|||
Accounts receivable, net |
8,668 |
9,981 |
1,566 |
|||
Amounts due from related parties |
726 |
1,368 |
215 |
|||
Other current assets, net |
11,006 |
11,052 |
1,735 |
|||
Total current assets |
183,342 |
213,315 |
33,474 |
|||
Non-current assets: |
||||||
Fixed assets, net |
17,508 |
23,027 |
3,613 |
|||
Licensed copyrights, net |
6,435 |
7,258 |
1,139 |
|||
Produced content, net |
6,556 |
10,951 |
1,718 |
|||
Intangible assets, net |
2,022 |
1,689 |
265 |
|||
Goodwill |
22,248 |
22,605 |
3,547 |
|||
Long-term investments, net |
76,233 |
67,332 |
10,566 |
|||
Amounts due from related parties |
3,438 |
3,487 |
547 |
|||
Deferred tax assets, net |
1,674 |
2,372 |
372 |
|||
Operating lease right-of-use assets |
9,804 |
12,065 |
1,894 |
|||
Other non-current assets |
3,448 |
15,933 |
2,501 |
|||
Total non-current assets |
149,366 |
166,719 |
26,162 |
|||
Total assets |
332,708 |
380,034 |
59,636 |
|||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
3,016 |
4,168 |
654 |
|||
Accounts payable and accrued liabilities |
36,716 |
41,384 |
6,494 |
|||
Customer deposits and deferred revenue |
12,626 |
13,706 |
2,151 |
|||
Deferred income |
158 |
97 |
15 |
|||
Long-term loans, current portion |
7,427 |
2 |
- |
|||
Convertible senior notes, current portion |
4,752 |
- |
- |
|||
Notes payable, current portion |
- |
10,505 |
1,648 |
|||
Amounts due to related parties |
1,324 |
1,764 |
277 |
|||
Operating lease liabilities |
2,366 |
2,862 |
450 |
|||
Total current liabilities |
68,385 |
74,488 |
11,689 |
|||
Non-current liabilities: |
||||||
Deferred income |
97 |
129 |
20 |
|||
Deferred revenue |
686 |
223 |
35 |
|||
Amounts due to related parties |
3,543 |
3,268 |
513 |
|||
Long-term loans |
- |
12,629 |
1,982 |
|||
Notes payable |
48,408 |
43,120 |
6,766 |
|||
Convertible senior notes |
11,927 |
12,652 |
1,985 |
|||
Deferred tax liabilities |
3,067 |
3,286 |
516 |
|||
Operating lease liabilities |
4,693 |
5,569 |
874 |
|||
Other non-current liabilities |
59 |
718 |
112 |
|||
Total non-current liabilities |
72,480 |
81,594 |
12,803 |
|||
Total liabilities |
140,865 |
156,082 |
24,492 |
|||
Redeemable noncontrolling interests |
3,102 |
7,148 |
1,122 |
|||
Equity |
||||||
Total Baidu shareholders' equity |
182,696 |
211,459 |
33,183 |
|||
Noncontrolling interests |
6,045 |
5,345 |
839 |
|||
Total equity |
188,741 |
216,804 |
34,022 |
|||
Total liabilities, redeemable noncontrolling |
332,708 |
380,034 |
59,636 |
|||
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 |
23,111 |
7,458 |
(306) |
30,263 |
24,661 |
7,589 |
(329) |
31,921 |
25,978 |
7,389 |
(279) |
33,088 |
4,077 |
1,159 |
(44) |
5,192 |
|||||||||
YOY |
12% |
(1%) |
9% |
||||||||||||||||||||||
QOQ |
5% |
(3%) |
4% |
||||||||||||||||||||||
Costs and expenses: |
|||||||||||||||||||||||||
Cost of revenues (1) |
7,997 |
6,785 |
(260) |
14,522 |
9,370 |
7,028 |
(272) |
16,126 |
11,017 |
6,507 |
(235) |
17,289 |
1,729 |
1,021 |
(37) |
2,713 |
|||||||||
Selling, general and administrative (1) |
3,787 |
1,317 |
(10) |
5,094 |
6,089 |
1,246 |
(15) |
7,320 |
5,377 |
1,093 |
(19) |
6,451 |
844 |
172 |
(4) |
1,012 |
|||||||||
Research and development (1) |
5,007 |
663 |
- |
5,670 |
5,484 |
683 |
- |
6,167 |
6,626 |
764 |
- |
7,390 |
1,040 |
120 |
- |
1,160 |
|||||||||
Total costs and expenses |
16,791 |
8,765 |
(270) |
25,286 |
20,943 |
8,957 |
(287) |
29,613 |
23,020 |
8,364 |
(254) |
31,130 |
3,613 |
1,313 |
(41) |
4,885 |
|||||||||
YOY |
|||||||||||||||||||||||||
Cost of revenues |
38% |
(4%) |
19% |
||||||||||||||||||||||
Selling, general and administrative |
42% |
(17%) |
27% |
||||||||||||||||||||||
Research and development |
32% |
15% |
30% |
||||||||||||||||||||||
Cost and expenses |
37% |
(5%) |
23% |
||||||||||||||||||||||
Operating income (loss) |
6,320 |
(1,307) |
(36) |
4,977 |
3,718 |
(1,368) |
(42) |
2,308 |
2,958 |
(975) |
(25) |
1,958 |
464 |
(154) |
(3) |
307 |
|||||||||
YOY |
(53%) |
(25%) |
(61%) |
||||||||||||||||||||||
QOQ |
(20%) |
(29%) |
(15%) |
||||||||||||||||||||||
Operating margin |
27% |
(18%) |
16% |
15% |
(18%) |
7% |
11% |
(13%) |
6% |
||||||||||||||||
Add: total other income (loss), net |
774 |
(241) |
- |
533 |
(21,163) |
(331) |
- |
(21,494) |
1,161 |
(754) |
- |
407 |
182 |
(118) |
- |
64 |
|||||||||
Less: income tax expense (benefit) |
1,042 |
(16) |
- |
1,026 |
(1,848) |
9 |
- |
(1,839) |
1,258 |
37 |
- |
1,295 |
197 |
6 |
- |
203 |
|||||||||
Less: net income (loss) attributable to NCI |
16 |
16 |
(722) |
(3) |
(690) |
28 |
22 |
(838) |
(3) |
(788) |
205 |
10 |
(860) |
(3) |
(645) |
32 |
2 |
(135) |
(3) |
(101) |
|||||
Net income (loss) attributable to Baidu |
6,036 |
(1,548) |
686 |
5,174 |
(15,625) |
(1,730) |
796 |
(16,559) |
2,656 |
(1,776) |
835 |
1,715 |
417 |
(280) |
132 |
269 |
|||||||||
YOY |
(56%) |
15% |
(67%) |
||||||||||||||||||||||
QOQ |
- |
3% |
- |
||||||||||||||||||||||
Net margin |
26% |
(21%) |
17% |
(63%) |
(23%) |
(52%) |
10% |
(24%) |
5% |
||||||||||||||||
Non-GAAP financial measures: |
|||||||||||||||||||||||||
Operating income (loss) (non-GAAP) |
8,031 |
(940) |
7,055 |
5,823 |
(1,073) |
4,708 |
4,847 |
(515) |
4,307 |
761 |
(82) |
676 |
|||||||||||||
YOY |
(40%) |
(45%) |
(39%) |
||||||||||||||||||||||
QOQ |
(17%) |
(52%) |
(9%) |
||||||||||||||||||||||
Operating margin (non-GAAP) |
35% |
(13%) |
23% |
24% |
(14%) |
15% |
19% |
(7%) |
13% |
||||||||||||||||
Net income (loss) attributable to Baidu |
7,533 |
(1,177) |
6,868 |
5,855 |
(1,400) |
5,090 |
4,625 |
(1,001) |
4,084 |
726 |
(158) |
641 |
|||||||||||||
YOY |
(39%) |
(15%) |
(41%) |
||||||||||||||||||||||
QOQ |
(21%) |
(29%) |
(20%) |
||||||||||||||||||||||
Net margin (non-GAAP) |
33% |
(16%) |
23% |
24% |
(18%) |
16% |
18% |
(14%) |
12% |
||||||||||||||||
Adjusted EBITDA |
9,422 |
(822) |
8,564 |
6,994 |
(990) |
5,962 |
6,210 |
(428) |
5,757 |
974 |
(68) |
903 |
|||||||||||||
YOY |
(34%) |
(48%) |
(33%) |
||||||||||||||||||||||
QOQ |
(11%) |
(57%) |
(3%) |
||||||||||||||||||||||
Adjusted EBITDA margin |
41% |
(11%) |
28% |
28% |
(13%) |
19% |
24% |
(6%) |
17% |
||||||||||||||||
(1) Includes share-based compensation as follows: |
|||||||||||||||||||||||||
Cost of revenues |
46 |
45 |
91 |
34 |
40 |
74 |
90 |
44 |
134 |
14 |
7 |
21 |
|||||||||||||
Selling, general and administrative |
255 |
225 |
480 |
196 |
157 |
353 |
396 |
137 |
533 |
62 |
21 |
83 |
|||||||||||||
Research and development |
1,329 |
79 |
1,408 |
837 |
84 |
921 |
1,343 |
83 |
1,426 |
211 |
13 |
224 |
|||||||||||||
Total share-based compensation |
1,630 |
349 |
1,979 |
1,067 |
281 |
1,348 |
1,829 |
264 |
2,093 |
287 |
41 |
328 |
|||||||||||||
(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 & |
Baidu, |
Baidu |
iQIYI |
Elim & |
Baidu, |
||||||||
Total revenues |
78,684 |
29,707 |
(1,317) |
107,074 |
95,163 |
30,554 |
-1,224 |
124,493 |
14,933 |
4,795 |
(192) |
19,536 |
|||||||
YOY |
21% |
3% |
16% |
||||||||||||||||
Costs and expenses: |
|||||||||||||||||||
Cost of revenues (1) |
28,368 |
27,884 |
-1,094 |
55,158 |
37,838 |
27,513 |
-1,037 |
64,314 |
5,937 |
4,317 |
(162) |
10,092 |
|||||||
Selling, general and administrative (1) |
12,931 |
5,188 |
(56) |
18,063 |
20,040 |
4,725 |
(42) |
24,723 |
3,145 |
742 |
(8) |
3,879 |
|||||||
Research and development (1) |
16,847 |
2,676 |
(10) |
19,513 |
22,143 |
2,795 |
- |
24,938 |
3,475 |
439 |
- |
3,914 |
|||||||
Total costs and expenses |
58,146 |
35,748 |
-1,160 |
92,734 |
80,021 |
35,033 |
-1,079 |
113,975 |
12,557 |
5,498 |
(170) |
17,885 |
|||||||
YOY |
|||||||||||||||||||
Cost of revenues |
33% |
(1%) |
17% |
||||||||||||||||
Selling, general and administrative |
55% |
(9%) |
37% |
||||||||||||||||
Research and development |
31% |
4% |
28% |
||||||||||||||||
Cost and expenses |
38% |
(2%) |
23% |
||||||||||||||||
Operating income (loss) |
20,538 |
(6,041) |
(157) |
14,340 |
15,142 |
(4,479) |
(145) |
10,518 |
2,376 |
(703) |
(22) |
1,651 |
|||||||
YOY |
(26%) |
(26%) |
(27%) |
||||||||||||||||
Operating margin |
26% |
(20%) |
13% |
16% |
(15%) |
8% |
|||||||||||||
Add: total other income (loss),net |
9,693 |
(943) |
- |
8,750 |
1,793 |
(1,533) |
- |
260 |
281 |
(241) |
- |
40 |
|||||||
Less: income tax expense |
4,041 |
23 |
- |
4,064 |
3,090 |
97 |
- |
3,187 |
485 |
15 |
- |
500 |
|||||||
Less: net (loss) income attributable to NCI |
(334) |
31 |
-3,143 |
(3) |
(3,446) |
288 |
61 |
(2,984) |
(3) |
(2,635) |
45 |
10 |
(469) |
(3) |
(414) |
||||
Net income (loss) attributable to Baidu |
26,524 |
(7,038) |
2,986 |
22,472 |
13,557 |
(6,170) |
2,839 |
10,226 |
2,127 |
(969) |
447 |
1,605 |
|||||||
YOY |
(49%) |
(12%) |
(54%) |
||||||||||||||||
Net margin |
34% |
(24%) |
21% |
14% |
(20%) |
8% |
|||||||||||||
Non-GAAP financial measures: |
|||||||||||||||||||
Operating income (loss) (non-GAAP) |
26,366 |
(4,477) |
21,732 |
22,201 |
(3,026) |
19,030 |
3,484 |
(476) |
2,986 |
||||||||||
YOY |
(16%) |
(32%) |
(12%) |
||||||||||||||||
Operating margin (non-GAAP) |
34% |
(15%) |
20% |
23% |
(10%) |
15% |
|||||||||||||
Net income (loss) attributable to Baidu |
25,192 |
(5,444) |
22,020 |
21,292 |
(4,487) |
18,830 |
3,341 |
(705) |
2,955 |
||||||||||
YOY |
(15%) |
(18%) |
(14%) |
||||||||||||||||
Net margin (non-GAAP) |
32% |
(18%) |
21% |
22% |
(15%) |
15% |
|||||||||||||
Adjusted EBITDA |
31,656 |
(3,996) |
27,503 |
27,682 |
(2,623) |
24,914 |
4,344 |
(412) |
3,910 |
||||||||||
YOY |
(13%) |
(34%) |
(9%) |
||||||||||||||||
Adjusted EBITDA margin |
40% |
(13%) |
26% |
29% |
(9%) |
20% |
|||||||||||||
(1) Includes share-based compensation as follows: |
|||||||||||||||||||
Cost of revenues |
158 |
202 |
360 |
226 |
173 |
399 |
35 |
27 |
62 |
||||||||||
Selling, general and administrative |
1,046 |
851 |
1,897 |
1,122 |
718 |
1,840 |
176 |
113 |
289 |
||||||||||
Research and development |
4,154 |
317 |
4,471 |
4,489 |
328 |
4,817 |
705 |
51 |
756 |
||||||||||
Total share-based compensation |
5,358 |
1,370 |
6,728 |
5,837 |
1,219 |
7,056 |
916 |
191 |
1,107 |
||||||||||
(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 |
|||||||||||||
|
|
|
|
|||||||||||||
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
|||||
Net cash provided by (used in) operating |
7,546 |
(1,519) |
6,027 |
5,436 |
(2,081) |
3,355 |
5,809 |
(1,095) |
4,714 |
912 |
(172) |
740 |
||||
Net cash (used in) provided by investing activities |
(1,196) |
281 |
(915) |
(15,857) |
1,885 |
(13,972) |
(50) |
2,097 |
2,047 |
(8) |
329 |
321 |
||||
Net cash provided (used in) by financing activities |
4,185 |
8,392 |
12,577 |
7,744 |
867 |
8,611 |
(4,662) |
(5,239) |
(9,901) |
(732) |
(822) |
(1,554) |
||||
Effect of exchange rate changes on cash, cash |
(209) |
(32) |
(241) |
(47) |
(21) |
(68) |
(589) |
(74) |
(663) |
(92) |
(12) |
(104) |
||||
Net increase (decrease) in cash, cash |
10,326 |
7,122 |
17,448 |
(2,724) |
650 |
(2,074) |
508 |
(4,311) |
(3,803) |
80 |
(677) |
(597) |
||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
15,273 |
3,819 |
19,092 |
46,812 |
6,736 |
53,548 |
44,088 |
7,386 |
51,474 |
6,918 |
1,159 |
8,077 |
||||
At end of period |
25,599 |
10,941 |
36,540 |
44,088 |
7,386 |
51,474 |
44,596 |
3,075 |
47,671 |
6,998 |
482 |
7,480 |
||||
Net cash provided by (used in) operating |
7,546 |
(1,519) |
6,027 |
5,436 |
(2,081) |
3,355 |
5,809 |
(1,095) |
4,714 |
912 |
(172) |
740 |
||||
Less: Capital expenditures |
(2,151) |
(27) |
(2,178) |
(2,548) |
(116) |
(2,664) |
(4,213) |
(24) |
(4,237) |
(661) |
(4) |
(665) |
||||
Free cash flow |
5,395 |
(1,546) |
3,849 |
2,888 |
(2,197) |
691 |
1,596 |
(1,119) |
477 |
251 |
(176) |
75 |
||||
Note: Baidu excl. iQIYI represents |
||||||||||||||||
Baidu, Inc. |
||||||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||||||
(In millions,unaudited) |
||||||||||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
||||||||||
|
|
|
||||||||||
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
||||
Net cash provided by (used in) operating |
29,611 |
(5,411) |
24,200 |
26,074 |
(5,952) |
20,122 |
4,092 |
(934) |
3,158 |
|||
Net cash (used in) provided by investing activities |
(27,711) |
159 |
(27,552) |
(32,706) |
1,262 |
(31,444) |
(5,132) |
198 |
(4,934) |
|||
Net cash (used in) provided by financing activities |
(3,709) |
9,374 |
5,665 |
26,355 |
(2,959) |
23,396 |
4,135 |
(464) |
3,671 |
|||
Effect of exchange rate changes on cash, cash |
(121) |
(91) |
(212) |
(726) |
(217) |
(943) |
(114) |
(34) |
(148) |
|||
Net (decrease) increase in cash, cash |
(1,930) |
4,031 |
2,101 |
18,997 |
(7,866) |
11,131 |
2,981 |
(1,234) |
1,747 |
|||
Cash, cash equivalents and restricted cash |
||||||||||||
At beginning of period |
27,529 |
6,910 |
34,439 |
25,599 |
10,941 |
36,540 |
4,017 |
1,716 |
5,733 |
|||
At end of period |
25,599 |
10,941 |
36,540 |
44,596 |
3,075 |
47,671 |
6,998 |
482 |
7,480 |
|||
Net cash provided by (used in) operating |
29,611 |
(5,411) |
24,200 |
26,074 |
(5,952) |
20,122 |
4,092 |
(934) |
3,158 |
|||
Less: Capital expenditures |
(4,843) |
(241) |
(5,084) |
(10,634) |
(262) |
(10,896) |
(1,669) |
(41) |
(1,710) |
|||
Free cash flow |
24,768 |
(5,652) |
19,116 |
15,440 |
(6,214) |
9,226 |
2,423 |
(975) |
1,448 |
|||
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 (loss) |
6,320 |
(1,307) |
4,977 |
3,718 |
(1,368) |
2,308 |
2,958 |
(975) |
1,958 |
464 |
(154) |
307 |
||||
Add: Share-based compensation expenses |
1,630 |
349 |
1,979 |
1,067 |
281 |
1,348 |
1,829 |
264 |
2,093 |
287 |
41 |
328 |
||||
Add: Amortization and impairment of intangible assets(1) |
81 |
18 |
99 |
62 |
14 |
76 |
60 |
17 |
77 |
10 |
3 |
13 |
||||
Add: Contingent loss(5) |
- |
- |
- |
976 |
- |
976 |
- |
- |
- |
- |
- |
- |
||||
Add: iQIYI's non-recurring employee severance costs(6) |
- |
- |
- |
- |
- |
- |
- |
179 |
179 |
- |
28 |
28 |
||||
Operating income (loss) (non-GAAP) |
8,031 |
(940) |
7,055 |
5,823 |
(1,073) |
4,708 |
4,847 |
(515) |
4,307 |
761 |
(82) |
676 |
||||
Add: Depreciation of fixed assets |
1,391 |
118 |
1,509 |
1,171 |
83 |
1,254 |
1,363 |
87 |
1,450 |
213 |
14 |
227 |
||||
Adjusted EBITDA |
9,422 |
(822) |
8,564 |
6,994 |
(990) |
5,962 |
6,210 |
(428) |
5,757 |
974 |
(68) |
903 |
||||
Net income (loss) attributable to Baidu |
6,036 |
(1,548) |
5,174 |
(15,625) |
(1,730) |
(16,559) |
2,656 |
(1,776) |
1,715 |
417 |
(280) |
269 |
||||
Add: Share-based compensation expenses |
1,618 |
349 |
1,802 |
1,086 |
281 |
1,231 |
1,805 |
264 |
1,941 |
284 |
41 |
305 |
||||
Add: Amortization and impairment of intangible assets(1) |
67 |
18 |
78 |
55 |
14 |
63 |
55 |
17 |
65 |
10 |
3 |
10 |
||||
Add: Disposal (gain) loss |
(28) |
- |
(28) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||||
Add: Impairment of long-term investments |
147 |
- |
147 |
3,187 |
29 |
3,202 |
752 |
139 |
824 |
117 |
22 |
129 |
||||
Add: Fair value (gain) loss of long-term investments |
(380) |
(1) |
(380) |
18,970 |
8 |
18,974 |
(1,339) |
2 |
(1,337) |
(210) |
- |
(210) |
||||
Add: Reconciling items on equity method investments(2) |
250 |
9 |
256 |
36 |
3 |
38 |
430 |
177 |
521 |
67 |
28 |
83 |
||||
Add: Charitable donation from Baidu(4) |
- |
- |
- |
90 |
- |
90 |
50 |
- |
50 |
8 |
- |
8 |
||||
Add: Contingent loss(5) |
- |
- |
- |
976 |
- |
976 |
- |
- |
- |
- |
- |
- |
||||
Add: iQIYI's non-recurring employee severance costs(6) |
- |
- |
- |
- |
- |
- |
- |
179 |
92 |
- |
28 |
14 |
||||
Add: Tax effects on non-GAAP adjustments(3) |
(177) |
(4) |
(181) |
(2,920) |
(5) |
(2,925) |
216 |
(3) |
213 |
33 |
- |
33 |
||||
Net income (loss) attributable to Baidu (non-GAAP) |
7,533 |
(1,177) |
6,868 |
5,855 |
(1,400) |
5,090 |
4,625 |
(1,001) |
4,084 |
726 |
(158) |
641 |
||||
Diluted earnings (loss) per ADS |
15.05 |
(48.18) |
4.51 |
0.71 |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.08 |
0.49 |
0.36 |
0.06 |
||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
4.95 |
62.35 |
6.73 |
1.05 |
||||||||||||
Diluted earnings per ADS (non-GAAP) |
20.08 |
14.66 |
11.60 |
1.82 |
||||||||||||
(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 |
||||||||||||||||
(3) Tax impact of non-GAAP adjustments is separately presented from 2020Q4, with comparative periods retrospectively adjusted. |
||||||||||||||||
(4) This represents non-recurring charitable donation to discrete events. |
||||||||||||||||
(5) This represents contingent loss pertaining to legal proceeding involving former advertising agency. |
||||||||||||||||
(6) This represents non-recurring employee severance costs in relation to the iQIYI employee optimization program incurred in 2021. |
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 |
||||||||||
|
|
|
||||||||||
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
||||
Operating income (loss) |
20,538 |
(6,041) |
14,340 |
15,142 |
(4,479) |
10,518 |
2,376 |
(703) |
1,651 |
|||
Add: Share-based compensation expenses |
5,358 |
1,370 |
6,728 |
5,837 |
1,219 |
7,056 |
916 |
191 |
1,107 |
|||
Add: Amortization and impairment of intangible assets(1) |
470 |
194 |
664 |
246 |
55 |
301 |
39 |
8 |
47 |
|||
Add: Contingent loss(5) |
- |
- |
- |
976 |
- |
976 |
153 |
- |
153 |
|||
Add: iQIYI's non-recurring employee severance costs(6) |
- |
- |
- |
- |
179 |
179 |
- |
28 |
28 |
|||
Operating income (loss) (non-GAAP) |
26,366 |
(4,477) |
21,732 |
22,201 |
(3,026) |
19,030 |
3,484 |
(476) |
2,986 |
|||
Add: Depreciation of fixed assets |
5,290 |
481 |
5,771 |
5,481 |
403 |
5,884 |
860 |
64 |
924 |
|||
Adjusted EBITDA |
31,656 |
(3,996) |
27,503 |
27,682 |
(2,623) |
24,914 |
4,344 |
(412) |
3,910 |
|||
Net income (loss) attributable to Baidu |
26,524 |
(7,038) |
22,472 |
13,557 |
(6,170) |
10,226 |
2,127 |
(969) |
1,605 |
|||
Add: Share-based compensation expenses |
5,324 |
1,370 |
6,078 |
5,814 |
1,219 |
6,444 |
912 |
191 |
1,011 |
|||
Add: Amortization and impairment of intangible assets(1) |
355 |
194 |
479 |
220 |
55 |
251 |
35 |
9 |
39 |
|||
Add: Disposal loss (gain) |
210 |
- |
210 |
- |
(45) |
(28) |
- |
(7) |
(4) |
|||
Add: Impairment of long-term investments |
2,534 |
74 |
2,577 |
4,144 |
170 |
4,232 |
650 |
27 |
664 |
|||
Add: Fair value gain of long-term investments |
(12,078) |
(40) |
(12,103) |
(2,734) |
(87) |
(2,778) |
(429) |
(14) |
(436) |
|||
Add: Reconciling items on equity method investments(2) |
2,447 |
32 |
2,467 |
1,249 |
192 |
1,349 |
196 |
30 |
212 |
|||
Add: Charitable donation from Baidu(4) |
- |
- |
- |
140 |
- |
140 |
22 |
- |
22 |
|||
Add: Contingent loss(5) |
- |
- |
- |
976 |
- |
976 |
153 |
- |
153 |
|||
Add: iQIYI's non-recurring employee severance costs(6) |
- |
- |
- |
- |
179 |
92 |
- |
28 |
14 |
|||
Add: Tax effects on non-GAAP adjustments(3) |
(124) |
(36) |
(160) |
(2,074) |
- |
(2,074) |
(325) |
- |
(325) |
|||
Net income (loss) attributable to Baidu (non-GAAP) |
25,192 |
(5,444) |
22,020 |
21,292 |
(4,487) |
18,830 |
3,341 |
(705) |
2,955 |
|||
Diluted earnings per ADS |
64.98 |
28.07 |
4.40 |
|||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.26 |
1.00 |
0.16 |
|||||||||
Add: Non-GAAP adjustments to earnings per ADS |
(1.31) |
24.46 |
3.84 |
|||||||||
Diluted earnings per ADS (non-GAAP) |
63.93 |
53.53 |
8.40 |
|||||||||
(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 |
||||||||||||
(3) This represents tax impact of all non-GAAP adjustments |
||||||||||||
(4) This represents non-recurring charitable donation to discrete events. |
||||||||||||
(5) This represents contingent loss pertaining to legal proceeding involving former advertising agency. |
||||||||||||
(6) This represents non-recurring employee severance costs in relation to the iQIYI employee optimization program incurred in 2021. |
View original content:https://www.prnewswire.com/news-releases/baidu-announces-fourth-quarter-and-fiscal-year-2021-results-301492496.html
SOURCE