<< Back |
Baidu Announces Second Quarter 2021 Results
BEIJING,
"Baidu Core delivered another strong quarter, powered by the fast growth of our new AI business. AI enables businesses and local governments to do more and serve more people," said
"Baidu Core revenue grew 27% year over year in the second quarter, boosted by AI cloud growing 71% year over year," said
Second Quarter 2021 Financial Highlights[1]
|
||||||||||
(In millions except per |
Q2 |
Q1 |
Q2 |
|||||||
ADS, unaudited) |
2020 |
2021 |
2021 |
YOY |
QOQ |
|||||
RMB |
RMB |
RMB |
US$ |
|||||||
Total revenues |
26,034 |
28,134 |
31,350 |
4,855 |
20% |
11% |
||||
Operating income |
3,644 |
2,789 |
3,463 |
536 |
(5%) |
24% |
||||
Operating income (non-GAAP) [2] |
5,605 |
4,362 |
5,653 |
876 |
1% |
30% |
||||
Net income (loss) to Baidu |
3,579 |
25,653 |
(583) |
(90) |
- |
- |
||||
Net income to Baidu (non-GAAP) [2] |
5,082 |
4,297 |
5,359 |
830 |
5% |
25% |
||||
Diluted earnings (loss) per ADS |
10.31 |
73.76 |
(1.70) |
(0.26) |
- |
- |
||||
Diluted earnings per ADS (non-GAAP) [2] |
14.73 |
12.38 |
15.41 |
2.39 |
5% |
24% |
||||
Adjusted EBITDA [2] |
7,015 |
5,900 |
7,295 |
1,130 |
4% |
24% |
||||
Adjusted EBITDA margin |
27% |
21% |
23% |
23% |
Baidu Core |
|||||||||||
Q2 |
Q1 |
Q2 |
|||||||||
(In millions, unaudited) |
2020 |
2021 |
2021 |
YOY |
QOQ |
||||||
RMB |
RMB |
RMB |
US$ |
||||||||
Total revenues |
18,926 |
20,483 |
24,041 |
3,723 |
27% |
17% |
|||||
Operating income |
4,966 |
3,847 |
4,619 |
715 |
(7%) |
20% |
|||||
Operating income (non-GAAP) [2] |
6,482 |
5,064 |
6,467 |
1,002 |
(0%) |
28% |
|||||
Net income to Baidu Core |
4,424 |
26,354 |
172 |
27 |
(96%) |
(99%) |
|||||
Net income to Baidu Core (non-GAAP) [2] |
5,656 |
4,870 |
5,942 |
920 |
5% |
22% |
|||||
Adjusted EBITDA2 |
7,771 |
6,487 |
7,991 |
1,238 |
3% |
23% |
|||||
Adjusted EBITDA margin |
41% |
32% |
33% |
33% |
|||||||
[1] Unless otherwise noted, RMB to USD was converted at an exchange rate of |
[2] Non-GAAP measures are defined in the Non-GAAP Financial Measures section (see also "Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures" for more details). |
Other Highlights
Corporate
- Q2 2021 net loss of
RMB 0.6 billion included aRMB 3.1 billion fair value loss from long-term investments, compared to a fair value gain ofRMB 23.7 billion in Q1 2021, both primarily related to a mark-to-market adjustment on Kuaishou Technology (see also Total other loss, net below). - ESG: in June, Baidu announced its goal to become carbon neutral by 2030.
- Baidu's low-carbon business practices have been featured in theUN Global Compact Corporate Net Zero Pathway Report.
- Baidu's data center in Yangquan,Shanxi was awarded the carbon neutral data center leader (5A) certification (highest rating of green data centers). - Baidu has returned
US$566 million to shareholders under the 2020 Share Repurchase Program this year, bringing the cumulative repurchase to$2.5 billion since 2020.
AI Cloud
- Baidu held the Intelligent Economy Summit on
July 29 th, featuring speakers from leading enterprises and municipalities highlighting the importance of AI to the development of industrial internet, smart city and digital economy. - Baidu was ranked the No. 1 AI cloud provider again, according to IDC's 2020 China's public cloud market report.
- Baidu deep learning platform became the most widely used in
China , according to an IDC report inJune 2021 . PaddlePaddle developer community grew to 3.6 million, up 62% year over year, and serves 130,000 businesses. - Baidu signed with
Geely Holding , a leading automotive manufacturer, to provide private cloud solution and other cloud applications, to enableGeely to leverage Baidu's AI to optimize its manufacturing capabilities and provide cloud services to its automotive suppliers and customers. - Quanzhou,
Fujian with a resident of 8 million, implemented Baidu AI solutions to remotely monitor its water-treatment plant for equipment malfunction and dynamically adjust water pressure, based on predicted usage, cutting electricity use by 8%. - Coverage of Apollo ACE smart transportation has grown to 20 cities in
June 2021 , up four folds from a year ago, based on contract amounts overRMB 10 million . - Xiongan,
Hebei signed with Apollo ACE to deploy V2X smart highway, to remotely detect highway maintenance needs, assess road closure for poor weather conditions and identify travelers who dodge toll terminals.
Intelligent Driving
- Apollo L4 autonomous driving accumulated 7.5 million test miles, up 152% year over year. Apollo has received 278 autonomous driving permits, reflecting Apollo's piloting in dispersed geographic regions and under wide-ranging test scenarios.
- Baidu introduced Apollo's 5th generation robotaxi vehicles in June, which again saw a 60% drop in cost per mile.
Apollo Go ride hailing expanded intoGuangzhou ,Guangdong , its fourth city of operation, and provided 47K trips to the public, up 200% sequentially, in Q2. Customer satisfaction has been high, with user rating averaging 4.9 out of 5.0.Great Wall Motors announced in June that its flagship WEY Mocha SUV will feature Apollo Automated Valet Parking (AVP) in its new release later this year.
Other Growth Initiatives
- Xiaodu was ranked No.1 in smart display shipments globally and No.1 in smart speaker shipments in
China , according to IDC and Canalys, for Q1 2021. China's elderly population is slated to exceed 300 million. Xiaodu smart displays connect elders with immediate senior-community assistance and serve as an always-on virtual companionship through conversational AI, improving their quality of life, while allowing family members to remotely monitor their love ones.- Xiaodu's Tiantian T10 (10" smart display with karaoke) was released in May at an MSRP of
RMB1,699 , exemplifying how hardware can be differentiated with AI features. - Xiaodu services revenue, including advertising and membership, grew 5 folds from last year, accounting for over 10% of Xiaodu Q2 revenue.
Mobile Ecosystem
- In June, Baidu MAUs reached 580 million and daily logged in users reaching 77%.
- Managed Page reached 40% of Baidu Core Q2 online marketing revenue, as merchants adopted Baidu's hosted service with marketing cloud for their online storefront.
iQIYI
- iQIYI subscribers reached 106.2 million in
June 2021 , serving as a strong foundation to support in-house production of entertainment blockbuster originals.
Second Quarter 2021 Financial Results
Total revenues were
- Revenue from Baidu Core was
RMB 24.0 billion ($3.72 billion ), increasing 27% year over year; online marketing revenue wasRMB 19.0 billion ($2.95 billion ), up 18% year over year, and non-online marketing revenue wasRMB 5.0 billion ($771 million ), up 80% year over year, driven by cloud and other services. - Revenue from iQIYI was
RMB 7.6 billion ($1.18 billion ), increasing 3% year over year.
Cost of revenues was
Selling, general and administrative expenses were
Research and development expense was
Operating income was
Total other loss, net was
Income tax expense was
Net loss attributable to Baidu was
Adjusted EBITDA was
As of
Management Transition
Baidu today is pleased to announce that
Financial Guidance
For the third quarter of 2021, Baidu expects revenues to be between
The COVID-19 situation in
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/3059294. t will automatically direct you to the registration page of "Baidu Q2 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 " 3059294".
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: |
3059294 |
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 the 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 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.
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."
Baidu, Inc. |
||||||||||||||
Condensed Consolidated Statements of Income (Loss) |
||||||||||||||
(In millions except for per share (or ADS) information, unaudited) |
||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||
|
|
|
|
|
|
|
||||||||
2020 |
2021 |
2021 |
2021 |
2020 |
2021 |
2021 |
||||||||
RMB |
RMB |
RMB |
US$(2) |
RMB |
RMB |
US$(2) |
||||||||
Revenues: |
||||||||||||||
Online marketing services |
17,688 |
18,094 |
20,828 |
3,225 |
31,931 |
38,922 |
6,028 |
|||||||
Others |
8,346 |
10,040 |
10,522 |
1,630 |
16,648 |
20,562 |
3,185 |
|||||||
Total revenues |
26,034 |
28,134 |
31,350 |
4,855 |
48,579 |
59,484 |
9,213 |
|||||||
Costs and expenses: |
||||||||||||||
Cost of revenues(1) |
13,134 |
15,002 |
15,897 |
2,462 |
27,821 |
30,899 |
4,785 |
|||||||
Selling, general and administrative(1) |
4,417 |
5,245 |
5,707 |
884 |
8,269 |
10,952 |
1,697 |
|||||||
Research and development(1) |
4,839 |
5,098 |
6,283 |
973 |
9,282 |
11,381 |
1,763 |
|||||||
Total costs and expenses |
22,390 |
25,345 |
27,887 |
4,319 |
45,372 |
53,232 |
8,245 |
|||||||
Operating income |
3,644 |
2,789 |
3,463 |
536 |
3,207 |
6,252 |
968 |
|||||||
Other income (loss): |
||||||||||||||
Interest income |
1,312 |
1,233 |
1,342 |
208 |
2,753 |
2,575 |
399 |
|||||||
Interest expense |
(820) |
(823) |
(845) |
(131) |
(1,571) |
(1,668) |
(258) |
|||||||
Foreign exchange income (loss), net |
55 |
156 |
(36) |
(6) |
(43) |
120 |
19 |
|||||||
Share of loss from equity method investments |
(1,732) |
(151) |
(4) |
(1) |
(1,551) |
(155) |
(24) |
|||||||
Others, net |
1,551 |
23,362 |
(2,887) |
(446) |
(265) |
20,475 |
3,171 |
|||||||
Total other income (loss), net |
366 |
23,777 |
(2,430) |
(376) |
(677) |
21,347 |
3,307 |
|||||||
Income before income taxes |
4,010 |
26,566 |
1,033 |
160 |
2,530 |
27,599 |
4,275 |
|||||||
Income tax expense |
1,222 |
1,534 |
2,197 |
341 |
1,420 |
3,731 |
578 |
|||||||
Net income (loss) |
2,788 |
25,032 |
(1,164) |
(181) |
1,110 |
23,868 |
3,697 |
|||||||
Net loss attributable to noncontrolling interests |
(791) |
(621) |
(581) |
(91) |
(2,510) |
(1,202) |
(186) |
|||||||
Net income (loss) attributable to Baidu |
3,579 |
25,653 |
(583) |
(90) |
3,620 |
25,070 |
3,883 |
|||||||
Earnings (loss) per ADS (1 ADS representing 8 Class A ordinary shares): |
||||||||||||||
-Basic |
10.34 |
76.10 |
(1.70) |
(0.26) |
10.37 |
73.12 |
11.32 |
|||||||
-Diluted |
10.31 |
73.76 |
(1.70) |
(0.26) |
10.32 |
71.23 |
11.03 |
|||||||
Earnings (loss) per share for Class A and Class B ordinary shares: |
||||||||||||||
-Basic |
1.29 |
9.51 |
(0.21) |
(0.03) |
1.30 |
9.14 |
1.42 |
|||||||
-Diluted |
1.29 |
9.22 |
(0.21) |
(0.03) |
1.29 |
8.90 |
1.38 |
|||||||
Weighted average number of Class A and Class B ordinary shares outstanding (in millions): |
||||||||||||||
-Basic |
2,750 |
2,692 |
2,782 |
2,782 |
2,758 |
2,737 |
2,737 |
|||||||
-Diluted |
2,760 |
2,777 |
2,782 |
2,782 |
2,771 |
2,809 |
2,809 |
|||||||
(1) Includes share-based compensation expenses as follows: |
||||||||||||||
Cost of revenues |
108 |
79 |
112 |
18 |
189 |
191 |
30 |
|||||||
Selling, general and administrative |
550 |
471 |
483 |
75 |
1,014 |
954 |
147 |
|||||||
Research and development |
1,188 |
949 |
1,521 |
236 |
2,133 |
2,470 |
384 |
|||||||
Total share-based compensation expenses |
1,846 |
1,499 |
2,116 |
329 |
3,336 |
3,615 |
561 |
|||||||
(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 |
42,896 |
6,644 |
|||
Restricted cash |
758 |
10,652 |
1,649 |
|||
Short-term investments, net |
126,402 |
126,387 |
19,575 |
|||
Accounts receivable, net |
8,668 |
9,197 |
1,424 |
|||
Amounts due from related parties |
726 |
866 |
134 |
|||
Other current assets, net |
11,006 |
9,936 |
1,539 |
|||
Total current assets |
183,342 |
199,934 |
30,965 |
|||
Non-current assets: |
||||||
Fixed assets, net |
17,508 |
18,554 |
2,874 |
|||
Licensed copyrights, net |
6,435 |
6,714 |
1,040 |
|||
Produced content, net |
6,556 |
8,676 |
1,344 |
|||
Intangible assets, net |
2,022 |
1,883 |
292 |
|||
Goodwill |
22,248 |
22,592 |
3,499 |
|||
Long-term investments, net |
76,233 |
101,310 |
15,691 |
|||
Amounts due from related parties |
3,438 |
3,484 |
540 |
|||
Deferred tax assets, net |
1,674 |
433 |
67 |
|||
Operating lease right-of-use assets |
9,804 |
10,058 |
1,558 |
|||
Other non-current assets |
3,448 |
15,649 |
2,423 |
|||
Total non-current assets |
149,366 |
189,353 |
29,328 |
|||
Total assets |
332,708 |
389,287 |
60,293 |
|||
LIABILITIES AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
3,016 |
3,025 |
469 |
|||
Accounts payable and accrued liabilities |
36,716 |
38,276 |
5,928 |
|||
Customer deposits and deferred revenue |
12,626 |
13,400 |
2,075 |
|||
Deferred income |
158 |
108 |
17 |
|||
Long-term loans, current portion |
7,427 |
915 |
142 |
|||
Convertible senior notes, current portion |
4,752 |
4,777 |
740 |
|||
Amounts due to related parties |
1,324 |
1,802 |
279 |
|||
Operating lease liabilities |
2,366 |
2,495 |
386 |
|||
Total current liabilities |
68,385 |
64,798 |
10,036 |
|||
Non-current liabilities: |
||||||
Deferred income |
97 |
108 |
17 |
|||
Deferred revenue |
686 |
316 |
49 |
|||
Amounts due to related parties |
3,543 |
3,384 |
524 |
|||
Long-term loans |
- |
12,784 |
1,980 |
|||
Notes payable |
48,408 |
47,915 |
7,421 |
|||
Convertible senior notes |
11,927 |
12,592 |
1,950 |
|||
Deferred tax liabilities |
3,067 |
3,275 |
507 |
|||
Operating lease liabilities |
4,693 |
4,696 |
727 |
|||
Other non-current liabilities |
59 |
91 |
15 |
|||
Total non-current liabilities |
72,480 |
85,161 |
13,190 |
|||
Total liabilities |
140,865 |
149,959 |
23,226 |
|||
Redeemable noncontrolling interests |
3,102 |
4,814 |
746 |
|||
Equity |
||||||
Total Baidu shareholders' equity |
182,696 |
228,907 |
35,453 |
|||
Noncontrolling interests |
6,045 |
5,607 |
868 |
|||
Total equity |
188,741 |
234,514 |
36,321 |
|||
Total liabilities, redeemable noncontrolling |
332,708 |
389,287 |
60,293 |
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 |
18,926 |
7,412 |
(304) |
26,034 |
20,483 |
7,968 |
(317) |
28,134 |
24,041 |
7,608 |
(299) |
31,350 |
3,723 |
1,178 |
(46) |
4,855 |
||||||||
YOY |
27% |
3% |
20% |
|||||||||||||||||||||
QOQ |
17% |
(5%) |
11% |
|||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||
Cost of revenues (1) |
6,555 |
6,834 |
(255) |
13,134 |
8,162 |
7,109 |
(269) |
15,002 |
9,289 |
6,869 |
(261) |
15,897 |
1,439 |
1,063 |
(40) |
2,462 |
||||||||
Selling, general and administrative (1) |
3,230 |
1,196 |
(9) |
4,417 |
4,048 |
1,201 |
(4) |
5,245 |
4,526 |
1,185 |
(4) |
5,707 |
701 |
184 |
(1) |
884 |
||||||||
Research and development (1) |
4,175 |
664 |
- |
4,839 |
4,426 |
672 |
- |
5,098 |
5,607 |
676 |
- |
6,283 |
868 |
105 |
- |
973 |
||||||||
Total costs and expenses |
13,960 |
8,694 |
(264) |
22,390 |
16,636 |
8,982 |
(273) |
25,345 |
19,422 |
8,730 |
(265) |
27,887 |
3,008 |
1,352 |
(41) |
4,319 |
||||||||
YOY |
||||||||||||||||||||||||
Cost of revenues |
42% |
1% |
21% |
|||||||||||||||||||||
Selling, general and administrative |
40% |
(1%) |
29% |
|||||||||||||||||||||
Research and development |
34% |
2% |
30% |
|||||||||||||||||||||
Cost and expenses |
39% |
0% |
25% |
|||||||||||||||||||||
Operating income (loss) |
4,966 |
(1,282) |
(40) |
3,644 |
3,847 |
(1,014) |
(44) |
2,789 |
4,619 |
(1,122) |
(34) |
3,463 |
715 |
(174) |
(5) |
536 |
||||||||
YOY |
(7%) |
(12%) |
(5%) |
|||||||||||||||||||||
QOQ |
20% |
11% |
24% |
|||||||||||||||||||||
Operating margin |
26% |
(17%) |
14% |
19% |
(13%) |
10% |
19% |
(15%) |
11% |
|||||||||||||||
Add: total other income (loss), net |
507 |
(141) |
- |
366 |
23,999 |
(222) |
- |
23,777 |
(2,204) |
(226) |
- |
(2,430) |
(341) |
(35) |
- |
(376) |
||||||||
Less: income tax expense |
1,206 |
16 |
- |
1,222 |
1,513 |
21 |
- |
1,534 |
2,167 |
30 |
- |
2,197 |
336 |
5 |
- |
341 |
||||||||
Less: net (loss) income attributable to NCI |
(157) |
3 |
(637) |
(3) |
(791) |
(21) |
10 |
(610) |
(3) |
(621) |
76 |
19 |
(676) |
(3) |
(581) |
11 |
2 |
(104) |
(3) |
(91) |
||||
Net income (loss) attributable to Baidu |
4,424 |
(1,442) |
597 |
3,579 |
26,354 |
(1,267) |
566 |
25,653 |
172 |
(1,397) |
642 |
(583) |
27 |
(216) |
99 |
(90) |
||||||||
YOY |
(96%) |
(3%) |
- |
|||||||||||||||||||||
QOQ |
(99%) |
10% |
- |
|||||||||||||||||||||
Net margin |
23% |
(19%) |
14% |
129% |
(16%) |
91% |
1% |
(18%) |
(2%) |
|||||||||||||||
Non-GAAP financial measures: |
||||||||||||||||||||||||
Operating income (loss) (non-GAAP) |
6,482 |
(837) |
5,605 |
5,064 |
(658) |
4,362 |
6,467 |
(780) |
5,653 |
1,002 |
(121) |
876 |
||||||||||||
YOY |
(0%) |
(7%) |
1% |
|||||||||||||||||||||
QOQ |
28% |
19% |
30% |
|||||||||||||||||||||
Operating margin (non-GAAP) |
34% |
(11%) |
22% |
25% |
(8%) |
16% |
27% |
(10%) |
18% |
|||||||||||||||
Net income (loss) attributable to Baidu |
5,656 |
(956) |
5,082 |
4,870 |
(1,021) |
4,297 |
5,942 |
(1,065) |
5,359 |
920 |
(164) |
830 |
||||||||||||
YOY |
5% |
11% |
5% |
|||||||||||||||||||||
QOQ |
22% |
4% |
25% |
|||||||||||||||||||||
Net margin (non-GAAP) |
30% |
(13%) |
20% |
24% |
(13%) |
15% |
25% |
(14%) |
17% |
|||||||||||||||
Adjusted EBITDA |
7,771 |
(716) |
7,015 |
6,487 |
(543) |
5,900 |
7,991 |
(662) |
7,295 |
1,238 |
(103) |
1,130 |
||||||||||||
YOY |
3% |
(8%) |
4% |
|||||||||||||||||||||
QOQ |
23% |
22% |
24% |
|||||||||||||||||||||
Adjusted EBITDA margin |
41% |
(10%) |
27% |
32% |
(7%) |
21% |
33% |
(9%) |
23% |
|||||||||||||||
(1) Includes share-based compensation as follows: |
||||||||||||||||||||||||
Cost of revenues |
49 |
59 |
108 |
33 |
46 |
79 |
69 |
43 |
112 |
11 |
7 |
18 |
||||||||||||
Selling, general and administrative |
331 |
219 |
550 |
256 |
215 |
471 |
274 |
209 |
483 |
43 |
32 |
75 |
||||||||||||
Research and development |
1,102 |
86 |
1,188 |
866 |
83 |
949 |
1,443 |
78 |
1,521 |
224 |
12 |
236 |
||||||||||||
Total share-based compensation |
1,482 |
364 |
1,846 |
1,155 |
344 |
1,499 |
1,786 |
330 |
2,116 |
278 |
51 |
329 |
||||||||||||
(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 |
9,547 |
(1,358) |
8,189 |
5,467 |
(1,350) |
4,117 |
9,362 |
(1,426) |
7,936 |
1,450 |
(221) |
1,229 |
||||
Net cash (used in) provided by investing activities |
(8,854) |
1,144 |
(7,710) |
(4,579) |
(2,778) |
(7,357) |
(12,220) |
58 |
(12,162) |
(1,893) |
9 |
(1,884) |
||||
Net cash (used in) provided by financing activities |
(2,211) |
823 |
(1,388) |
18,018 |
611 |
18,629 |
5,256 |
801 |
6,057 |
813 |
124 |
937 |
||||
Effect of exchange rate changes on cash, cash |
26 |
(10) |
16 |
251 |
(29) |
222 |
(342) |
(92) |
(434) |
(53) |
(14) |
(67) |
||||
Net (decrease) increase in cash, cash |
(1,492) |
599 |
(893) |
19,157 |
(3,546) |
15,611 |
2,056 |
(659) |
1,397 |
317 |
(102) |
215 |
||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
18,089 |
4,681 |
22,770 |
25,599 |
10,941 |
36,540 |
44,756 |
7,395 |
52,151 |
6,933 |
1,145 |
8,078 |
||||
At end of period |
16,597 |
5,280 |
21,877 |
44,756 |
7,395 |
52,151 |
46,812 |
6,736 |
53,548 |
7,250 |
1,043 |
8,293 |
||||
Net cash provided by (used in) operating |
9,547 |
(1,358) |
8,189 |
5,467 |
(1,350) |
4,117 |
9,362 |
(1,426) |
7,936 |
1,450 |
(221) |
1,229 |
||||
Less: Capital expenditures |
(797) |
(57) |
(854) |
(1,438) |
(61) |
(1,499) |
(2,435) |
(61) |
(2,496) |
(377) |
(9) |
(386) |
||||
Free cash flow |
8,750 |
(1,415) |
7,335 |
4,029 |
(1,411) |
2,618 |
6,927 |
(1,487) |
5,440 |
1,073 |
(230) |
843 |
||||
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 Core |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
|||||
Operating income (loss) |
4,966 |
(1,282) |
3,644 |
3,847 |
(1,014) |
2,789 |
4,619 |
(1,122) |
3,463 |
715 |
(174) |
536 |
||||
Add: Share-based compensation expenses |
1,482 |
364 |
1,846 |
1,155 |
344 |
1,499 |
1,786 |
330 |
2,116 |
278 |
51 |
329 |
||||
Add: Amortization and impairment of intangible assets(1) |
34 |
81 |
115 |
62 |
12 |
74 |
62 |
12 |
74 |
9 |
2 |
11 |
||||
Operating income (loss) (non-GAAP) |
6,482 |
(837) |
5,605 |
5,064 |
(658) |
4,362 |
6,467 |
(780) |
5,653 |
1,002 |
(121) |
876 |
||||
Add: Depreciation of fixed assets |
1,289 |
121 |
1,410 |
1,423 |
115 |
1,538 |
1,524 |
118 |
1,642 |
236 |
18 |
254 |
||||
Adjusted EBITDA |
7,771 |
(716) |
7,015 |
6,487 |
(543) |
5,900 |
7,991 |
(662) |
7,295 |
1,238 |
(103) |
1,130 |
||||
Net income (loss) attributable to Baidu |
4,424 |
(1,442) |
3,579 |
26,354 |
(1,267) |
25,653 |
172 |
(1,397) |
(583) |
27 |
(216) |
(90) |
||||
Add: Share-based compensation expenses |
1,473 |
364 |
1,676 |
1,146 |
344 |
1,325 |
1,777 |
330 |
1,947 |
275 |
51 |
302 |
||||
Add: Amortization and impairment of intangible assets(1) |
27 |
81 |
79 |
55 |
12 |
61 |
55 |
12 |
62 |
9 |
2 |
10 |
||||
Add: Disposal loss (gain) |
495 |
- |
495 |
- |
- |
- |
- |
(45) |
(28) |
- |
(7) |
(4) |
||||
Add: Impairment of long-term investments |
772 |
49 |
800 |
- |
- |
- |
205 |
2 |
206 |
32 |
- |
32 |
||||
Add: Fair value (gain) loss of long-term investments |
(2,754) |
- |
(2,754) |
(23,545) |
(88) |
(23,590) |
3,180 |
(9) |
3,175 |
493 |
(1) |
491 |
||||
Add: Reconciling items on equity method investments(2) |
1,191 |
10 |
1,197 |
593 |
(20) |
583 |
190 |
32 |
207 |
28 |
5 |
31 |
||||
Add: Tax effects on non-GAAP adjustments(3) |
28 |
(18) |
10 |
267 |
(2) |
265 |
363 |
10 |
373 |
56 |
2 |
58 |
||||
Net income (loss) attributable to Baidu (non-GAAP) |
5,656 |
(956) |
5,082 |
4,870 |
(1,021) |
4,297 |
5,942 |
(1,065) |
5,359 |
920 |
(164) |
830 |
||||
Diluted earnings (loss) per ADS |
10.31 |
73.76 |
(1.70) |
(0.26) |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.07 |
0.14 |
0.02 |
- |
||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
4.35 |
(61.52) |
17.09 |
2.65 |
||||||||||||
Diluted earnings per ADS (non-GAAP) |
14.73 |
12.38 |
15.41 |
2.39 |
||||||||||||
(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 |
||||||||||||||||
(3) Tax impact of non-GAAP adjustments is separately presented from 2020Q4, with comparative periods retrospectively adjusted. |
View original content:https://www.prnewswire.com/news-releases/baidu-announces-second-quarter-2021-results-301354192.html
SOURCE