<< Back |
Baidu Announces Third Quarter 2019 Results
"Baidu App traffic continues to grow robustly with DAUs reaching 189 million, up 25% year over year, in September and
"
Financial Highlights
Baidu Inc. |
|||||||||||||
For the three-month ended |
|||||||||||||
(in millions, except for per ADS information, unaudited) |
September 30, |
June 30, |
September 30, |
YOY |
YOY[2] |
QOQ |
September 30, |
||||||
RMB |
RMB |
RMB |
US$ |
||||||||||
Total revenues |
28,203 |
26,326 |
28,080 |
(0%) |
3% |
7% |
3,929 |
||||||
Operating income |
4,428 |
233 |
2,355 |
(47%) |
911% |
329 |
|||||||
Operating margin |
16% |
1% |
8% |
||||||||||
Non-GAAP operating income |
5,744 |
1,955 |
3,691 |
(36%) |
89% |
516 |
|||||||
Non-GAAP operating margin |
20% |
7% |
13% |
||||||||||
Net income (loss) attributable to Baidu |
12,396 |
2,412 |
(6,373) |
- |
- |
(892) |
|||||||
Net margin |
44% |
9% |
(23%) |
||||||||||
Non-GAAP net income attributable to Baidu |
6,751 |
3,635 |
4,387 |
(35%) |
21% |
614 |
|||||||
Non-GAAP net margin |
24% |
14% |
16% |
||||||||||
Diluted earnings (loss) per ADS |
35.26 |
6.57 |
(18.37) |
- |
- |
(2.57) |
|||||||
Non-GAAP diluted earnings per ADS |
19.20 |
10.11 |
12.61 |
(34%) |
25% |
1.76 |
Net loss attributable to
Baidu Core |
|||||||||||||
For the three-month ended |
|||||||||||||
(in millions, except for per ADS information, unaudited) |
September 30, |
June 30, |
September 30, |
YOY |
YOY2 |
QOQ |
September 30, |
||||||
RMB |
RMB |
RMB |
US$ |
||||||||||
Total revenues |
21,606 |
19,540 |
21,010 |
(3%) |
2% |
8% |
2,939 |
||||||
Operating income |
7,015 |
2,109 |
5,191 |
(26%) |
146% |
726 |
|||||||
Operating margin |
32% |
11% |
25% |
||||||||||
Non-GAAP operating income |
8,078 |
3,485 |
6,224 |
(23%) |
79% |
871 |
|||||||
Non-GAAP operating margin |
37% |
18% |
30% |
||||||||||
Net income (loss) attributable to Baidu |
14,309 |
3,731 |
(4,287) |
- |
- |
(600) |
|||||||
Net margin |
66% |
19% |
(20%) |
||||||||||
Non-GAAP net income attributable to Baidu |
8,400 |
4,740 |
6,310 |
(25%) |
33% |
883 |
|||||||
Non-GAAP net margin |
39% |
24% |
30% |
Other Highlights
Corporate
Baidu reported its ESG progress for Q3 2019, noting: 1) Baidu AI has helped reunite approximately 7,900 missing persons with their families; 2) over 300 charitable organizations inChina have joinedBaidu's Charity Platform, and 3)Baidu will push charitable information and services to individuals in need by leveraging its machine learning capabilities and user insights.Baidu has returned$397 million to its shareholders under the 2019 Share Repurchase Program and$778 million under the 2018 Share Repurchase Program, which expired inJune 2019 , for a total return to shareholders of approximately$1.2 billion as ofOctober 31, 2019 .
Mobile Ecosystem
- Baidu App's average daily active users ("DAUs") reached 189 million, up 25% year over year, in
September 2019 . - Baijiahao ("BJH accounts"),
Baidu's newsfeed network, grew to 2.4 million publisher accounts, up 57% year over year inSeptember 2019 . BJH accounts allow publishers to share content toBaidu's newsfeed and search. - Baidu Smart Mini Program's monthly active users ("MAUs") reached 290 million, up 157% year over year.
DuerOS
- Monthly voice queries on DuerOS, a leading voice assistant for the Chinese language, surpassed 4.2 billion, up over 4.5 fold year over year, in
September 2019 . - Xiaodu smart speakers powered by DuerOS ranked first in
China's smart speaker shipments in Q2 2019, according to leading technology market analytics firms, Canalys, IDC and Strategy Analytics. Xiaodu Smart Display ranked first globally in smart display shipments for the same period, according to IDC. - DuerOS skills store now offers over 3,200 skills in wide ranging genres, including ABC Reading (education), Kuaishou (live streaming), Mango TV (online video),
Douyu (game broadcasting) and Tile Matching Puzzle (casual game). DuerOS developer community has expanded to over 36,000 members. - Upgraded DuerOS on Xiaodu smart speakers enables hand gesture control and full-duplex continued conversation (multi-round conversation without wake words) through eye gesture detection.
Apollo
- In
September 2019 ,China's first robotaxi pilot program was made available to the public inChangsha ,Hunan , with an initial fleet of 45 autonomous driving vehicles powered by Apollo. The city ofChangsha installedBaidu's V2X solutions to help Apollo-powered vehicles map out traffic conditions in their parameters, overcoming blind spots and increasing traffic efficiency and safety. Baidu recently received 15 autonomous driving licenses inWuhan ,Hubei , and 30 licenses in Cangzhou,Hebei , increasingBaidu's total autonomous driving licenses to 150, which accounts for more than half of the total autonomous driving licenses granted inChina .
Cloud, AI Platform & Others
- Baidu Cloud's ABC Summit was held in
August 2019 , introducing new AI enterprise solutions to optimize visual, speech processing and other AI capabilities and enable more efficient cloud services and easier maintenance. At the ABC Summit, Baidu Cloud AI enterprise solutions were showcased to speed up assembly line inspection of high tech components, automate the processing and tagging of videos into video clips, and improve customer service with "digital" employee in the mobile app of a local commercial bank. Baidu's AI Open Platform is seeing strong adoption with over 1.5 million developer base in September, more than doubling from last year. ThroughBaidu's AI Open Platform on Baidu Cloud, developers can utilizeBaidu's comprehensive AI capabilities, including speech recognition, natural language processing and computer vision, as well as gain access toBaidu's open-sourced deep learning platform PaddlePaddle.- In
September 2019 , Baidu Maps enhanced its voice feature, allowing users to customize Baidu Maps' voice with their own voice by recording 20 sentences. Over 280 millionBaidu users have used Baidu Maps' voice feature as ofSeptember 2019 , doubling from the previous year.
iQIYI
- iQIYI subscribers reached 105.8 million, up 31% year over year, in
September 2019 , further strengthening iQIYI's foundation to produce entertainment-based blockbuster originals.
Third Quarter 2019 Results
Total revenues reached
Revenue from Baidu Core reached
Content costs were
Traffic acquisition costs were
Bandwidth costs were
Other cost of revenues, which includes depreciation, cost of goods sold, sales taxes and surcharges, share-based compensation and other costs, was
Selling, general and administrative expenses were
Research and development expenses were
Operating income was
Non-GAAP operating income was
Total other loss was
Income tax expense was
Net loss attributable to
Adjusted EBITDA was
As of
Financial Guidance
For the fourth quarter of 2019,
Conference Call Information
International: |
+65 67135090 |
China |
4006208038 |
US: |
+1 8456750437 |
UK: |
+44 2036214779 |
Hong Kong: |
+852 30186771 |
Passcode for all regions: |
6438309 |
A replay of the conference call may be accessed by phone at the following number until
International: |
+61 2 8199 0299 |
Passcode: |
6438309 |
Additionally, a live and archived webcast of this conference call will be available at http://ir.baidu.com.
About
Contacts
Investors Relations,
Tel: +86-10-5992-8888
Email: ir@baidu.com
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Among other things, the outlook for the fourth quarter of 2019, quotations from management in this announcement, as well as
Non-GAAP Financial Measures
To supplement
Non-GAAP operating income represents operating income excluding share-based compensation expenses and amortization of intangible assets resulting from business combinations.
Non-GAAP net income attributable to
Non-GAAP diluted earnings per ADS represents diluted earnings per ADS calculated by dividing non-GAAP net income attributable to
For more information on non-GAAP financial measures, please see the tables captioned "Reconciliations of non-GAAP financial measures to the nearest comparable GAAP measures."
[1] Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of
[2] Excluding revenue from divested businesses, which was approximately
Baidu, Inc. |
||||||||
Condensed Consolidated Statements of Income (Loss) |
||||||||
(In millions except for share, per share (or ADS) information, unaudited) |
||||||||
Three Months Ended |
||||||||
September 30, |
June 30, |
September 30, |
September 30, |
|||||
2018 |
2019 |
2019 |
2019 |
|||||
RMB |
RMB |
RMB |
USD(2) |
|||||
Revenues: |
||||||||
Online marketing services |
22,481 |
19,237 |
20,434 |
2,859 |
||||
Others |
5,722 |
7,089 |
7,646 |
1,070 |
||||
Total revenues |
28,203 |
26,326 |
28,080 |
3,929 |
||||
Operating costs and expenses: |
||||||||
Content costs |
6,736 |
5,817 |
7,037 |
985 |
||||
Traffic acquisition costs |
3,090 |
3,424 |
3,238 |
453 |
||||
Bandwidth costs |
1,695 |
2,048 |
2,029 |
284 |
||||
Others |
2,697 |
4,827 |
4,074 |
570 |
||||
Cost of revenues(1) |
14,218 |
16,116 |
16,378 |
2,292 |
||||
Selling, general and administrative(1) |
5,641 |
5,243 |
4,657 |
652 |
||||
Research and development(1) |
3,916 |
4,734 |
4,690 |
656 |
||||
Total operating costs and expenses |
23,775 |
26,093 |
25,725 |
3,600 |
||||
Operating income |
4,428 |
233 |
2,355 |
329 |
||||
Other income (loss): |
||||||||
Interest income |
1,258 |
1,205 |
1,687 |
236 |
||||
Interest expense |
(479) |
(805) |
(788) |
(110) |
||||
Foreign exchange income (loss), net |
(54) |
216 |
29 |
4 |
||||
Income (loss) from equity method investment |
419 |
429 |
(729) |
(102) |
||||
Other income (loss), net |
7,877 |
193 |
(9,683) |
(1,355) |
||||
Total other income (loss), net |
9,021 |
1,238 |
(9,484) |
(1,327) |
||||
Income (loss) before income taxes |
13,449 |
1,471 |
(7,129) |
(998) |
||||
Income tax expense |
2,053 |
416 |
934 |
131 |
||||
Net income (loss) |
11,396 |
1,055 |
(8,063) |
(1,129) |
||||
Less: net income (loss) attributable to noncontrolling interests |
(1,000) |
(1,357) |
(1,690) |
(237) |
||||
Net income (loss) attributable to Baidu |
12,396 |
2,412 |
(6,373) |
(892) |
||||
Earnings (loss) per ADS (1 Class A ordinary share equals 10 ADSs): |
||||||||
-Basic |
35.53 |
6.84 |
(18.37) |
(2.57) |
||||
-Diluted |
35.26 |
6.57 |
(18.37) |
(2.57) |
||||
Earnings (loss) per share for Class A and Class B ordinary shares: |
||||||||
-Basic |
355.27 |
68.38 |
(183.74) |
(25.71) |
||||
-Diluted |
352.57 |
65.69 |
(183.74) |
(25.71) |
||||
Weighted average number of Class A and Class B ordinary shares outstanding: |
||||||||
Basic |
34,891,733 |
34,996,791 |
34,793,154 |
34,793,154 |
||||
Diluted |
35,158,747 |
35,044,719 |
34,793,154 |
34,793,154 |
||||
(1) Includes share-based compensation expenses as follows: |
||||||||
Cost of revenues |
58 |
99 |
70 |
10 |
||||
Selling, general and administrative |
545 |
503 |
336 |
47 |
||||
Research and development |
636 |
1,022 |
810 |
114 |
||||
Total share-based compensation expenses |
1,239 |
1,624 |
1,216 |
171 |
||||
(2) All translations from RMB to U.S. dollars are made at a rate of RMB7.1477 to US$1.00, the exchange rate in effect as of September 30, 2019 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, |
September 30, |
September 30, |
|||
2018 |
2019 |
2019 |
|||
RMB |
RMB |
USD |
|||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
27,638 |
14,564 |
2,038 |
||
Restricted cash |
2,189 |
2,611 |
365 |
||
Short-term investments |
111,626 |
120,233 |
16,821 |
||
Accounts receivable, net |
6,015 |
6,598 |
923 |
||
Amounts due from related parties |
785 |
1,202 |
168 |
||
Other assets, current |
6,841 |
9,603 |
1,344 |
||
Total current assets |
155,094 |
154,811 |
21,659 |
||
Non-current assets: |
|||||
Fixed assets, net |
17,903 |
19,021 |
2,661 |
||
Intangible assets, net |
9,181 |
8,950 |
1,252 |
||
Goodwill |
18,536 |
19,103 |
2,673 |
||
Long-term investments, net |
80,454 |
78,489 |
10,981 |
||
Amounts due from related parties |
4,297 |
4,180 |
585 |
||
Deferred tax assets, net |
2,324 |
1,793 |
251 |
||
Operating lease right-of-use assets |
- |
7,161 |
1,002 |
||
Other assets, non-current |
9,777 |
9,351 |
1,308 |
||
Total non-current assets |
142,472 |
148,048 |
20,713 |
||
Total assets |
297,566 |
302,859 |
42,372 |
||
LIABILITIES AND EQUITY |
|||||
Current liabilities: |
|||||
Short-term loans |
3,046 |
3,510 |
491 |
||
Accounts payable and accrued liabilities |
35,381 |
35,094 |
4,910 |
||
Customer deposits and deferred revenue |
9,221 |
10,899 |
1,525 |
||
Deferred income |
523 |
505 |
71 |
||
Long-term loans, current portion |
84 |
363 |
51 |
||
Notes payable, current portion |
6,871 |
5,356 |
749 |
||
Amounts due to related parties |
1,727 |
1,804 |
252 |
||
Operating lease liabilities |
- |
2,224 |
311 |
||
Total current liabilities |
56,853 |
59,755 |
8,360 |
||
Non-current liabilities: |
|||||
Deferred income |
54 |
38 |
5 |
||
Deferred revenue |
1,309 |
994 |
139 |
||
Amounts due to related parties |
4,360 |
4,466 |
625 |
||
Long-term loans |
7,456 |
7,774 |
1,088 |
||
Notes payable |
42,735 |
39,096 |
5,470 |
||
Convertible senior notes |
4,712 |
12,518 |
1,751 |
||
Deferred tax liabilities |
4,099 |
4,242 |
593 |
||
Operating lease liabilities |
- |
4,379 |
613 |
||
Other non-current liabilities |
236 |
298 |
42 |
||
Total non-current liabilities |
64,961 |
73,805 |
10,326 |
||
Total liabilities |
121,814 |
133,560 |
18,686 |
||
Redeemable noncontrolling interests |
716 |
978 |
137 |
||
Equity |
|||||
Class A Ordinary Shares, par value US$0.00005 per share, 825,000,000 shares authorized, and 27,733,692 shares and 27,448,619 shares issued and outstanding as at December 31, 2018 and September 30, 2019 |
- |
- |
- |
||
Class B Ordinary Shares, par value US$0.00005 per share, 35,400,000 shares authorized, and 7,201,254 shares and 7,201,254 shares issued and outstanding as at December 31, 2018 and September 30, 2019 |
- |
- |
- |
||
Additional paid-in capital |
33,441 |
37,262 |
5,213 |
||
Retained earnings |
129,246 |
121,001 |
16,929 |
||
Accumulated other comprehensive income |
210 |
(164) |
(23) |
||
Total Baidu shareholders' equity |
162,897 |
158,099 |
22,119 |
||
Noncontrolling interests |
12,139 |
10,222 |
1,430 |
||
Total equity |
175,036 |
168,321 |
23,549 |
||
Total liabilities, redeemable noncontrolling interests, and equity |
297,566 |
302,859 |
42,372 |
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 Core |
iQIYI |
Elim & adj(3) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(3) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(3) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(3) |
Baidu, Inc. |
|||||||||
Total revenues |
21,606 |
6,914 |
(317) |
28,203 |
19,540 |
7,110 |
(324) |
26,326 |
21,010 |
7,397 |
(327) |
28,080 |
2,939 |
1,035 |
(45) |
3,929 |
||||||||
YOY |
(3%) |
7% |
(0%) |
|||||||||||||||||||||
YOY excluding revenue from divested businesses(1) |
2% |
3% |
||||||||||||||||||||||
QOQ |
8% |
4% |
7% |
|||||||||||||||||||||
Operating costs and expenses: |
||||||||||||||||||||||||
Cost of revenues (2) |
6,804 |
7,655 |
(241) |
14,218 |
9,453 |
6,981 |
(318) |
16,116 |
8,502 |
8,176 |
(300) |
16,378 |
1,190 |
1,144 |
(42) |
2,292 |
||||||||
Selling, general and administrative (2) |
4,428 |
1,292 |
(79) |
5,641 |
3,898 |
1,346 |
(1) |
5,243 |
3,320 |
1,350 |
(13) |
4,657 |
464 |
189 |
(1) |
652 |
||||||||
Research and development (2) |
3,359 |
558 |
(1) |
3,916 |
4,080 |
655 |
(1) |
4,734 |
3,997 |
703 |
(10) |
4,690 |
559 |
98 |
(1) |
656 |
||||||||
Total operating costs and expenses |
14,591 |
9,505 |
(321) |
23,775 |
17,431 |
8,982 |
(320) |
26,093 |
15,819 |
10,229 |
(323) |
25,725 |
2,213 |
1,431 |
(44) |
3,600 |
||||||||
YOY |
8% |
8% |
8% |
|||||||||||||||||||||
Cost of revenues |
25% |
7% |
15% |
|||||||||||||||||||||
Selling, general and administrative |
(25%) |
4% |
(17%) |
|||||||||||||||||||||
Research and development |
19% |
26% |
20% |
|||||||||||||||||||||
Operating income (loss) |
7,015 |
(2,591) |
4 |
4,428 |
2,109 |
(1,872) |
(4) |
233 |
5,191 |
(2,832) |
(4) |
2,355 |
726 |
(396) |
(1) |
329 |
||||||||
YOY |
(26%) |
9% |
(47%) |
|||||||||||||||||||||
QOQ |
146% |
51% |
911% |
|||||||||||||||||||||
Operating margin |
32% |
(37%) |
16% |
11% |
(26%) |
1% |
25% |
(38%) |
8% |
|||||||||||||||
Add: total other income (loss),net |
9,687 |
(539) |
(127) |
9,021 |
1,664 |
(426) |
- |
1,238 |
(8,657) |
(827) |
(9,484) |
(1,211) |
(116) |
- |
(1,327) |
|||||||||
Less: income tax expense (benefit) |
2,059 |
(6) |
- |
2,053 |
410 |
6 |
- |
416 |
918 |
16 |
934 |
129 |
2 |
- |
131 |
|||||||||
Less: net income (loss) attributable to NCI |
334 |
16 |
(1,350) |
(4) |
(1,000) |
(368) |
23 |
(1,012) |
(4) |
(1,357) |
(97) |
13 |
(1,606) |
(4) |
(1,690) |
(14) |
2 |
(225) |
(4) |
(237) |
||||
Net income(loss) attributable to Baidu |
14,309 |
(3,140) |
1,227 |
12,396 |
3,731 |
(2,327) |
1,008 |
2,412 |
(4,287) |
(3,688) |
1,602 |
(6,373) |
(600) |
(516) |
224 |
(892) |
||||||||
YOY |
- |
17% |
- |
|||||||||||||||||||||
QOQ |
- |
58% |
- |
|||||||||||||||||||||
Net margin |
66% |
(45%) |
44% |
19% |
(33%) |
9% |
(20%) |
(50%) |
(23%) |
|||||||||||||||
Other Key Metrics: |
||||||||||||||||||||||||
Non-GAAP operating income (loss) |
8,078 |
(2,338) |
5,744 |
3,485 |
(1,526) |
1,955 |
6,224 |
(2,529) |
3,691 |
871 |
(354) |
516 |
||||||||||||
YOY |
(23%) |
8% |
(36%) |
|||||||||||||||||||||
QOQ |
79% |
66% |
89% |
|||||||||||||||||||||
Non-GAAP operating margin |
37% |
(34%) |
20% |
18% |
(21%) |
7% |
30% |
(34%) |
13% |
|||||||||||||||
Non-GAAP net income (loss) attributable to Baidu |
8,400 |
(2,899) |
6,751 |
4,740 |
(1,962) |
3,635 |
6,310 |
(3,394) |
4,387 |
883 |
(475) |
614 |
||||||||||||
YOY |
(25%) |
17% |
(35%) |
|||||||||||||||||||||
QOQ |
33% |
73% |
21% |
|||||||||||||||||||||
Non-GAAP net margin |
39% |
(42%) |
24% |
24% |
(28%) |
14% |
30% |
(46%) |
16% |
|||||||||||||||
Adjusted EBITDA |
8,963 |
(2,257) |
6,710 |
4,766 |
(1,407) |
3,355 |
7,525 |
(2,405) |
5,116 |
1,053 |
(336) |
716 |
||||||||||||
Adjusted EBITDA margin |
41% |
(33%) |
24% |
24% |
(20%) |
13% |
36% |
(33%) |
18% |
|||||||||||||||
(1) Excluding revenue from divested businesses, which was approximately RMB1.0 billion for the three months ended September 30, 2018. |
||||||||||||||||||||||||
(2) Includes share-based compensation as follows: |
||||||||||||||||||||||||
Cost of revenues |
32 |
26 |
58 |
58 |
41 |
99 |
25 |
45 |
70 |
4 |
6 |
10 |
||||||||||||
Selling, general and administrative |
399 |
146 |
545 |
327 |
176 |
503 |
207 |
129 |
336 |
29 |
18 |
47 |
||||||||||||
Research and development |
604 |
32 |
636 |
959 |
63 |
1,022 |
749 |
61 |
810 |
105 |
9 |
114 |
||||||||||||
Total share-based compensation |
1,035 |
204 |
1,239 |
1,344 |
280 |
1,624 |
981 |
235 |
1,216 |
138 |
33 |
171 |
||||||||||||
(3) Relates to intersegment eliminations and adjustments |
||||||||||||||||||||||||
(4) Relates to the net loss attributable to iQIYI noncontrolling interests |
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 |
||||||||||||
September 30, 2018 (RMB) |
June 30, 2019 (RMB) |
September 30, 2019 (RMB) |
September 30, 2019 (USD) |
||||||||||||
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
||||
Operating income (loss) |
7,015 |
(2,591) |
4,428 |
2,109 |
(1,872) |
233 |
5,191 |
(2,832) |
2,355 |
726 |
(396) |
329 |
|||
Add: Share-based compensation expenses |
1,035 |
204 |
1,239 |
1,344 |
280 |
1,624 |
981 |
235 |
1,216 |
138 |
33 |
171 |
|||
Add: Amortization of intangible assets(1) |
28 |
49 |
77 |
32 |
66 |
98 |
52 |
68 |
120 |
7 |
9 |
16 |
|||
Non-GAAP operating income (loss) |
8,078 |
(2,338) |
5,744 |
3,485 |
(1,526) |
1,955 |
6,224 |
(2,529) |
3,691 |
871 |
(354) |
516 |
|||
Add: Depreciation of fixed assets |
885 |
81 |
966 |
1,281 |
119 |
1,400 |
1,301 |
124 |
1,425 |
182 |
18 |
200 |
|||
Adjusted EBITDA |
8,963 |
(2,257) |
6,710 |
4,766 |
(1,407) |
3,355 |
7,525 |
(2,405) |
5,116 |
1,053 |
(336) |
716 |
|||
Net income (loss) attributable to Baidu |
14,309 |
(3,140) |
12,396 |
3,731 |
(2,327) |
2,412 |
(4,287) |
(3,688) |
(6,373) |
(600) |
(516) |
(892) |
|||
Add: Share-based compensation expenses |
1,035 |
204 |
1,151 |
1,337 |
280 |
1,495 |
974 |
235 |
1,106 |
136 |
33 |
155 |
|||
Add: Amortization of intangible assets(1), net of tax |
18 |
40 |
41 |
8 |
52 |
37 |
21 |
50 |
47 |
3 |
7 |
7 |
|||
Add: Disposal gain, net of tax |
(6,697) |
- |
(6,569) |
(181) |
- |
(181) |
- |
- |
- |
- |
- |
- |
|||
Add: Impairment of long-term investments, net of tax |
298 |
- |
298 |
162 |
23 |
185 |
8,023 |
- |
8,023 |
1,123 |
- |
1,123 |
|||
Add: Fair value change of long-term investments, net of tax |
(449) |
(3) |
(452) |
(285) |
(1) |
(286) |
745 |
1 |
745 |
104 |
- |
104 |
|||
Add: Reconciling items on equity method investments, net of tax(2) |
(114) |
- |
(114) |
(32) |
11 |
(27) |
834 |
8 |
839 |
117 |
1 |
117 |
|||
Non-GAAP net income (loss) attributable to Baidu |
8,400 |
(2,899) |
6,751 |
4,740 |
(1,962) |
3,635 |
6,310 |
(3,394) |
4,387 |
883 |
(475) |
614 |
|||
Diluted earnings (loss) per ADS |
35.26 |
6.57 |
(18.37) |
(2.57) |
|||||||||||
Add: Accretion of the redeemable noncontrolling interests |
- |
0.05 |
0.06 |
0.01 |
|||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
(16.06) |
3.49 |
30.92 |
4.32 |
|||||||||||
Non-GAAP diluted earnings per ADS |
19.20 |
10.11 |
12.61 |
1.76 |
|||||||||||
Net cash provided by operating activities |
10,361 |
994 |
11,355 |
6,074 |
891 |
6,965 |
8,508 |
293 |
8,801 |
1,190 |
41 |
1,231 |
|||
Less: Capital expenditures |
(2,026) |
(193) |
(2,219) |
(1,204) |
(155) |
(1,359) |
(1,031) |
(181) |
(1,212) |
(145) |
(25) |
(170) |
|||
Free cash flow |
8,335 |
801 |
9,136 |
4,870 |
736 |
5,606 |
7,477 |
112 |
7,589 |
1,045 |
16 |
1,061 |
|||
(1) This represents amortization of intangible assets resulting from business combinations. |
|||||||||||||||
(2) This represents Baidu's share of equity method investments for other non-GAAP reconciling items, amortization 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, adjusted for related income tax effects. |
|||||||||||||||
(3) Non-GAAP measures are adjusted retroactively to exclude: 1) amortization of intangible assets resulting from business combinations ; and 2) share-based compensation and amortization of intangible assets not on their books, resulting from equity method pick-up; and 3) fair value change of the investees' long-term investments, net of tax, as follows: |
|||||||||||||||
Non-GAAP operating income, previously reported |
8,050 |
(2,387) |
5,667 |
3,453 |
(1,592) |
1,857 |
6,172 |
(2,597) |
3,571 |
864 |
(363) |
500 |
|||
Add: Amortization of intangible assets(1) |
28 |
49 |
77 |
32 |
66 |
98 |
52 |
68 |
120 |
7 |
9 |
16 |
|||
Non-GAAP operating income, revised |
8,078 |
(2,338) |
5,744 |
3,485 |
(1,526) |
1,955 |
6,224 |
(2,529) |
3,691 |
871 |
(354) |
516 |
|||
Non-GAAP net income attributable to Baidu, previously reported |
8,357 |
(2,939) |
6,685 |
4,418 |
(2,025) |
3,279 |
6,052 |
(3,452) |
4,098 |
847 |
(483) |
573 |
|||
Add: Adjustments relating to equity-method investments, net of tax |
25 |
- |
25 |
314 |
11 |
319 |
237 |
8 |
242 |
33 |
1 |
34 |
|||
Add: Amortization of intangible assets(1), net of tax |
18 |
40 |
41 |
8 |
52 |
37 |
21 |
50 |
47 |
3 |
7 |
7 |
|||
Non-GAAP net income attributable to Baidu, revised |
8,400 |
(2,899) |
6,751 |
4,740 |
(1,962) |
3,635 |
6,310 |
(3,394) |
4,387 |
883 |
(475) |
614 |
|||
Adjusted EBITDA, previously reported |
8,982 |
(2,150) |
6,789 |
4,780 |
(1,348) |
3,388 |
7,542 |
(2,345) |
5,153 |
1,055 |
(328) |
721 |
|||
Less: Adjustments to amortization of intangible assets |
(19) |
(107) |
(79) |
(14) |
(59) |
(33) |
(17) |
(60) |
(37) |
(2) |
(8) |
(5) |
|||
Adjusted EBITDA, revised |
8,963 |
(2,257) |
6,710 |
4,766 |
(1,407) |
3,355 |
7,525 |
(2,405) |
5,116 |
1,053 |
(336) |
716 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/baidu-announces-third-quarter-2019-results-300953076.html
SOURCE