BAIDU.COM, INC.
FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
For the month of April 2008
Commission File Number: 000-51469
BAIDU.COM, INC.
12/F, Ideal International Plaza
No. 58 West-North 4th Ring
Beijing 100080, Peoples Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form
20-F or Form 40-F.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1):
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7):
Indicate by check mark whether by furnishing the information contained in this Form, the registrant
is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.
If Yes is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b):
82- N/A
BAIDU.COM, INC.
Form 6-K
TABLE OF CONTENTS
2
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
BAIDU.COM, INC.
|
|
|
By: |
/s/ Robin Yanhong Li
|
|
|
|
Name: |
Robin Yanhong Li |
|
|
|
Title: |
Chief Executive Officer |
|
|
Date: April 25, 2008
3
EX-99.1 PRESS RELEASE
Exhibit 99.1
Baidu Announces First Quarter 2008 Results
BEIJING, China, April 24, 2008 Baidu.com, Inc. (NASDAQ: BIDU), the leading Chinese language
Internet search provider, today announced its unaudited financial results for the first quarter
ended March 31, 20081.
First Quarter 2008 Highlights
|
|
|
Total revenues in the first quarter of 2008 increased to RMB574.4 million (US$81.9
million), representing a 108.4% increase from the corresponding period in 2007. |
|
|
|
|
Operating profit in the first quarter of 2008 increased to RMB147.4 million (US$21.0
million), representing a 99.6% increase from the corresponding period in 2007. |
|
|
|
|
Net income in the first quarter of 2008 increased to RMB146.6 million (US$20.9
million), representing a 71.5% increase from the corresponding period in 2007. |
|
|
|
|
Diluted earnings per share (EPS) for the first quarter of 2008 were RMB4.22
(US$0.60); diluted EPS excluding share-based compensation expenses (non-GAAP) for the
first quarter of 2008 was RMB4.68 (US$0.67). Costs and expenses related to Baidus Japan
operations in the first quarter of 2008 were RMB30.1 million (US$4.3 million), which
reduced diluted EPS by RMB0.87 (US$0.12). |
|
|
|
|
The number of active online marketing customers during the first quarter grew to
approximately 161,000, an increase of 3.9% from the previous quarter. |
This was another excellent quarter for Baidu, said Robin Li, Baidus chairman and CEO. Our
revenue growth remained strong and is an indication of our ability to execute our strategy of
providing the best possible user experience and service to our customers. Instrumental to our
growth were the ceaseless efforts of our sales force and customer service teams who continued to
deliver strong results despite a long Chinese New Year holiday and severe snow storms across large
parts of China. In addition, a larger customer base contributed to strong organic and Baidu Union
growth.
During the first quarter Baidu launched the public testing of Baidu Hi, an instant messaging
platform complementing Baidus suite of other already popular products such as Baidu Knows, Baidu
Post Bar and Baidu Space. Initial results indicate a positive response to the new product. Baidu
also recently signed an agreement with China Netcom (CNC). Under the agreement, Baidu and CNC
created a jointly designed Baidu search page that CNC users are redirected to if they attempt to
visit an incorrect or nonexistent URL. This arrangement allows CNC Internet users to
|
|
|
1 |
|
This announcement contains translations of certain RMB
amounts into U.S. dollars at specified rates solely for the convenience of the
reader. Unless otherwise noted, all translations from RMB to U.S. dollars are
made at a rate of RMB7.0120 to USUS$1.00, the effective noon buying rate as of
March 31, 2008 in The City of New York for cable transfers of RMB as certified
for customs purposes by the Federal Reserve Bank of New York. |
4
find information they need more efficiently while increasing Baidu user traffic in a revenue sharing
model.
First Quarter 2008 Results
Baidu reported total revenues of RMB574.4 million (US$81.9 million) for the first quarter ended
March 31, 2008, representing a 108.4% increase from the corresponding period in 2007.
Online marketing revenues for the first quarter were RMB572.7 million (US$81.7 million),
representing a 108.5% increase from the first quarter of 2007. The growth was mainly driven by the
increases in the number of active online marketing customers as well as revenue per customer. Baidu
had nearly 161,000 active online marketing customers in the first quarter of 2008, representing a
sequential increase of 3.9% and an increase of 43.8% from the corresponding period in 2007. Revenue
per online marketing customer for the first quarter remained stable sequentially at approximately
RMB3,600 (US$513), and increased approximately 44.0% from the corresponding period in 2007.
Traffic acquisition costs (TAC) as a component of cost of revenues was RMB76.6 million (US$10.9
million), representing 13.3% of total revenues, compared to 10.3% in the corresponding period in
2007. The increase in TAC as a percentage of total revenues primarily reflects the continued growth
of revenue contribution from Baidu Union members.
Bandwidth costs as a component of cost of revenues was RMB38.4 million (US$5.5 million),
representing 6.7% of total revenues, compared to 7.8% in the corresponding period in 2007.
Depreciation costs as a component of cost of revenues was RMB53.2 million (US$7.6 million),
representing 9.3% of total revenues, compared to 9.4% in the corresponding period in 2007.
Selling, general and administrative expenses were RMB147.0 million (US$21.0 million), representing
an increase of 96.3% from the corresponding period in 2007, primarily due to expansion of the
direct sales force.
Research and development expenses were RMB51.4 million (US$7.3 million), representing a 105.9%
increase from the corresponding period in 2007, primarily due to an increase in research and
development staff.
Share-based compensation expenses, which were allocated to related operating cost and expense line
items, increased in aggregate by 32.5% to RMB16.2 million (US$2.3 million) in the first quarter of
2008 from RMB12.2 million in the corresponding period in 2007.
Operating profit was RMB147.4 million (US$21.0 million), representing a 99.6% increase from the
corresponding period in 2007. Operating profit excluding share-based compensation expenses
(non-GAAP) was RMB163.5 million (US$23.3 million) for the first quarter of 2008, a 90.1% increase
from the corresponding period in 2007.
5
Adjusted EBITDA (non-GAAP), which is defined in this announcement as earnings before interest,
taxes, depreciation, amortization, other non-operating income and share-based compensation
expenses, were RMB228.4 million (US$32.6 million) for the first quarter of 2008, representing a
93.5% increase from the corresponding period in 2007.
Income tax expense was RMB10.9 million (US$1.5 million), compared to an income tax expense of
RMB1.4 million in the first quarter of 2007. The increase in tax over previous quarters is due to
expected increases in tax rates applied to two PRC-based subsidiaries as their tax holidays either
expired or partially elapsed.
Net income was RMB146.6 million (US$20.9 million), representing a 71.5% increase from the
corresponding period in 2007. Basic and diluted EPS for the first quarter of 2008 amounted to
RMB4.29 (US$0.61) and RMB4.22 (US$0.60), respectively.
Net income excluding share-based compensation expenses (non-GAAP) was RMB162.8 million (US$23.2
million), a 66.6% increase from the corresponding period in 2007. Basic and diluted EPS excluding
share-based compensation expenses (non-GAAP) for the first quarter of 2008 were RMB4.77 (US$0.68)
and RMB4.68 (US$0.67), respectively.
As of March 31, 2008, Baidus cash, cash equivalents and short-term investments amounted to RMB1.7
billion (US$237.6 million). Net operating cash inflow and capital expenditures for the first
quarter of 2008 were RMB248.9 million (US$35.5 million) and RMB158.5 million (US$22.6 million),
respectively. A portion of the capital expenditure was associated with the construction of Baidus
new campus facility.
Outlook for Second Quarter 2008
Baidu currently expects to generate total revenues in an amount ranging from RMB780 million (US$111
million) to RMB800 million (US$114 million) for the second quarter of 2008, representing a 94.4% to
99.4% increase from the corresponding period in 2007 and a 35.8% to 39.3% increase from the first
quarter of 2008. This forecast reflects Baidus current and preliminary view, which is subject to
change.
Conference Call Information
Baidus management will hold an earnings conference call at 8 PM on April 24, 2008 U.S. Eastern
Time (8 AM on April 25, 2008 Beijing/Hong Kong time).
Dial-in details for the earnings conference call are as follows:
US: +1-617-597-5326
UK: +44-207-365-8426
Hong Kong: +852-3002-1672
Passcode for all regions: 87344072
6
A replay of the conference call may be accessed by phone at the following number until May 1, 2008:
A replay of the conference call may be accessed by phone at the following number until May 1, 2008:
International: +1-617-801-6888
Passcode: 94512505
Additionally, a live and archived webcast of this conference call will be available at
http://ir.baidu.com.
About Baidu
Baidu.com, Inc. is the leading Chinese language Internet search provider. As a technology-based
media company, Baidu aims to provide the best way for people to find information. In addition to
serving Internet search users, Baidu provides an effective platform for businesses to reach
potential customers. Baidus ADSs, each of which represents one Class A ordinary share, currently
trade on the NASDAQ Global Select Market under the symbol BIDU.
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 and similar statements. Among
other things, the outlook for the second quarter of 2008 and quotations from management in this
announcement, as well as Baidus strategic and operational plans, contain forward-looking
statements. Baidu may also make written or oral forward-looking statements in its periodic reports
to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press
releases and other written materials and in oral statements made by its officers, directors or
employees to third parties. Statements that are not historical facts, including statements about
Baidus beliefs and expectations, are forward-looking statements. Forward-looking statements
involve inherent risks and uncertainties. A number of factors could cause actual results to differ
materially from those contained in any forward-looking statement, including but not limited to the
following: our growth strategies; our future business development, results of operations and
financial condition; our ability to attract and retain users and customers; competition in the
Chinese language and Japanese language Internet search markets; competition for online marketing
customers; changes in our revenues and certain cost or expense items as a percentage of our
revenues; the outcome of ongoing, or any future, litigation or arbitration, including those
relating to copyright and other intellectual property rights; the expected growth of the Chinese
language and Japanese language Internet search markets and the number of Internet and broadband
users in China; and Chinese governmental policies relating to the Internet and Internet content
providers. Further information regarding these and other risks is included in our annual report on
Form 20-F and other documents filed with the Securities and Exchange Commission.
7
Baidu does not
undertake any obligation to update any forward-looking statement, except as required under
applicable law. All information provided in this press release and in the attachments is as of
April 24, 2008, and Baidu undertakes no duty to update such information, except as required under
applicable law.
About Non-GAAP Financial Measures
To supplement Baidus consolidated financial results presented in accordance with GAAP, Baidu uses
the following measures defined as non-GAAP financial measures by the SEC: adjusted EBITDA,
operating profit excluding share-based compensation expenses, net income excluding share-based
compensation expenses, and basic and diluted EPS excluding share-based compensation expenses. 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. For
more information on these non-GAAP financial measures, please see the tables captioned
Reconciliations of non-GAAP results of operations
measures to the nearest comparable GAAP measures and Reconciliation from net cash provided by
operating activities to adjusted EBITDA set forth at the end of this release.
Baidu believes that these non-GAAP financial measures provide meaningful supplemental information
regarding its performance and liquidity by excluding certain expenses and expenditures that may not
be indicative of its operating performance from a cash perspective. We believe that both
management and investors benefit from referring to these non-GAAP financial measures in assessing
our performance and when planning and forecasting future periods. These non-GAAP financial measures
also facilitate managements internal comparisons to Baidus historical performance and liquidity.
Baidu computes its non-GAAP financial measures using the same consistent method from quarter to
quarter, except that the non-GAAP measures for the quarter ended March 30, 2006 reflected the
one-time cumulative effect of change in accounting principle due to our adoption of SFAS 123(R)
since January 1, 2006. We believe 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 non-GAAP operating profit
excluding share-based compensation expenses, net income excluding share-based compensation
expenses, and basic and diluted EPS excluding share-based compensation expenses is that these
non-GAAP measures exclude share-based compensation charge that has been and will continue to be for
the foreseeable future a significant recurring expense in our business. A limitation of using
non-GAAP Adjusted EBITDA is that it does not include all items that impact our net income for the
period. Management compensates for these limitations by providing specific information regarding
the GAAP amounts excluded from each non-GAAP measure. The accompanying tables have more details on
the reconciliations between GAAP financial measures that are most directly comparable to non-GAAP
financial measures.
Contacts
For investor inquiries please contact:
8
China
Helen Zhang
Baidu.com, Inc.
Tel: (8610) 8260 7558
Email: ir@baidu.com
Helen Plummer
Ogilvy Public Relations Worldwide (Beijing)
Tel: (8610) 8520 3090
helen.plummer@ogilvy.com
US
Thomas Smith
Ogilvy Public Relations Worldwide (New York)
Tel: 1 (212) 880 5269
thomas.smith@ogilvypr.com
9
Baidu.com, Inc.
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
December 31, |
(in RMB thousands) |
|
2008 |
|
2007 |
|
|
Unaudited |
|
Audited |
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
1,427,298 |
|
|
|
1,350,600 |
|
Short-term investments |
|
|
238,776 |
|
|
|
242,037 |
|
Accounts receivable, net |
|
|
65,432 |
|
|
|
64,274 |
|
Prepaid expenses and other current assets |
|
|
70,330 |
|
|
|
65,996 |
|
Deferred tax assets, net |
|
|
2,587 |
|
|
|
2,587 |
|
|
|
|
Total current assets |
|
|
1,804,423 |
|
|
|
1,725,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
|
Fixed assets, net |
|
|
678,716 |
|
|
|
678,886 |
|
Land use right, net |
|
|
95,984 |
|
|
|
96,472 |
|
Intangible assets, net |
|
|
38,932 |
|
|
|
40,460 |
|
Goodwill |
|
|
51,086 |
|
|
|
51,093 |
|
Investments, net |
|
|
15,061 |
|
|
|
15,439 |
|
Deferred tax assets, net |
|
|
20,496 |
|
|
|
15,716 |
|
Other non-current assets |
|
|
52,574 |
|
|
|
32,348 |
|
|
|
|
Total non-current assets |
|
|
952,849 |
|
|
|
930,414 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
|
2,757,272 |
|
|
|
2,655,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accrued expenses and other liabilities |
|
|
296,220 |
|
|
|
359,310 |
|
Customers deposits |
|
|
270,169 |
|
|
|
257,577 |
|
Deferred revenue |
|
|
12,452 |
|
|
|
11,832 |
|
Deferred income |
|
|
1,835 |
|
|
|
2,485 |
|
|
|
|
Total current liabilities |
|
|
580,676 |
|
|
|
631,204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
|
Long-term payable |
|
|
|
|
|
|
3,000 |
|
Deferred income |
|
|
52 |
|
|
|
332 |
|
|
|
|
Total non-current liabilities |
|
|
52 |
|
|
|
3,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
580,728 |
|
|
|
634,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
Class A Ordinary Shares, Par value
US$0.00005 per share, 825,000,000 shares
authorized, and 25,136,147 shares and
25,300,772 shares issued and outstanding
as at December 31, 2007 and March 31,
2008 |
|
|
10 |
|
|
|
10 |
|
Class B Ordinary Shares, Par value
US$0.00005 per share, 35,400,000 shares
authorized, and 8,996,842 shares and
8,894,411 shares issued and outstanding
as at December 31, 2007 and March 31,
2008 |
|
|
4 |
|
|
|
4 |
|
Additional paid-in capital |
|
|
1,197,281 |
|
|
|
1,171,575 |
|
Accumulated other comprehensive loss |
|
|
(99,085 |
) |
|
|
(81,953 |
) |
Retained earnings |
|
|
1,078,334 |
|
|
|
931,736 |
|
|
|
|
Total shareholders equity |
|
|
2,176,544 |
|
|
|
2,021,372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
2,757,272 |
|
|
|
2,655,908 |
|
|
|
|
10
Baidu.com, Inc.
Condensed Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
March 31, |
|
March 31, |
|
December 31, |
(in RMB thousands except for share, per share information) |
|
2008 |
|
2007 |
|
2007 |
|
|
Unaudited |
|
Unaudited |
|
Unaudited |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Online marketing services |
|
|
572,710 |
|
|
|
274,666 |
|
|
|
569,588 |
|
Other services |
|
|
1,686 |
|
|
|
914 |
|
|
|
1,474 |
|
|
|
|
Total revenues |
|
|
574,396 |
|
|
|
275,580 |
|
|
|
571,062 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (note 1, 2) |
|
|
(228,592 |
) |
|
|
(101,895 |
) |
|
|
(216,012 |
) |
Selling, general and administrative (note 2) |
|
|
(147,031 |
) |
|
|
(74,893 |
) |
|
|
(132,230 |
) |
Research and development (note 2) |
|
|
(51,406 |
) |
|
|
(24,964 |
) |
|
|
(46,535 |
) |
|
|
|
Total operating costs and expenses |
|
|
(427,029 |
) |
|
|
(201,752 |
) |
|
|
(394,777 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
147,367 |
|
|
|
73,828 |
|
|
|
176,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
10,604 |
|
|
|
12,070 |
|
|
|
12,846 |
|
Exchange loss, net |
|
|
(1,708 |
) |
|
|
(214 |
) |
|
|
(1,898 |
) |
Other income, net |
|
|
1,194 |
|
|
|
1,208 |
|
|
|
14,044 |
|
|
|
|
Total other income |
|
|
10,090 |
|
|
|
13,064 |
|
|
|
24,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
157,457 |
|
|
|
86,892 |
|
|
|
201,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
(10,859 |
) |
|
|
(1,390 |
) |
|
|
18,561 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
146,598 |
|
|
|
85,502 |
|
|
|
219,838 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share for Class A and Class B ordinary shares: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
4.29 |
|
|
|
2.53 |
|
|
|
6.45 |
|
Diluted |
|
|
4.22 |
|
|
|
2.47 |
|
|
|
6.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average aggregate number of Class A and Class B
ordinary shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
34,154,776 |
|
|
|
33,752,904 |
|
|
|
34,087,848 |
|
Diluted |
|
|
34,765,164 |
|
|
|
34,669,009 |
|
|
|
34,797,946 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Cost of revenues are detailed as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
Business tax and surcharges |
|
|
(35,071 |
) |
|
|
(16,610 |
) |
|
|
(36,614 |
) |
Traffic acquisition costs |
|
|
(76,632 |
) |
|
|
(28,347 |
) |
|
|
(72,299 |
) |
Bandwidth costs |
|
|
(38,365 |
) |
|
|
(21,540 |
) |
|
|
(35,857 |
) |
Depreciation costs |
|
|
(53,194 |
) |
|
|
(25,858 |
) |
|
|
(46,662 |
) |
Operational costs |
|
|
(24,415 |
) |
|
|
(9,312 |
) |
|
|
(23,820 |
) |
Share-based compensation expenses |
|
|
(915 |
) |
|
|
(228 |
) |
|
|
(760 |
) |
|
|
|
Total cost of revenues |
|
|
(228,592 |
) |
|
|
(101,895 |
) |
|
|
(216,012 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Includes share-based compensation expenses as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
(915 |
) |
|
|
(228 |
) |
|
|
(760 |
) |
Selling, general and administrative |
|
|
(8,014 |
) |
|
|
(8,322 |
) |
|
|
(5,539 |
) |
Research and development |
|
|
(7,252 |
) |
|
|
(3,664 |
) |
|
|
(6,986 |
) |
|
|
|
Total share-based compensation expenses |
|
|
(16,181 |
) |
|
|
(12,214 |
) |
|
|
(13,285 |
) |
|
|
|
11
Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures (*) (in RMB thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2007 |
|
Three months ended December 31, 2007 |
|
Three months ended March 31, 2008 |
|
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
|
Result |
|
Adjustment |
|
Results |
|
Result |
|
Adjustment |
|
Results |
|
Result |
|
Adjustment |
|
Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
73,828 |
|
|
|
12,214 |
|
|
|
86,042 |
|
|
|
176,285 |
|
|
|
13,285 |
|
|
|
189,570 |
|
|
|
147,367 |
|
|
|
16,181 |
|
|
|
163,548 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2007 |
|
Three months ended December 31, 2007 |
|
Three months ended March 31, 2008 |
|
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
GAAP |
|
|
|
|
|
Non-GAAP |
|
|
Result |
|
Adjustment |
|
Results |
|
Result |
|
Adjustment |
|
Results |
|
Result |
|
Adjustment |
|
Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
85,502 |
|
|
|
12,214 |
|
|
|
97,716 |
|
|
|
219,838 |
|
|
|
13,285 |
|
|
|
233,123 |
|
|
|
146,598 |
|
|
|
16,181 |
|
|
|
162,779 |
|
|
|
|
|
|
(*) The adjustment is only for share-based compensation. |
12
Reconciliation from net cash provided by operating activities to adjusted EBITDA(*) (in RMB thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
As a % of |
|
Three months ended |
|
As a % of |
|
Three months ended |
|
As a % of |
|
|
March 31, 2007 |
|
total revenues |
|
December 31, 2007 |
|
total revenues |
|
March 31, 2008 |
|
total revenues |
Net cash provided by operating activities |
|
|
113,036 |
|
|
|
41 |
% |
|
|
334,609 |
|
|
|
59 |
% |
|
|
248,876 |
|
|
|
43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities, net
of effects of acquisitions |
|
|
16,688 |
|
|
|
6 |
% |
|
|
(44,063 |
) |
|
|
-8 |
% |
|
|
(21,273 |
) |
|
|
-4 |
% |
Income taxes expenses |
|
|
1,390 |
|
|
|
1 |
% |
|
|
(18,561 |
) |
|
|
-3 |
% |
|
|
10,859 |
|
|
|
2 |
% |
Interest income and other, net |
|
|
(13,064 |
) |
|
|
-5 |
% |
|
|
(24,992 |
) |
|
|
-4 |
% |
|
|
(10,090 |
) |
|
|
-2 |
% |
|
|
|
Adjusted EBITDA |
|
|
118,050 |
|
|
|
43 |
% |
|
|
246,993 |
|
|
|
44 |
% |
|
|
228,372 |
|
|
|
39 |
% |
|
|
|
|
|
|
|
|
(*) Definition of adjusted EBITDA: earnings before interest, taxes, depreciation, amortization, other non-operating income, and share-based compensation expenses. |
13