BAIDU.COM, INC.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of July 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.
Form 20-F þ Form 40-F o
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): o
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): o
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.
Yes o No þ
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: July 24, 2008
3
Exhibit 99.1 - Press Release
Exhibit 99.1
Baidu Announces Second Quarter 2008 Results
BEIJING, China, July 24, 2008 Baidu.com, Inc. (NASDAQ: BIDU), the leading Chinese language
Internet search provider, today announced its unaudited financial results for the second quarter
ended June 30, 2008.1
Second Quarter 2008 Highlights
|
l |
Total revenues in the second quarter of 2008 increased to RMB802.6 million (US$ 117.0
million), representing a 100.0 % increase from the corresponding period in 2007. |
|
l |
Operating profit in the second quarter of 2008 increased to RMB276.3 million (US$40.3
million), representing a 114.3 % increase from the corresponding period in 2007. |
|
l |
Net income in the second quarter of 2008 increased to RMB265.0 million (US$38.6
million), representing an 86.7 % increase from the corresponding period in 2007. |
|
l |
Diluted earnings per share (EPS) for the second quarter of 2008 were RMB7.62
(US$1.11); diluted EPS excluding share-based compensation expenses (non-GAAP) for the
second quarter of 2008 were RMB8.46 (US$1.23). Costs and expenses related to Baidus
Japan operations, incurred in both Japan and China, in the second quarter of 2008 were
RMB29.5 million (US$4.3 million), which reduced diluted EPS by RMB0.85 (US$0.12). |
|
l |
The number of active online marketing customers during the second quarter grew to over
181,000, an increase of 12.4 % from the previous quarter. |
This quarter saw impressive growth for Baidu, said Robin Li, Baidus chairman and chief executive
officer. Our ability to make such progress was due to the appreciation of paid search by our loyal
small and medium sized enterprise customers as well as a growing appreciation of search engine
marketing by large enterprises in China. The scalability of our business, aided by increasing
numbers of large enterprise customers, helped Baidu post record results this quarter, despite some
impact from the devastating earthquake this past May.
Jennifer Li, Baidus chief financial officer, said, In the second quarter of 2008, we were able to
produce steady increases in both the number of active online marketing customers and revenues per
active online marketing customer. We are also pleased to report that our operating margin improved
from previous quarters reflecting the scalability of our search business.
|
|
|
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 RMB 6.8591 to USD 1.00, the effective noon buying rate as of
June 30, 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. |
1
In order
to better serve customers needs, Baidu recently launched My Marketing Center, which is a customized platform integrating industry information, market trends and business and industry
news and reports to aid existing customers in their sales and marketing efforts. The platform
combines Baidus vast resources in online information search and aggregation to help customers make
better use of search marketing tools to improve customer targeting, increase sales and enhance
brand impact. From the inception of the company, Baidus objective has been to provide the best way
for people to find information, My Marketing Center tailors this objective to serve the Chinese
enterprises that participate in Chinas vast and dynamic online business community.
Second Quarter 2008 Results
Baidu reported total revenues of RMB802.6 million (US$117.0 million) for the second quarter ended
June 30, 2008, representing a 100.0 % increase from the corresponding period in 2007.
Online marketing revenues for the second quarter were RMB802.2 million (US$117.0 million),
representing a 100.2 % increase from the second quarter of 2007. Growth was mainly driven by
increases in both the number of active online marketing customers and revenue per customer. Baidu
had more than 181,000 active online marketing customers in the second quarter of 2008, representing
a sequential increase of 12.4% and an increase of 41.4% from the corresponding period in 2007.
Revenue per active online marketing customer for the second quarter increased to approximately
RMB4,400 (US$641), a sequential increase of 22.2% and an increase of 41.9% from the corresponding
period in 2007.
Traffic acquisition costs (TAC) as a component of cost of revenues were RMB101.7 million (US$14.8
million), representing 12.7% of total revenues, compared to 11.2 % 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 were RMB43.0 million (US$6.3 million),
representing 5.4% of total revenues, compared to 7.1% in the corresponding period in 2007.
Depreciation costs as a component of cost of revenues were RMB57.8 million (US$8.4 million),
representing 7.2% of total revenues, compared to 8.5% in the corresponding period in 2007.
Selling, general and administrative expenses were RMB174.2 million (US$25.4 million), representing
an increase of 85.9% from the corresponding period in 2007, primarily due to expansion of the
direct sales force and increase in customer service staff.
Research and development expenses were RMB71.1 million (US$10.4 million), representing a 123.7 %
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 229.9% to RMB29.3 million (US$4.3 million) in the second quarter
of 2008 from RMB8.9 million in the corresponding period in 2007. The increase in share-based
compensation reflects change in estimated forfeiture rate and
increased grants to employees.
2
Operating profit was RMB276.3 million (US$40.3 million), representing a 114.3% increase from the
corresponding period in 2007. Operating profit excluding share-based compensation expenses
(non-GAAP) was RMB305.6 million (US$44.6 million) for the second quarter of 2008, a 121.7% increase
from the corresponding period in 2007.
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 RMB376.8 million (US$54.9 million) for the second quarter of 2008, representing a
110.0 % increase from the corresponding period in 2007.
Income tax expense was RMB28.6 million (US$4.2 million), compared to an income tax expense of
RMB1.8 million in the second quarter of 2007. The increase in tax expenses over last year is due to
higher tax rates applicable to some PRC-based subsidiaries as their tax holidays either expired or
partially elapsed.
Net income was RMB265.0 million (US$38.6 million), representing an 86.7% increase from the
corresponding period in 2007. Basic and diluted EPS for the second quarter of 2008 amounted to
RMB7.74 (US$1.13) and RMB7.62 (US$1.11), respectively.
Net income excluding share-based compensation expenses (non-GAAP) was RMB294.3 million (US$42.9
million), a 95.2% increase from the corresponding period in 2007. Basic and diluted EPS excluding
share-based compensation expenses (non-GAAP) for the second quarter of 2008 were RMB8.60 (US$1.25)
and RMB8.46 (US$1.23), respectively.
As of June 30, 2008, Baidus cash, cash equivalents and short-term investments amounted to RMB 1.9
billion (US$280.3 million). Net operating cash inflow and capital expenditures for the second
quarter of 2008 were RMB403.4 million (US$58.8 million) and RMB112.9 million (US$16.5 million),
respectively. A portion of capital expenditure was associated with the construction of Baidus new
campus facility.
Outlook for Third Quarter 2008
Baidu currently expects to generate total revenues in an amount ranging from RMB905 million (US$132
million) to RMB935 million (US$136 million) for the third quarter of 2008, representing a 82 % to
88 % increase from the corresponding period in 2007 and a 13 % to 16% increase from the second
quarter of 2008. This reflects our anticipation of temporarily altered user behavior during the
Beijing Summer Olympic Games. We believe the event will have long term beneficial effect on the
internet industry as more and more people will appreciate internet as an effective tool to find
information. This third quarter forecast reflects Baidus current and preliminary view, which is
subject to change.
3
Conference Call Information
Baidus management will hold an earnings conference call on July 23, 2008 at 8:00 PM U.S. Eastern
Standard Time (8:00 AM, July 24, Beijing/Hong Kong time).
Dial-in details for the earnings conference call are as follows:
US: +1 617.786.2963
UK: + 44.207.365.8426
Hong Kong: + 852.3002.1672
Passcode for all regions: 14473564
A replay of the conference call may be accessed by phone at the following number until 07/30/2008:
International: +1 617.801.6888
Passcode: 63806335
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 third 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. 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 July
24, 2008, and Baidu undertakes no duty to update such information, except as required under
applicable law.
4
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 31, 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.
5
Contacts
For investor inquiries please contact:
China
Helen Zhang
Baidu.com, Inc.
Tel: (8610) 8260 7558
Email: ir@baidu.com
Helen Plummer
Ogilvy Financial, Beijing
Tel: (8610) 8520 3090
Email: helen.plummer@ogilvy.com
US
Jeremy Bridgman
Ogilvy Financial, New York
Tel: (212) 880 5363
jeremy.bridgman@ogilvypr.com
6
Baidu.com, Inc.
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
June 30 |
|
December 31, |
(in RMB thousands) |
|
2008 |
|
2007 |
|
|
|
Unaudited |
|
Audited |
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
1,791,003 |
|
|
|
1,350,600 |
|
Short-term investments |
|
|
131,823 |
|
|
|
242,037 |
|
Accounts receivable, net |
|
|
82,336 |
|
|
|
64,274 |
|
Prepaid expenses and other current assets |
|
|
79,973 |
|
|
|
65,996 |
|
Deferred tax assets, net |
|
|
2,587 |
|
|
|
2,587 |
|
|
|
|
|
|
Total current assets |
|
|
2,087,722 |
|
|
|
1,725,494 |
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
|
Fixed assets, net |
|
|
760,483 |
|
|
|
678,886 |
|
Land use right, net |
|
|
95,496 |
|
|
|
96,472 |
|
Intangible assets, net |
|
|
36,370 |
|
|
|
40,460 |
|
Goodwill |
|
|
51,083 |
|
|
|
51,093 |
|
Investments, net |
|
|
25,831 |
|
|
|
15,439 |
|
Deferred tax assets, net |
|
|
24,537 |
|
|
|
15,716 |
|
Other non-current assets |
|
|
75,666 |
|
|
|
32,348 |
|
|
|
|
|
|
Total non-current assets |
|
|
1,069,466 |
|
|
|
930,414 |
|
|
|
|
|
|
TOTAL ASSETS |
|
|
3,157,188 |
|
|
|
2,655,908 |
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accrued expenses and other liabilities |
|
|
372,050 |
|
|
|
359,310 |
|
Customers deposits |
|
|
309,887 |
|
|
|
257,577 |
|
Deferred revenue |
|
|
18,883 |
|
|
|
11,832 |
|
Deferred income |
|
|
1,054 |
|
|
|
2,485 |
|
|
|
|
|
|
Total current liabilities |
|
|
701,874 |
|
|
|
631,204 |
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
|
Long-term payable |
|
|
|
|
|
|
3,000 |
|
Deferred income |
|
|
|
|
|
|
332 |
|
|
|
|
|
|
Total non-current liabilities |
|
|
|
|
|
|
3,332 |
|
|
|
|
|
|
Total liabilities |
|
|
701,874 |
|
|
|
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
25,363,476 shares issued and outstanding
as at December 31, 2007 and June 30, 2008 |
|
|
11 |
|
|
|
10 |
|
Class B Ordinary Shares, Par value
US$0.00005 per share, 35,400,000 shares
authorized, and 8,996,842 shares and
8,876,881 shares issued and outstanding
as at December 31, 2007 and June 30, 2008 |
|
|
4 |
|
|
|
4 |
|
Additional paid-in capital |
|
|
1,233,773 |
|
|
|
1,171,575 |
|
Accumulated other comprehensive loss |
|
|
(121,793 |
) |
|
|
(81,953 |
) |
Retained earnings |
|
|
1,343,319 |
|
|
|
931,736 |
|
|
|
|
|
|
Total shareholders equity |
|
|
2,455,314 |
|
|
|
2,021,372 |
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
3,157,188 |
|
|
|
2,655,908 |
|
|
|
|
|
|
7
Baidu.com, Inc.
Condensed Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
March 31, |
|
(in RMB thousands except for share, per share information) |
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
|
Unaudited |
|
|
Unaudited |
|
|
Unaudited |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Online marketing services |
|
|
802,183 |
|
|
|
400,647 |
|
|
|
572,710 |
|
Other services |
|
|
428 |
|
|
|
606 |
|
|
|
1,686 |
|
|
|
|
Total revenues |
|
|
802,611 |
|
|
|
401,253 |
|
|
|
574,396 |
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (note 1, 2) |
|
|
(280,980 |
) |
|
|
(146,795 |
) |
|
|
(228,592 |
) |
Selling, general and administrative (note 2) |
|
|
(174,213 |
) |
|
|
(93,728 |
) |
|
|
(147,031 |
) |
Research and development (note 2) |
|
|
(71,078 |
) |
|
|
(31,770 |
) |
|
|
(51,406 |
) |
|
|
|
Total operating costs and expenses |
|
|
(526,271 |
) |
|
|
(272,293 |
) |
|
|
(427,029 |
) |
|
|
|
Operating profit |
|
|
276,340 |
|
|
|
128,960 |
|
|
|
147,367 |
|
|
|
|
Other income: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
10,378 |
|
|
|
11,574 |
|
|
|
10,604 |
|
Exchange loss, net |
|
|
(204 |
) |
|
|
18 |
|
|
|
(1,708 |
) |
Other income, net |
|
|
7,032 |
|
|
|
3,186 |
|
|
|
1,194 |
|
|
|
|
Total other income |
|
|
17,206 |
|
|
|
14,778 |
|
|
|
10,090 |
|
|
|
|
Income before income taxes |
|
|
293,546 |
|
|
|
143,738 |
|
|
|
157,457 |
|
|
|
|
Income taxes |
|
|
(28,561 |
) |
|
|
(1,839 |
) |
|
|
(10,859 |
) |
Net income |
|
|
264,985 |
|
|
|
141,899 |
|
|
|
146,598 |
|
|
|
|
Earnings per share for Class A and Class B ordinary shares: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
7.74 |
|
|
|
4.19 |
|
|
|
4.29 |
|
Diluted |
|
|
7.62 |
|
|
|
4.09 |
|
|
|
4.22 |
|
Weighted average aggregate number of Class A and Class B
ordinary shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
34,217,081 |
|
|
|
33,877,358 |
|
|
|
34,154,776 |
|
Diluted |
|
|
34,786,342 |
|
|
|
34,709,957 |
|
|
|
34,765,164 |
|
(1) Cost of revenues are detailed as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
Business tax and surcharges |
|
|
(49,511 |
) |
|
|
(24,857 |
) |
|
|
(35,071 |
) |
Traffic acquisition costs |
|
|
(101,693 |
) |
|
|
(44,892 |
) |
|
|
(76,632 |
) |
Bandwidth costs |
|
|
(43,012 |
) |
|
|
(28,320 |
) |
|
|
(38,365 |
) |
Depreciation costs |
|
|
(57,790 |
) |
|
|
(33,941 |
) |
|
|
(53,194 |
) |
Operational costs |
|
|
(27,795 |
) |
|
|
(14,433 |
) |
|
|
(24,415 |
) |
Share-based compensation expenses |
|
|
(1,179 |
) |
|
|
(352 |
) |
|
|
(915 |
) |
|
|
|
Total cost of revenues |
|
|
(280,980 |
) |
|
|
(146,795 |
) |
|
|
(228,592 |
) |
|
|
|
(2) Includes share-based compensation expenses as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
(1,179 |
) |
|
|
(352 |
) |
|
|
(915 |
) |
Selling, general and administrative |
|
|
(16,484 |
) |
|
|
(3,442 |
) |
|
|
(8,014 |
) |
Research and development |
|
|
(11,618 |
) |
|
|
(5,083 |
) |
|
|
(7,252 |
) |
|
|
|
Total share-based compensation expenses |
|
|
(29,281 |
) |
|
|
(8,877 |
) |
|
|
(16,181 |
) |
|
|
|
8
Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures (*) (in RMB thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2007 |
|
|
Three months ended March 31, 2008 |
|
|
Three months ended June 30, 2008 |
|
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
Operating profit |
|
|
128,960 |
|
|
|
8,877 |
|
|
|
137,837 |
|
|
|
147,367 |
|
|
|
16,181 |
|
|
|
163,548 |
|
|
|
276,340 |
|
|
|
29,281 |
|
|
|
305,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2007 |
|
|
Three months ended March 31, 2008 |
|
|
Three months ended June 30, 2008 |
|
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
Net income |
|
|
141,899 |
|
|
|
8,877 |
|
|
|
150,776 |
|
|
|
146,598 |
|
|
|
16,181 |
|
|
|
162,779 |
|
|
|
264,985 |
|
|
|
29,281 |
|
|
|
294,266 |
|
|
|
|
(*) |
|
The adjustment is only for share-based compensation. |
9
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 |
|
|
|
June 30, 2007 |
|
|
total revenues |
|
|
March 31, 2008 |
|
|
total revenues |
|
|
June 30, 2008 |
|
|
total revenues |
|
Net cash provided by operating activities |
|
|
276,963 |
|
|
|
69 |
% |
|
|
248,876 |
|
|
|
43 |
% |
|
|
403,378 |
|
|
|
50 |
% |
Changes in assets and liabilities, net
of effects of acquisitions |
|
|
(84,538 |
) |
|
|
-21 |
% |
|
|
(21,273 |
) |
|
|
-4 |
% |
|
|
(37,893 |
) |
|
|
-5 |
% |
Income taxes expenses |
|
|
1,839 |
|
|
|
0 |
% |
|
|
10,859 |
|
|
|
2 |
% |
|
|
28,561 |
|
|
|
4 |
% |
Interest income and other, net |
|
|
(14,778 |
) |
|
|
-4 |
% |
|
|
(10,090 |
) |
|
|
-2 |
% |
|
|
(17,206 |
) |
|
|
-2 |
% |
|
|
|
Adjusted EBITDA |
|
|
179,486 |
|
|
|
44 |
% |
|
|
228,372 |
|
|
|
39 |
% |
|
|
376,840 |
|
|
|
47 |
% |
|
|
|
|
|
|
(*) |
|
Definition of adjusted EBITDA: earnings before interest, taxes, depreciation, amortization, other non-operating income, and share-based
compensation expenses. |
10