Form 6-K

 

 

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

UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of March 2022

Commission File Number: 000-51469

 

 

BAIDU, INC.

 

 

Baidu Campus

No. 10 Shangdi 10th Street

Haidian District, Beijing 100085

The People’s Republic of China

(Address of principal executive offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F  ☒                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):  ☐

 

 

 


SIGNATURES

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, INC.
By   :  

/s/ Rong Luo

Name   :   Rong Luo
Title   :   Chief Financial Officer

Date: March 2, 2022


EXHIBIT INDEX

 

Exhibit No.

  

Description

99.1    Press Release
EX-99.1

Exhibit 99.1

Baidu Announces Fourth Quarter and Fiscal Year 2021 Results

BEIJING, China, March 1, 2022 –Baidu, Inc. (NASDAQ: BIDU and HKEX: 9888) (“Baidu” or the “Company”), a leading AI company with strong Internet foundation, today announced its unaudited financial results for the quarter and fiscal year ended December 31, 2021.

“Baidu concluded a solid 2021, evidenced by a strong growth in our non-advertising business, particularly the acceleration of Baidu AI Cloud. We brought our AI capabilities to China’s traditional industries and public service sector, to aid in the improvement of their efficiency and operational expansion. Furthermore, Apollo Go provided around 213,000 rides in the fourth quarter, almost doubling sequentially, reaffirming our leadership position in the global autonomous ride-hailing market,” said Robin Li, Co-founder and CEO of Baidu. “Our strategic commitments are closely geared with China’s endeavors in technology innovation and transition to a green economy.”

“Baidu Core achieved 21% revenue growth in 2021, with non-advertising revenues increasing by 71% from last year, which has been very encouraging,” said Rong Luo, CFO of Baidu. “Looking ahead, we remain committed to healthy and sustainable long-term growth as Baidu continues to improve its overall operational efficiency and execution capabilities.”

Fourth Quarter and Fiscal Year 2021 Financial Highlights1

 

     Baidu, Inc.  
(In millions except per    Q4     Q3     Q4           FY     FY        
ADS, unaudited)    2020     2021     2021     YOY     2020     2021     YOY  
     RMB     RMB     RMB     US$           RMB     RMB     US$        

Total revenues

     30,263       31,921       33,088       5,192       9     107,074       124,493       19,536       16

Operating income

     4,977       2,308       1,958       307       (61 %)      14,340       10,518       1,651       (27 %) 

Operating income (non-GAAP) 2

     7,055       4,708       4,307       676       (39 %)      21,732       19,030       2,986       (12 %) 

Net income (loss) to Baidu

     5,174       (16,559     1,715       269       (67 %)      22,472       10,226       1,605       (54 %) 

Net income to Baidu (non-GAAP) 2

     6,868       5,090       4,084       641       (41 %)      22,020       18,830       2,955       (14 %) 

Diluted earnings (loss) per ADS

     15.05       (48.18     4.51       0.71       (70 %)      64.98       28.07       4.40       (57 %) 

Diluted earnings per ADS (non-GAAP) 2

     20.08       14.66       11.60       1.82       (42 %)      63.93       53.53       8.40       (16 %) 

Adjusted EBITDA 2

     8,564       5,962       5,757       903       (33 %)      27,503       24,914       3,910       (9 %) 

Adjusted EBITDA margin

     28     19     17     17       26     20     20  

 

1

Unless otherwise noted, RMB to USD was converted at an exchange rate of RMB 6.3726 as of December 30, 2021, as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System. Translations are provided solely for the convenience of the reader.

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).

 

1


     Baidu Core  
     Q4     Q3     Q4           FY     FY        
(In millions, unaudited)    2020     2021     2021     YOY     2020     2021     YOY  
     RMB     RMB     RMB     US$           RMB     RMB     US$        

Total revenues

     23,111       24,661       25,978       4,077       12     78,684       95,163       14,933       21

Operating income

     6,320       3,718       2,958       464       (53 %)      20,538       15,142       2,376       (26 %) 

Operating income (non-GAAP) 2

     8,031       5,823       4,847       761       (40 %)      26,366       22,201       3,484       (16 %) 

Net income (loss) to Baidu Core

     6,036       (15,625     2,656       417       (56 %)      26,524       13,557       2,127       (49 %) 

Net income to Baidu Core (non-GAAP) 2

     7,533       5,855       4,625       726       (39 %)      25,192       21,292       3,341       (15 %) 

Adjusted EBITDA2

     9,422       6,994       6,210       974       (34 %)      31,656       27,682       4,344       (13 %) 

Adjusted EBITDA margin

     41     28     24     24       40     29     29  

Other Highlights

Corporate

 

   

Baidu returned US$615 million to shareholders under its 2020 Share Repurchase Program in the fourth quarter of 2021, bringing the cumulative repurchase to approximately US$1.2 billion in 2021. As of the end of 2021, the Company had returned approximately US$2.9 billion to shareholders under the 2020 Share Repurchase Program.

 

   

Baidu’s ESG rankings were further improved in 2021. Our MSCI ESG rating was upgraded three times in two years to achieve BBB, and our Sustainalytics ESG risk rating was ranked Top 18 among 234 Internet Software and Services companies globally.

AI Cloud

 

   

Baidu ACE smart transportation has been adopted by 35 cities, up from 14 cities a year ago, based on contract amounts of over RMB10 million, as of the end of 2021.

 

   

Baidu was once again ranked the No. 1 AI cloud provider, according to IDC’s first half of 2021 report on China’s public cloud market.

 

   

PaddlePaddle developer community has grown to 4.06 million and has served 157,000 businesses, as of the end of 2021. Developers have created 476,000 models on PaddlePaddle by the end of 2021.

 

2


Intelligent Driving

 

   

Rides provided by Apollo Go almost doubled sequentially, and reached around 213,000 in the fourth quarter of 2021.

 

   

Apollo Go, Baidu’s autonomous ride-hailing service, has begun to charge fees for the autonomous ride-hailing services on open roads on November 25, 2021, in Beijing; February 18, 2022, in Chongqing; and February 27, 2022, in Yangquan.

 

   

Apollo Go expanded into Chongqing, Shenzhen and Yangquan, and is now available in eight cities, including Beijing, Shanghai, Guangzhou, Shenzhen, Chongqing, Changsha, Cangzhou and Yangquan.

 

   

Jidu Auto, an intelligent EV company established in partnership with Zhejiang Geely Holding Group, completed its Series A financing, raising nearly US$400 million.

Other Growth Initiatives

 

   

Xiaodu ranked No.1 in smart display shipments globally and smart speaker shipments in China for the first nine months of 2021, according to Strategy Analytics, IDC and Canalys.

Mobile Ecosystem

 

   

In December, Baidu App’s MAUs reached 622 million, up 14% year over year, and daily logged-in users reached 82%.

 

   

Managed Page continued to account for over 40% of Baidu Core’s online marketing revenue in the fourth quarter of 2021.

iQIYI

 

   

iQIYI subscribers reached 99 million in December 2021.

Fourth Quarter 2021 Financial Results

Total revenues were RMB 33.1 billion (US$5.19 billion), increasing 9% year over year.

 

   

Revenue from Baidu Core was RMB 26.0 billion (US$4.08 billion), increasing 12% year over year; online marketing revenue was RMB 19.1 billion (US$3.00 billion), up 1% year over year, and non-online marketing revenue was RMB 6.9 billion (US$1.08 billion), up 63% year over year, driven by cloud and other AI-powered businesses.

 

   

Revenue from iQIYI was RMB 7.4 billion (US$1.16 billion), decreasing 1% year over year.

Cost of revenues was RMB 17.3 billion (US$2.71 billion), increasing 19% year over year, primarily due to an increase in traffic acquisition costs, bandwidth costs, cost of goods sold and other costs related to new AI business.

Selling, general and administrative expenses were RMB 6.5 billion (US$1.01 billion), increasing 27% year over year, primarily due to an increase in channel spending, promotional marketing and personnel-related expenses.

 

3


Research and development expense was RMB 7.4 billion (US$1.16 billion), increasing 30% year over year, primarily due to an increase in personnel related expense.

Operating income was RMB 2.0 billion (US$307 million). Baidu Core operating income was RMB 3.0 billion (US$464 million), and Baidu Core operating margin was 11%. Non-GAAP operating income was RMB 4.3 billion (US$676 million). Non-GAAP Baidu Core operating income was RMB 4.8 billion (US$761 million), and non-GAAP Baidu Core operating margin was 19%.

Total other income, net was RMB 407 million (US$64 million), which mainly included a fair value gain of RMB 1.5 billion and an impairment loss of RMB 891 million from long-term investments. A significant portion of long-term investments, including but not limited to investments in equity securities of public and private companies, private equity funds and digital assets, is subject to quarterly fair value adjustments, which may contribute to net income volatility in future periods.

Income tax expense was RMB 1.3 billion (US$203 million), increasing 26% year over year.

Net income attributable to Baidu was RMB 1.7 billion (US$269 million), and diluted earnings per ADS was RMB 4.51 (US$0.71). Net income attributable to Baidu Core was RMB 2.7 billion (US$417 million), and net margin for Baidu Core was 10%. Non-GAAP net income attributable to Baidu was RMB 4.1 billion (US$641 million). Non-GAAP diluted earnings per ADS was RMB 11.60 (US$1.82). Non-GAAP net income attributable to Baidu Core was RMB 4.6 billion (US$726 million), and non-GAAP net margin for Baidu Core was 18%.

Adjusted EBITDA was RMB 5.8 billion (US$903 million) and adjusted EBITDA margin was 17%. Adjusted EBITDA for Baidu Core was RMB 6.2 billion (US$974 million) and adjusted EBITDA margin for Baidu Core was 24%.

As of December 31, 2021, cash, cash equivalents, restricted cash and short-term investments were RMB 190.9 billion (US$29.96 billion), and cash, cash equivalents, restricted cash and short-term investments excluding iQIYI were RMB 186.5 billion (US$29.27 billion). Free cash flow was RMB 477 million (US$75 million), and free cash flow excluding iQIYI was RMB 1.6 billion (US$251 million).

Fiscal Year 2021 Results

Total revenues were RMB 124.5 billion (US$19.54 billion), increasing 16% year over year.

 

   

Revenue from Baidu Core was RMB 95.2 billion (US$14.93 billion), increasing 21% year over year; online marketing revenue was RMB 74.0 billion (US$11.60 billion), increasing 12% year over year, and non-online marketing revenue was RMB 21.2 billion (US$3.33 billion), up 71% year over year, driven by cloud and other AI-powered businesses.

 

4


   

Revenue from iQIYI was RMB 30.6 billion (US$4.80 billion), increasing 3% year over year.

Cost of revenues was RMB 64.3 billion (US$10.09 billion), increasing 17% year over year, primarily due to an increase in content costs, traffic acquisition costs, bandwidth costs, cost of goods sold and other costs related to new AI business.

Selling, general and administrative expenses were RMB 24.7 billion (US$3.88 billion), increasing 37% year over year, primarily due to an increase in channel spending, promotional marketing, personnel-related expenses and contingent loss pertaining to legal proceeding involving former advertising agencies.

Research and development expenses were RMB 24.9 billion (US$3.91 billion), increasing 28% year over year, primarily due to an increase in personnel related expenses.

Operating income was RMB 10.5 billion (US$1.65 billion). Baidu Core operating income was RMB 15.1 billion (US$2.38 billion), and Baidu Core operating margin was 16%. Non-GAAP operating income was RMB 19.0 billion (US$2.99 billion). Non-GAAP Baidu Core operating income was RMB 22.2 billion (US$3.48 billion), and non-GAAP Baidu Core operating margin was 23%.

Total other income, net was RMB 260 million (US$40 million), which mainly included a fair value gain of RMB 3.1 billion and an impairment loss of RMB 4.3 billion from long-term investments. A significant portion of long-term investments, including but not limited to investments in equity securities of public and private companies, private equity funds and digital assets, is subject to quarterly fair value adjustments, which may contribute to net income volatility in future periods. Total other income, net was RMB 8.8 billion for 2020, which included a fair value gain of RMB 11.6 billion and an impairment loss of RMB 2.6 billion from long-term investments.

Income tax expense was RMB 3.2 billion (US$500 million), decreasing 22% year over year, primarily due to an increase in deduction on certain expenses that were previously considered non-deductible.

Net income attributable to Baidu was RMB 10.2 billion (US$1.61 billion), and diluted earnings per ADS was RMB 28.07 (US$4.40). Net income attributable to Baidu Core was RMB 13.6 billion (US$2.13 billion), and net margin for Baidu Core was 14%. Non-GAAP net income attributable to Baidu was RMB 18.8 billion (US$2.96 billion), and non-GAAP diluted earnings per ADS amounted to RMB 53.53 (US$8.40). Non-GAAP net income attributable to Baidu Core was RMB 21.3 billion (US$3.34 billion), and non-GAAP net margin for Baidu Core was 22%.

 

5


Adjusted EBITDA was RMB 24.9 billion (US$3.91 billion) and adjusted EBITDA margin was 20%. Adjusted EBITDA to Baidu Core was RMB 27.7 billion (US$4.34 billion) and adjusted EBITDA margin for Baidu Core was 29%.

Free cash flow was RMB 9.2 billion (US$1.45 billion), and free cash flow excluding iQIYI was RMB 15.4 billion (US$2.42 billion).

Conference Call Information

Baidu’s management will hold an earnings conference call at 7.30AM on March 1, 2022, U.S. Eastern Time (8.30PM on March 1, 2022, Beijing Time).

Please register in advance of the conference call using the link provided below. Upon registering, you will be provided with participant dial-in numbers, Direct Event passcode and unique registrant ID by email.

For pre-registration, please click http://apac.directeventreg.com/registration/event/7885275

It will automatically direct you to the registration page of “Baidu Q4 2021 Earnings Conference Call”, where you may fill in your details for RSVP. If it requires you to enter a participant conference ID, please enter “7885275”.

In the 10 minutes prior to the call start time, you may use the conference access information (including dial-in number(s), Direct Event passcode and unique registrant ID) provided in the confirmation email that you have received following your pre-registration.

Additionally, a live and archived webcast of this conference call will be available at http://ir.baidu.com.

A replay of the conference call may be accessed by phone at the following number until March 10, 2022:

 

International:    +61 2 8199 0299
Conference ID:    7885275

About Baidu

Founded in 2000, Baidu’s mission is to make the complicated world simpler through technology. Baidu is a leading AI company with strong Internet foundation, trading on NASDAQ under “BIDU” and HKEX under “9888”. One Baidu ADS represents eight Class A ordinary shares.

Contacts

Investors Relations, Baidu, Inc.

Tel: +86-10-5992-8888

Email: ir@baidu.com

 

6


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, Baidu’s and other parties’ 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 announcements made on the website of The Stock Exchange of Hong Kong Limited (the “Hong Kong Stock Exchange”), 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 but not limited to statements about Baidu’s 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: Baidu’s growth strategies; its future business development, including development of new products and services; its ability to attract and retain users and customers; competition in the Chinese Internet search and newsfeed market; competition for online marketing customers; changes in the Company’s revenues and certain cost or expense items as a percentage of its revenues; the outcome of ongoing, or any future, litigation or arbitration, including those relating to intellectual property rights; the expected growth of the Chinese-language Internet search and newsfeed market and the number of Internet and broadband users in China; Chinese governmental policies relating to the Internet and Internet search providers, and general economic conditions in China and elsewhere. Further information regarding these and other risks is included in the Company’s annual report on Form 20-F and other documents filed with the Securities and Exchange Commission, and announcements on the website of the Hong Kong Stock Exchange. 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 the date of the press release, and Baidu undertakes no duty to update such information, except as required under applicable law.

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.

 

7


Baidu believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding certain items that may not be indicative of its recurring core business operating results, such as operating performance excluding non-cash charges or non-operating in nature. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing its performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management’s internal comparisons to Baidu’s historical performance and liquidity. The Company believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision making. A limitation of using these non-GAAP financial measures is that these non-GAAP measures exclude certain items that have been and will continue to be for the foreseeable future a significant component in the Company’s results of operations. These non-GAAP financial measures presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to the Company’s data.

Non-GAAP operating income represents operating income excluding share-based compensation expenses, amortization and impairment of intangible assets resulting from business combinations and contingent loss pertaining to legal proceeding in relation to former advertising agencies and iQIYI’s non-recurring employee severance costs.

Non-GAAP net income attributable to Baidu represents net income attributable to Baidu excluding share-based compensation expenses, amortization and impairment of intangible assets resulting from business combinations, contingent loss pertaining to legal proceeding in relation to former advertising agencies, iQIYI’s non-recurring employee severance costs, disposal gain or loss, impairment of long-term investments, fair value change of long-term investments, charitable donation from Baidu, adjusted for related income tax effects. Baidu’s share of equity method investments for these non-GAAP reconciling items, amortization and impairment of intangible assets not on the investees’ books, accretion of their redeemable non-controlling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per shares, adjusted for related income tax effects, are also excluded.

Non-GAAP diluted earnings per ADS represents diluted earnings per ADS calculated by dividing non-GAAP net income attributable to Baidu, by the weighted average number of ordinary shares expressed in ADS. Adjusted EBITDA represents operating income excluding depreciation, amortization and impairment of intangible assets resulting from business combinations, contingent loss pertaining to legal proceeding in relation to former advertisingagencies, iQIYI’s non-recurring employee severance costs, and share-based compensation expenses.

 

8


For more information on non-GAAP financial measures, please see the tables captioned “Reconciliations of non-GAAP financial measures to the nearest comparable GAAP measure.

 

9


Baidu, Inc.

Condensed Consolidated Statements of Income (Loss)

(In millions except for per share (or ADS) information, unaudited)

 

     Three Months Ended     Twelve Months Ended  
     December 31,
2020
    September 30,
2021
    December 31,
2021
    December 31,
2021
    December 31,
2020
    December 31,
2021
    December 31,
2021
 
     RMB     RMB     RMB     US$(2)     RMB     RMB     US$(2)  

Revenues:

              

Online marketing services

     20,708       21,050       20,723       3,252       72,840       80,695       12,663  

Others

     9,555       10,871       12,365       1,940       34,234       43,798       6,873  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     30,263       31,921       33,088       5,192       107,074       124,493       19,536  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Costs and expenses:

              

Cost of revenues(1)

     14,522       16,126       17,289       2,713       55,158       64,314       10,092  

Selling, general and administrative(1)

     5,094       7,320       6,451       1,012       18,063       24,723       3,879  

Research and development(1)

     5,670       6,167       7,390       1,160       19,513       24,938       3,914  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     25,286       29,613       31,130       4,885       92,734       113,975       17,885  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     4,977       2,308       1,958       307       14,340       10,518       1,651  

Other income (loss):

              

Interest income

     1,308       1,462       1,514       238       5,358       5,551       871  

Interest expense

     (777     (880     (873     (137     (3,103     (3,421     (537

Foreign exchange (loss) income, net

     (346     7       (27     (4     (660     100       16  

Share of losses from equity method investments

     (151     (4     (773     (121     (2,248     (932     (146

Others, net

     499       (22,079     566       88       9,403       (1,038     (164
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (loss), net

     533       (21,494     407       64       8,750       260       40  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     5,510       (19,186     2,365       371       23,090       10,778       1,691  

Income tax expense (benefit)

     1,026       (1,839     1,295       203       4,064       3,187       500  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     4,484       (17,347     1,070       168       19,026       7,591       1,191  

Net loss attributable to noncontrolling interests

     (690     (788     (645     (101     (3,446     (2,635     (414
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Baidu

     5,174       (16,559     1,715       269       22,472       10,226       1,605  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per ADS (1 ADS representing 8 Class A ordinary shares):

 

           

-Basic

     15.28       (48.18     4.57       0.72       65.54       28.64       4.49  

-Diluted

     15.05       (48.18     4.51       0.71       64.98       28.07       4.40  

Earnings (loss) per share for Class A and Class B ordinary shares:

 

           

-Basic

     1.91       (6.02     0.57       0.09       8.19       3.58       0.56  

-Diluted

     1.88       (6.02     0.56       0.09       8.12       3.51       0.55  

Weighted average number of Class A and Class B ordinary shares outstanding (in millions):

 

         

-Basic

     2,695       2,778       2,780       2,780       2,732       2,758       2,758  

-Diluted

     2,735       2,778       2,816       2,816       2,756       2,814       2,814  

(1)   Includes share-based compensation expenses as follows:

    

       

Cost of revenues

     91       74       134       21       360       399       62  

Selling, general and administrative

     480       353       533       83       1,897       1,840       289  

Research and development

     1,408       921       1,426       224       4,471       4,817       756  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total share-based compensation expenses

     1,979       1,348       2,093       328       6,728       7,056       1,107  

 

(2)

All translations from RMB to U.S. dollars are made at a rate of RMB 6.3726 to US$1.00, the exchange rate in effect as of December 30, 2021 as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System.

 

10


Baidu, Inc.

Condensed Consolidated Balance Sheets

(In millions, unaudited)

 

     December 31,
2020
     December 31,
2021
     December 31,
2021
 
     RMB      RMB      US$  

ASSETS

        

Current assets:

        

Cash and cash equivalents

     35,782        36,850        5,783  

Restricted cash

     758        10,821        1,697  

Short-term investments, net

     126,402        143,243        22,478  

Accounts receivable, net

     8,668        9,981        1,566  

Amounts due from related parties

     726        1,368        215  

Other current assets, net

     11,006        11,052        1,735  
  

 

 

    

 

 

    

 

 

 

Total current assets

     183,342        213,315        33,474  
  

 

 

    

 

 

    

 

 

 

Non-current assets:

        

Fixed assets, net

     17,508        23,027        3,613  

Licensed copyrights, net

     6,435        7,258        1,139  

Produced content, net

     6,556        10,951        1,718  

Intangible assets, net

     2,022        1,689        265  

Goodwill

     22,248        22,605        3,547  

Long-term investments, net

     76,233        67,332        10,566  

Amounts due from related parties

     3,438        3,487        547  

Deferred tax assets, net

     1,674        2,372        372  

Operating lease right-of-use assets

     9,804        12,065        1,894  

Other non-current assets

     3,448        15,933        2,501  
  

 

 

    

 

 

    

 

 

 

Total non-current assets

     149,366        166,719        26,162  
  

 

 

    

 

 

    

 

 

 

Total assets

     332,708        380,034        59,636  
  

 

 

    

 

 

    

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

  

Current liabilities:

        

Short-term loans

     3,016        4,168        654  

Accounts payable and accrued liabilities

     36,716        41,384        6,494  

Customer deposits and deferred revenue

     12,626        13,706        2,151  

Deferred income

     158        97        15  

Long-term loans, current portion

     7,427        2        —    

Convertible senior notes, current portion

     4,752        —          —    

Notes payable, current portion

     —          10,505        1,648  

Amounts due to related parties

     1,324        1,764        277  

Operating lease liabilities

     2,366        2,862        450  
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     68,385        74,488        11,689  
  

 

 

    

 

 

    

 

 

 

Non-current liabilities:

        

Deferred income

     97        129        20  

Deferred revenue

     686        223        35  

Amounts due to related parties

     3,543        3,268        513  

Long-term loans

     —          12,629        1,982  

Notes payable

     48,408        43,120        6,766  

Convertible senior notes

     11,927        12,652        1,985  

Deferred tax liabilities

     3,067        3,286        516  

Operating lease liabilities

     4,693        5,569        874  

Other non-current liabilities

     59        718        112  
  

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     72,480        81,594        12,803  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     140,865        156,082        24,492  
  

 

 

    

 

 

    

 

 

 

Redeemable noncontrolling interests

     3,102        7,148        1,122  

Equity

        

Total Baidu shareholders’ equity

     182,696        211,459        33,183  

Noncontrolling interests

     6,045        5,345        839  
  

 

 

    

 

 

    

 

 

 

Total equity

     188,741        216,804        34,022  
  

 

 

    

 

 

    

 

 

 

Total liabilities, redeemable noncontrolling interests, and equity

     332,708        380,034        59,636  
  

 

 

    

 

 

    

 

 

 

 

11


Baidu, Inc.

Selected Information

(In millions, unaudited)

 

    Three months ended
December 31, 2020 (RMB)
    Three months ended
September 30, 2021 (RMB)
    Three months ended
December 31, 2021 (RMB)
    Three months ended
December 31, 2021 (US$)
 
    Baidu
Core
    iQIYI     Elim &
adj(2)
    Baidu,
Inc.
    Baidu
Core
    iQIYI     Elim &
adj(2)
    Baidu,
Inc.
    Baidu
Core
    iQIYI     Elim &
adj(2)
    Baidu,
Inc.
    Baidu
Core
    iQIYI     Elim &
adj(2)
    Baidu,
Inc.
 

Total revenues

    23,111       7,458       (306     30,263       24,661       7,589       (329     31,921       25,978       7,389       (279     33,088       4,077       1,159       (44     5,192  

YOY

                    12     (1 %)        9        

QOQ

                    5     (3 %)        4        

Costs and expenses:

                               

Cost of revenues (1)

    7,997       6,785       (260     14,522       9,370       7,028       (272     16,126       11,017       6,507       (235     17,289       1,729       1,021       (37     2,713  

Selling, general and administrative (1)

    3,787       1,317       (10     5,094       6,089       1,246       (15     7,320       5,377       1,093       (19     6,451       844       172       (4     1,012  

Research and development (1)

    5,007       663       —         5,670       5,484       683       —         6,167       6,626       764       —         7,390       1,040       120       —         1,160  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

    16,791       8,765       (270     25,286       20,943       8,957       (287     29,613       23,020       8,364       (254     31,130       3,613       1,313       (41     4,885  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

YOY

                               

Cost of revenues

                    38     (4 %)        19        

Selling, general and administrative

                    42     (17 %)        27        

Research and development

                    32     15       30        

Cost and expenses

                    37     (5 %)        23        

Operating income (loss)

    6,320       (1,307     (36     4,977       3,718       (1,368     (42     2,308       2,958       (975     (25     1,958       464       (154     (3     307  

YOY

                    (53 %)      (25 %)        (61 %)         

QOQ

                    (20 %)      (29 %)        (15 %)         

Operating margin

    27     (18 %)        16     15     (18 %)        7     11     (13 %)        6        

Add: total other income (loss), net

    774       (241     —         533       (21,163     (331     —         (21,494     1,161       (754     —         407       182       (118     —         64  

Less: income tax expense (benefit)

    1,042       (16     —         1,026       (1,848     9       —         (1,839     1,258       37       —         1,295       197       6       —         203  

Less: net income (loss) attributable to NCI

    16       16       (722 )(3)      (690     28       22       (838 )(3)      (788     205       10       (860 )(3)      (645     32       2       (135 )(3)      (101
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Baidu

    6,036       (1,548     686       5,174       (15,625     (1,730     796       (16,559     2,656       (1,776     835       1,715       417       (280     132       269  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

YOY

                    (56 %)      15       (67 %)         

QOQ

                    —         3       —            

Net margin

    26     (21 %)        17     (63 %)      (23 %)        (52 %)      10     (24 %)        5        

Non-GAAP financial measures:

                               

Operating income (loss) (non-GAAP)

    8,031       (940       7,055       5,823       (1,073       4,708       4,847       (515       4,307       761       (82       676  

YOY

                    (40 %)      (45 %)        (39 %)         

QOQ

                    (17 %)      (52 %)        (9 %)         

Operating margin (non-GAAP)

    35     (13 %)        23     24     (14 %)        15     19     (7 %)        13        

Net income (loss) attributable to Baidu (non-GAAP)

    7,533       (1,177       6,868       5,855       (1,400       5,090       4,625       (1,001       4,084       726       (158       641  

YOY

                    (39 %)      (15 %)        (41 %)         

QOQ

                    (21 %)      (29 %)        (20 %)         

Net margin (non-GAAP)

    33     (16 %)        23     24     (18 %)        16     18     (14 %)        12        

Adjusted EBITDA

    9,422       (822       8,564       6,994       (990       5,962       6,210       (428       5,757       974       (68       903  

YOY

                    (34 %)      (48 %)        (33 %)         

QOQ

                    (11 %)      (57 %)        (3 %)         

Adjusted EBITDA margin

    41     (11 %)        28     28     (13 %)        19     24     (6 %)        17        

(1)   Includes share-based compensation as follows:

    

                         

Cost of revenues

    46       45         91       34       40         74       90       44         134       14       7         21  

Selling, general and administrative

    255       225         480       196       157         353       396       137         533       62       21         83  

Research and development

    1,329       79         1,408       837       84         921       1,343       83         1,426       211       13         224  
 

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Total share-based compensation

    1,630       349         1,979       1,067       281         1,348       1,829       264         2,093       287       41         328  

 

(2)

Relates to intersegment eliminations and adjustments

(3)

Relates to the net loss attributable to iQIYI noncontrolling interests

 

12


Baidu, Inc.

Selected Information

(In millions except for per ADS information, unaudited)

 

    Twelve months ended
December 31, 2020 (RMB)
    Twelve months ended
December 31, 2021 (RMB)
    Twelve months ended
December 31, 2021 (US$)
 
    Baidu
Core
    iQIYI     Elim &
adj(2)
    Baidu,
Inc.
    Baidu
Core
    iQIYI     Elim &
adj(2)
    Baidu,
Inc.
    Baidu
Core
    iQIYI     Elim &
adj(2)
    Baidu,
Inc.
 

Total revenues

    78,684       29,707       (1,317     107,074       95,163       30,554       (1,224     124,493       14,933       4,795       (192     19,536  

YOY

            21     3       16        

Costs and expenses:

                       

Cost of revenues (1)

    28,368       27,884       (1,094     55,158       37,838       27,513       (1,037     64,314       5,937       4,317       (162     10,092  

Selling, general and administrative (1)

    12,931       5,188       (56     18,063       20,040       4,725       (42     24,723       3,145       742       (8     3,879  

Research and development (1)

    16,847       2,676       (10     19,513       22,143       2,795       —         24,938       3,475       439       —         3,914  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

    58,146       35,748       (1,160     92,734       80,021       35,033       (1,079     113,975       12,557       5,498       (170     17,885  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

YOY

                       

Cost of revenues

            33     (1 %)        17        

Selling, general and administrative

            55     (9 %)        37        

Research and development

            31     4       28        

Cost and expenses

            38     (2 %)        23        

Operating income (loss)

    20,538       (6,041     (157     14,340       15,142       (4,479     (145     10,518       2,376       (703     (22     1,651  

YOY

            (26 %)      (26 %)        (27 %)         

Operating margin

    26     (20 %)        13     16     (15 %)        8        

Add: total other income (loss), net

    9,693       (943     —         8,750       1,793       (1,533     —         260       281       (241     —         40  

Less: income tax expense

    4,041       23       —         4,064       3,090       97       —         3,187       485       15       —         500  

Less: net (loss) income attributable to NCI

    (334     31       (3,143 )(3)      (3,446     288       61       (2,984 )(3)      (2,635     45       10       (469 )(3)      (414
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Baidu

    26,524       (7,038     2,986       22,472       13,557       (6,170     2,839       10,226       2,127       (969     447       1,605  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

YOY

            (49 %)      (12 %)        (54 %)         

Net margin

    34     (24 %)        21     14     (20 %)        8        

Non-GAAP financial measures:

                       

Operating income (loss) (non-GAAP)

    26,366       (4,477       21,732       22,201       (3,026       19,030       3,484       (476       2,986  

YOY

            (16 %)      (32 %)        (12 %)         

Operating margin (non-GAAP)

    34     (15 %)        20     23     (10 %)        15        

Net income (loss) attributable to Baidu (non-GAAP)

    25,192       (5,444       22,020       21,292       (4,487       18,830       3,341       (705       2,955  

YOY

            (15 %)      (18 %)        (14 %)         

Net margin (non-GAAP)

    32     (18 %)        21     22     (15 %)        15        

Adjusted EBITDA

    31,656       (3,996       27,503       27,682       (2,623       24,914       4,344       (412       3,910  

YOY

            (13 %)      (34 %)        (9 %)         

Adjusted EBITDA margin

    40     (13 %)        26     29     (9 %)        20        

(1)   Includes share-based compensation as follows:

    

                 

Cost of revenues

    158       202         360       226       173         399       35       27         62  

Selling, general and administrative

    1,046       851         1,897       1,122       718         1,840       176       113         289  

Research and development

    4,154       317         4,471       4,489       328         4,817       705       51         756  
 

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

     

 

 

 

Total share-based compensation

    5,358       1,370         6,728       5,837       1,219         7,056       916       191         1,107  

 

(2)

Relates to intersegment eliminations and adjustments

(3)

Relates to the net loss attributable to iQIYI noncontrolling interests

 

13


Baidu, Inc.

Condensed Consolidated Statements of Cash Flows

(In millions, unaudited)

 

    Three months ended     Three months ended     Three months ended     Three months ended  
    December 31, 2020 (RMB)     September 30, 2021 (RMB)     December 31, 2021 (RMB)     December 31, 2021 (US$)  
    Baidu
excl.
iQIYI
    iQIYI     Baidu,
Inc.
    Baidu
excl.
iQIYI
    iQIYI     Baidu,
Inc.
    Baidu
excl.
iQIYI
    iQIYI     Baidu,
Inc.
    Baidu
excl.
iQIYI
    iQIYI     Baidu,
Inc.
 

Net cash provided by (used in) operating activities

    7,546       (1,519     6,027       5,436       (2,081     3,355       5,809       (1,095     4,714       912       (172     740  

Net cash (used in) provided by investing activities

    (1,196     281       (915     (15,857     1,885       (13,972     (50     2,097       2,047       (8     329       321  

Net cash provided (used in) by financing activities

    4,185       8,392       12,577       7,744       867       8,611       (4,662     (5,239     (9,901     (732     (822     (1,554

Effect of exchange rate changes on cash, cash equivalents and restricted cash

    (209     (32     (241     (47     (21     (68     (589     (74     (663     (92     (12     (104
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash, cash equivalents and restricted cash

    10,326       7,122       17,448       (2,724     650       (2,074     508       (4,311     (3,803     80       (677     (597

Cash, cash equivalents and restricted cash

                       

At beginning of period

    15,273       3,819       19,092       46,812       6,736       53,548       44,088       7,386       51,474       6,918       1,159       8,077  

At end of period

    25,599       10,941       36,540       44,088       7,386       51,474       44,596       3,075       47,671       6,998       482       7,480  

Net cash provided by (used in) operating activities

    7,546       (1,519     6,027       5,436       (2,081     3,355       5,809       (1,095     4,714       912       (172     740  

Less: Capital expenditures

    (2,151     (27     (2,178     (2,548     (116     (2,664     (4,213     (24     (4,237     (661     (4     (665
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

    5,395       (1,546     3,849       2,888       (2,197     691       1,596       (1,119     477       251       (176     75  

Note: Baidu excl. iQIYI represents Baidu, Inc. minus iQIYI’s consolidated cash flows.

 

14


Baidu, Inc.

Condensed Consolidated Statements of Cash Flows

(In millions,unaudited)

 

     Twelve months ended     Twelve months ended     Twelve months ended  
     December 31, 2020 (RMB)     December 31, 2021 (RMB)     December 31, 2021 (US$)  
     Baidu
excl.
iQIYI
    iQIYI     Baidu,
Inc.
    Baidu
excl.
iQIYI
    iQIYI     Baidu,
Inc.
    Baidu
excl.
iQIYI
    iQIYI     Baidu,
Inc.
 

Net cash provided by (used in) operating activities

     29,611       (5,411     24,200       26,074       (5,952     20,122       4,092       (934     3,158  

Net cash (used in) provided by investing activities

     (27,711     159       (27,552     (32,706     1,262       (31,444     (5,132     198       (4,934

Net cash (used in) provided by financing activities

     (3,709     9,374       5,665       26,355       (2,959     23,396       4,135       (464     3,671  

Effect of exchange rate changes on cash, cash equivalents and restricted cash

     (121     (91     (212     (726     (217     (943     (114     (34     (148
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (decrease) increase in cash, cash equivalents and restricted cash

     (1,930     4,031       2,101       18,997       (7,866     11,131       2,981       (1,234     1,747  

Cash, cash equivalents and restricted cash

                  

At beginning of period

     27,529       6,910       34,439       25,599       10,941       36,540       4,017       1,716       5,733  

At end of period

     25,599       10,941       36,540       44,596       3,075       47,671       6,998       482       7,480  

Net cash provided by (used in) operating activities

     29,611       (5,411     24,200       26,074       (5,952     20,122       4,092       (934     3,158  

Less: Capital expenditures

     (4,843     (241     (5,084     (10,634     (262     (10,896     (1,669     (41     (1,710
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

     24,768       (5,652     19,116       15,440       (6,214     9,226       2,423       (975     1,448  

Note: Baidu excl. iQIYI represents Baidu, Inc. minus iQIYI’s consolidated cash flows.

 

15


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  
     December 31, 2020 (RMB)     September 30, 2021 (RMB)     December 31, 2021 (RMB)     December 31, 2021 (US$)  
     Baidu
Core
    iQIYI     Baidu,
Inc.
    Baidu
Core
    iQIYI     Baidu,
Inc.
    Baidu
Core
    iQIYI     Baidu,
Inc.
    Baidu
Core
    iQIYI     Baidu,
Inc.
 

Operating income (loss)

     6,320       (1,307     4,977       3,718       (1,368     2,308       2,958       (975     1,958       464       (154     307  

Add: Share-based compensation expenses

     1,630       349       1,979       1,067       281       1,348       1,829       264       2,093       287       41       328  

Add: Amortization and impairment of intangible assets(1)

     81       18       99       62       14       76       60       17       77       10       3       13  

Add: Contingent loss(5)

     —         —         —         976       —         976       —         —         —         —         —         —    

Add: iQIYI’s non-recurring employee severance costs(6)

     —         —         —         —         —         —         —         179       179       —         28       28  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss) (non-GAAP)

     8,031       (940     7,055       5,823       (1,073     4,708       4,847       (515     4,307       761       (82     676  

Add: Depreciation of fixed assets

     1,391       118       1,509       1,171       83       1,254       1,363       87       1,450       213       14       227  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     9,422       (822     8,564       6,994       (990     5,962       6,210       (428     5,757       974       (68     903  

Net income (loss) attributable to Baidu

     6,036       (1,548     5,174       (15,625     (1,730     (16,559     2,656       (1,776     1,715       417       (280     269  

Add: Share-based compensation expenses

     1,618       349       1,802       1,086       281       1,231       1,805       264       1,941       284       41       305  

Add: Amortization and impairment of intangible assets(1)

     67       18       78       55       14       63       55       17       65       10       3       10  

Add: Disposal (gain) loss

     (28     —         (28     —         —         —         —         —         —         —         —         —    

Add: Impairment of long-term investments

     147       —         147       3,187       29       3,202       752       139       824       117       22       129  

Add: Fair value (gain) loss of long-term investments

     (380     (1     (380     18,970       8       18,974       (1,339     2       (1,337     (210     —         (210

Add: Reconciling items on equity method investments(2)

     250       9       256       36       3       38       430       177       521       67       28       83  

Add: Charitable donation from Baidu(4)

     —         —         —         90       —         90       50       —         50       8       —         8  

Add: Contingent loss(5)

     —         —         —         976       —         976       —         —         —         —         —         —    

Add: iQIYI’s non-recurring employee severance costs(6)

     —         —         —         —         —         —         —         179       92       —         28       14  

Add: Tax effects on non-GAAP adjustments(3)

     (177     (4     (181     (2,920     (5     (2,925     216       (3     213       33       —         33  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Baidu (non-GAAP)

     7,533       (1,177     6,868       5,855       (1,400     5,090       4,625       (1,001     4,084       726       (158     641  

Diluted earnings (loss) per ADS

         15.05           (48.18         4.51           0.71  

Add: Accretion of the redeemable noncontrolling interests

         0.08           0.49           0.36           0.06  

Add: Non-GAAP adjustments to earnings per ADS

         4.95           62.35           6.73           1.05  
      

 

 

       

 

 

       

 

 

       

 

 

 

Diluted earnings per ADS (non-GAAP)

         20.08           14.66           11.60           1.82  

 

(1)

This represents amortization and impairment of intangible assets resulting from business combinations.

(2)

This represents Baidu’s share of equity method investments for other non-GAAP reconciling items, amortization and impairment of intangible assets not on the investee’s books, accretion of 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.

(3)

Tax impact of non-GAAP adjustments is separately presented from 2020Q4, with comparative periods retrospectively adjusted.

(4)

This represents non-recurring charitable donation to discrete events.

(5)

This represents contingent loss pertaining to legal proceeding involving former advertising agency.

(6)

This represents non-recurring employee severance costs in relation to the iQIYI employee optimization program incurred in 2021.

 

16


Baidu, Inc.     

Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures     

(In millions except for ADS and per ADS information, unaudited)    

 

     Twelve months ended     Twelve months ended     Twelve months ended  
     December 31, 2020 (RMB)     December 31, 2021 (RMB)     December 31, 2021 (US$)  
     Baidu
Core
    iQIYI     Baidu, Inc.     Baidu
Core
    iQIYI     Baidu, Inc.     Baidu
Core
    iQIYI     Baidu, Inc.  

Operating income (loss)

     20,538       (6,041     14,340       15,142       (4,479     10,518       2,376       (703     1,651  

Add: Share-based compensation expenses

     5,358       1,370       6,728       5,837       1,219       7,056       916       191       1,107  

Add: Amortization and impairment of intangible assets(1)

     470       194       664       246       55       301       39       8       47  

Add: Contingent loss(5)

     —         —         —         976       —         976       153       —         153  

Add: iQIYI’s non-recurring employee severance costs(6)

     —         —         —         —         179       179       —         28       28  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss) (non-GAAP)

     26,366       (4,477     21,732       22,201       (3,026     19,030       3,484       (476     2,986  

Add: Depreciation of fixed assets

     5,290       481       5,771       5,481       403       5,884       860       64       924  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     31,656       (3,996     27,503       27,682       (2,623     24,914       4,344       (412     3,910  

Net income (loss) attributable to Baidu

     26,524       (7,038     22,472       13,557       (6,170     10,226       2,127       (969     1,605  

Add: Share-based compensation expenses

     5,324       1,370       6,078       5,814       1,219       6,444       912       191       1,011  

Add: Amortization and impairment of intangible assets(1)

     355       194       479       220       55       251       35       9       39  

Add: Disposal loss (gain)

     210       —         210       —         (45     (28     —         (7     (4

Add: Impairment of long-term investments

     2,534       74       2,577       4,144       170       4,232       650       27       664  

Add: Fair value gain of long-term investments

     (12,078     (40     (12,103     (2,734     (87     (2,778     (429     (14     (436

Add: Reconciling items on equity method investments(2)

     2,447       32       2,467       1,249       192       1,349       196       30       212  

Add: Charitable donation from Baidu(4)

     —         —         —         140       —         140       22       —         22  

Add: Contingent loss(5)

     —         —         —         976       —         976       153       —         153  

Add: iQIYI’s non-recurring employee severance costs(6)

     —         —         —         —         179       92       —         28       14  

Add: Tax effects on non-GAAP adjustments(3)

     (124     (36     (160     (2,074     —         (2,074     (325     —         (325
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Baidu (non-GAAP)

     25,192       (5,444     22,020       21,292       (4,487     18,830       3,341       (705     2,955  

Diluted earnings per ADS

         64.98           28.07           4.40  

Add: Accretion of the redeemable noncontrolling interests

         0.26           1.00           0.16  

Add: Non-GAAP adjustments to earnings per ADS

         (1.31         24.46           3.84  
      

 

 

       

 

 

       

 

 

 

Diluted earnings per ADS (non-GAAP)

         63.93           53.53           8.40  

 

(1)

This represents amortization and impairment of intangible assets resulting from business combinations.    

(2)

This represents Baidu’s share of equity method investments for other non-GAAP reconciling items, amortization and impairment of intangible assets not on the 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)

This represents tax impact of all non-GAAP adjustments    

(4)

This represents non-recurring charitable donation to discrete events.    

(5)

This represents contingent loss pertaining to legal proceeding involving former advertising agency.    

(6)

This represents non-recurring employee severance costs in relation to the iQIYI employee optimization program incurred in 2021.    

 

17