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 August 2024

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 ☐

 

 

 


EXPLANATORY NOTE

Baidu, Inc. (the “Company”) hereby furnishes the press release announcing its unaudited financial results for the quarter ended June 30, 2024, which is attached hereto as exhibit 99.1. Pursuant to the Rules Governing the Listing of Securities on the Hong Kong Stock Exchange, the Company hereby also furnishes the reconciliation of the material differences between its unaudited financial results for the quarter ended June 30, 2024 prepared under the U.S. Generally Accepted Accounting Principles and the International Financial Reporting Standards, which is attached hereto as exhibit 99.2.


EXHIBIT INDEX

 

Exhibit No.

  

Description

99.1    Press Release — Baidu Announces Second Quarter 2024 Results
99.2    Reconciliation Between the U.S. Generally Accepted Accounting Principles and the International Financial Reporting Standards


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: August 22, 2024

EX-99.1

Exhibit 99.1

Baidu Announces Second Quarter 2024 Results

BEIJING, China, Aug 22, 2024 — Baidu, Inc. (NASDAQ: BIDU and HKEX: 9888 (HKD Counter) and 89888 (RMB Counter)), (“Baidu” or the “Company”), a leading AI company with strong Internet foundation, today announced its unaudited financial results for the second quarter ended June 30, 2024.

“AI Cloud continued to accelerate in the second quarter, offsetting the ongoing macro headwinds for online marketing revenue and resulting in modestly positive topline growth for Baidu Core. Operationally, we fast-tracked the renovation of Baidu search, which we believe will drive long-term success despite the short-term impact on monetization. We also achieved new breakthroughs with Apollo Go, which now offers 100% fully driverless ride-hailing services in practically the entire Wuhan municipality, and has started scalable testing of the latest RT6 vehicles,” said Robin Li, Co-founder and CEO of Baidu. “Gradually, the transformative impact of Gen-AI and foundation models is becoming more tangible in business and everyday life. Throughout all layers of our AI technology stack and with the rapid adoption of applications built on top of ERNIE, we are scaling AI to address real-world problems and generate substantial value both for external customers and our own product portfolio.”

“As we speeded up the AI-native transformation of our products in the second quarter, we continued to optimize our operations and maintained a healthy margin,” said Rong Luo, CFO of Baidu. “For AI Cloud in particular, we expect growth to maintain a strong momentum.”

Second Quarter 2024 Financial Highlights1

 

     Baidu, Inc.  
(In millions except per ADS, unaudited)    Q2     Q1                          
     2023     2024     Q2 2024     YOY     QOQ  
     RMB     RMB     RMB     US$              

Total revenues

     34,056       31,513       33,931       4,669       (0 %)      8

Operating income

     5,210       5,484       5,944       818       14     8

Operating income (non-GAAP)2

     7,334       6,673       7,500       1,032       2     12

Net income to Baidu

     5,210       5,448       5,488       755       5     1

Net income to Baidu (non-GAAP)2

     7,998       7,011       7,396       1,018       (8 %)      5

Diluted earnings per ADS

     14.17       14.91       15.01       2.07       6     1

Diluted earnings per ADS (non-GAAP)2

     22.55       19.91       21.02       2.89       (7 %)      6

Adjusted EBITDA2

     9,116       8,244       9,147       1,259       0     11

Adjusted EBITDA margin

     27     26     27     27    

 

1

Unless otherwise noted, RMB to USD was converted at an exchange rate of RMB7.2672 as of June 28, 2024, 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  
(In millions, unaudited)    Q2     Q1                          
     2023     2024     Q2 2024     YOY     QOQ  
     RMB     RMB     RMB     US$              

Total revenues

     26,407       23,803       26,687       3,672       1     12

Operating income

     4,568       4,538       5,608       772       23     24

Operating income (non-GAAP)2

     6,516       5,586       7,005       964       8     25

Net income to Baidu Core

     5,012       5,150       5,462       752       9     6

Net income to Baidu Core (non-GAAP)2

     7,694       6,628       7,290       1,003       (5 %)      10

Adjusted EBITDA2

     8,229       7,118       8,617       1,186       5     21

Adjusted EBITDA margin

     31     30     32     32    

Operational Highlights

Corporate

 

Baidu expanded the ERNIE family of models with the launch of ERNIE 4.0 Turbo in June 2024, offering superior capabilities for typical use cases, and designed to run faster and at lower cost compared to ERNIE 4.0.

 

Baidu returned US$301 million to shareholders since the beginning of Q2 2024, bringing the cumulative repurchase to about US$1.2 billion under the 2023 share repurchase program.

 

Baidu earned a position in the China edition of the S&P Global Sustainability Yearbook, in recognition of its exceptional ESG performance. The selection stems from a comprehensive evaluation of 1,700 Chinese companies as part of the S&P Global 2023 Corporate Sustainability Assessment, underscoring Baidu’s sustainability practices.

AI Cloud

 

PaddlePaddle and ERNIE developer community grew to 14.7 million in June 2024.

Intelligent Driving

 

Apollo Go, Baidu’s autonomous ride-hailing service, provided about 899K rides in the second quarter of 2024, up 26% year over year. As of July 28, 2024, the cumulative rides provided to the public by Apollo Go surpassed 7 million.

 

On June 19, Apollo Go started offering 100% fully driverless operations in practically the entire Wuhan municipality, its largest operational city, marking a significant milestone.

 

The sixth-generation of our autonomous vehicle, the RT6, is now undergoing scalable testing.

 

2


Mobile Ecosystem

 

In June 2024, Baidu App’s MAUs reached 703 million, up 4% year over year.

 

Managed Page accounted for 51% of Baidu Core’s online marketing revenue in the second quarter of 2024.

Second Quarter 2024 Financial Results

Total revenues were RMB33.9 billion ($4.67 billion), which was basically flat from last year.

 

Revenue from Baidu Core was RMB26.7 billion ($3.67 billion), increasing 1% year over year; online marketing revenue was RMB19.2 billion ($2.64 billion), decreasing 2% year over year, and non-online marketing revenue was RMB7.5 billion ($1.03 billion), up 10% year over year, mainly driven by AI Cloud business.

 

Revenue from iQIYI was RMB7.4 billion ($1.02 billion), decreasing 5% year over year.

Cost of revenues was RMB16.4 billion ($2.26 billion), increasing 1% year over year, primarily due to an increase in traffic acquisition costs and costs related to AI Cloud business.

Selling, general and administrative expenses were RMB5.7 billion ($784 million), decreasing 9% year over year, primarily due to a decrease in expected credit losses, channel spending and promotional marketing expenses and personnel related expenses.

Research and development expenses were RMB5.9 billion ($810 million), decreasing 8% year over year, primarily due to a decrease in personnel related expenses.

Operating income was RMB5.9 billion ($818 million). Baidu Core operating income was

RMB5.6 billion ($772 million), and Baidu Core operating margin was 21%. Non-GAAP operating income was RMB7.5 billion ($1.03 billion). Non-GAAP Baidu Core operating income was RMB7.0 billion ($964 million), and non-GAAP Baidu Core operating margin was 26%.

Total other income, net was RMB771 million ($106 million), decreasing 44% year over year, primarily due to a decrease in net foreign exchange gain and disposal gain, partially offset by the decrease in fair value loss and impairment loss from long-term investments.

Income tax expense was RMB1.1 billion ($156 million), compared to RMB1.3 billion in the same period last year.

Net income attributable to Baidu was RMB5.5 billion ($755 million), and diluted earnings per ADS was RMB15.01 ($2.07). Net income attributable to Baidu Core was RMB5.5 billion ($752 million), and net margin for Baidu Core was 20%. Non-GAAP net income attributable to Baidu was RMB7.4 billion ($1.02 billion). Non-GAAP diluted earnings per ADS was RMB21.02 ($2.89). Non-GAAP net income attributable to Baidu Core was RMB7.3 billion ($1.00 billion), and non-GAAP net margin for Baidu Core was 27%.

 

3


Adjusted EBITDA was RMB9.1 billion ($1.26 billion) and adjusted EBITDA margin was 27%. Adjusted EBITDA for Baidu Core was RMB8.6 billion ($1.19 billion) and adjusted EBITDA margin for Baidu Core was 32%.

As of June 30, 2024, cash, cash equivalents, restricted cash and short-term investments were RMB162.0 billion ($22.29 billion), and cash, cash equivalents, restricted cash and short-term investments excluding iQIYI were RMB155.0 billion ($21.32 billion). Free cash flow was

RMB6.3 billion ($862 million), and free cash flow excluding iQIYI was RMB5.9 billion ($810 million).

Conference Call Information

Baidu’s management will hold an earnings conference call at 8.00 AM on Aug 22, 2024, U.S. Eastern Time (8.00 PM on Aug 22, 2024, Beijing Time).

Please register in advance of the conference call using the link provided below. It will automatically direct you to the registration page of “Baidu Inc. Q2 2024 Earnings Conference Call”. Please follow the steps to enter your registration details, then click “Register”. Upon registering, you will then be provided with the dial-in number, the passcode, and your unique access PIN. This information will also be emailed to you as a calendar invite.

For pre-registration, please click:

https://s1.c-conf.com/diamondpass/10040402-jgu7y6.html

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

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

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

 

4


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.

 

5


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, non-GAAP operating margin, non-GAAP net income attributable to Baidu, non-GAAP net margin, non-GAAP diluted earnings per ADS, adjusted EBITDA, adjusted EBITDA margin and free cash flow. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP.

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

Non-GAAP operating income represents operating income excluding share-based compensation expenses, and amortization and impairment of intangible assets resulting from business combinations.

Non-GAAP net income attributable to Baidu represents net income attributable to Baidu excluding share-based compensation expenses, amortization and impairment of intangible assets resulting from business combinations, disposal gain, impairment of long-term investments, and fair value gain (loss) of long-term investments, adjusted for related income tax effects. Baidu’s share of equity method investments for these non-GAAP reconciling items, amortization and impairment of intangible assets not on the investees’ books, accretion of their redeemable non-controlling interests, and the gain or loss associated with the issuance of shares by the investees at a price higher or lower than the carrying value per share, adjusted for related income tax effects, are also excluded.

 

6


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, and share-based compensation expenses.

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

 

7


Baidu, Inc.

Condensed Consolidated Statements of Income

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

 

     Three Months Ended     Six Months Ended  
     June 30,     March 31,     June 30,     June 30,     June 30,     June 30,     June 30,  
     2023     2024     2024     2024     2023     2024     2024  
     RMB     RMB     RMB     US$(2)     RMB     RMB     US$(2)  

Revenues:

              

Online marketing services

     21,081       18,490       20,625       2,838       39,053       39,115       5,382  

Others

     12,975       13,023       13,306       1,831       26,147       26,329       3,623  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     34,056       31,513       33,931       4,669       65,200       65,444       9,005  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Costs and expenses:

              

Cost of revenues(1)

     16,167       15,291       16,398       2,257       31,319       31,689       4,361  

Selling, general and administrative(1)

     6,298       5,375       5,700       784       11,887       11,075       1,524  

Research and development(1)

     6,381       5,363       5,889       810       11,804       11,252       1,548  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     28,846       26,029       27,987       3,851       55,010       54,016       7,433  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     5,210       5,484       5,944       818       10,190       11,428       1,572  

Other income:

              

Interest income

     1,948       2,091       1,993       274       3,863       4,084       562  

Interest expense

     (817     (766     (742     (102     (1,621     (1,508     (208

Foreign exchange gain, net

     1,176       401       93       13       1,070       494       68  

Share of losses from equity method investments

     (383     (205     (119     (16     (431     (324     (45

Others, net

     (555     (275     (454     (63     1,083       (729     (100
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income, net

     1,369       1,246       771       106       3,964       2,017       277  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     6,579       6,730       6,715       924       14,154       13,445       1,849  

Income tax expense

     1,270       883       1,131       156       2,463       2,014       277  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     5,309       5,847       5,584       768       11,691       11,431       1,572  

Net income attributable to noncontrolling interests

     99       399       96       13       656       495       68  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Baidu

     5,210       5,448       5,488       755       11,035       10,936       1,504  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

8


     Three Months Ended      Six Months Ended  
     June 30,      March 31,      June 30,      June 30,      June 30,      June 30,      June 30,  
     2023      2024      2024      2024      2023      2024      2024  
     RMB      RMB      RMB      US$(2)      RMB      RMB      US$(2)  

Earnings per ADS

                    

(1 ADS representing 8

                    

Class A ordinary shares):

                    

— Basic

     14.34        14.97        15.11        2.08        30.55        30.12        4.14  

— Diluted

     14.17        14.91        15.01        2.07        30.05        29.98        4.13  

Earnings per share for Class A and Class B ordinary shares:

                    

— Basic

     1.79        1.87        1.89        0.26        3.82        3.77        0.52  

— Diluted

     1.77        1.86        1.88        0.26        3.76        3.74        0.51  

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

                    

— Basic

     2,804        2,804        2,796        2,796        2,801        2,800        2,800  

— Diluted

     2,834        2,816        2,804        2,804        2,836        2,810        2,810  

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

    

              

Cost of revenues

     194        108        146        20        292        254        35  

Selling, general and administrative

     446        417        385        53        909        802        110  

Research and development

     1,403        618        981        135        2,231        1,599        220  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total share-based compensation expenses

     2,043        1,143        1,512        208        3,432        2,655        365  

 

(2)

All translations from RMB to U.S. dollars are made at a rate of RMB7.2672 to US$1.00, the exchange rate in effect as of June 28, 2024 as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System.

 

9


Baidu, Inc.

Condensed Consolidated Balance Sheets

(In millions, unaudited)

 

     December 31,      June 30,      June 30,  
     2023      2024      2024  
     RMB      RMB      US$  

ASSETS

        

Current assets:

        

Cash and cash equivalents

     25,231        43,534        5,990  

Restricted cash

     11,503        11,646        1,603  

Short-term investments, net

     168,670        106,821        14,699  

Accounts receivable, net

     10,848        11,112        1,529  

Amounts due from related parties

     1,424        1,396        192  

Other current assets, net

     12,579        12,757        1,756  
  

 

 

    

 

 

    

 

 

 

Total current assets

     230,255        187,266        25,769  
  

 

 

    

 

 

    

 

 

 

Non-current assets:

        

Fixed assets, net

     27,960        29,154        4,012  

Licensed copyrights, net

     6,967        6,914        951  

Produced content, net

     13,377        14,320        1,970  

Intangible assets, net

     881        812        112  

Goodwill

     22,586        22,586        3,108  

Long-term investments, net

     47,957        46,193        6,356  

Long-term time deposits and held-to-maturity investments

     24,666        72,497        9,976  

Amounts due from related parties

     195        212        29  

Deferred tax assets, net

     2,100        2,342        322  

Operating lease right-of-use assets

     10,851        10,919        1,503  

Other non-current assets

     18,964        22,312        3,071  
  

 

 

    

 

 

    

 

 

 

Total non-current assets

     176,504        228,261        31,410  
  

 

 

    

 

 

    

 

 

 

Total assets

     406,759        415,527        57,179  
  

 

 

    

 

 

    

 

 

 

 

10


     December 31,      June 30,      June 30,  
     2023      2024      2024  
     RMB      RMB      US$  

LIABILITIES, REDEEMABLE

        

NONCONTROLLING INTERESTS AND EQUITY

        

Current liabilities:

        

Short-term loans

     10,257        12,514        1,722  

Accounts payable and accrued liabilities

     37,717        37,988        5,227  

Customer deposits and deferred revenue

     14,627        14,038        1,932  

Deferred income

     306        291        40  

Long-term loans, current portion

     2        29        4  

Convertible senior notes, current portion

     2,802        2,892        398  

Notes payable, current portion

     6,029        7,986        1,099  

Amounts due to related parties

     1,603        1,831        252  

Operating lease liabilities

     3,108        3,196        440  
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     76,451        80,765        11,114  
  

 

 

    

 

 

    

 

 

 

Non-current liabilities:

        

Deferred income

     200        287        39  

Deferred revenue

     481        520        72  

Amounts due to related parties

     77        67        9  

Long-term loans

     14,223        14,859        2,045  

Notes payable

     34,990        27,860        3,834  

Convertible senior notes

     8,144        8,408        1,157  

Deferred tax liabilities

     2,725        2,940        405  

Operating lease liabilities

     5,040        5,056        696  

Other non-current liabilities

     1,820        1,827        250  
  

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     67,700        61,824        8,507  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     144,151        142,589        19,621  
  

 

 

    

 

 

    

 

 

 

Redeemable noncontrolling interests

     9,465        10,107        1,391  

Equity

        

Total Baidu shareholders’ equity

     243,626        252,769        34,782  

Noncontrolling interests

     9,517        10,062        1,385  
  

 

 

    

 

 

    

 

 

 

Total equity

     253,143        262,831        36,167  
  

 

 

    

 

 

    

 

 

 

Total liabilities, redeemable noncontrolling interests, and equity

     406,759        415,527        57,179  
  

 

 

    

 

 

    

 

 

 

 

11


Baidu, Inc.

Selected Information

(In millions, unaudited)

 

     Three months ended     Three months ended     Three months ended     Three months ended  
     June 30, 2023 (RMB)     March 31, 2024 (RMB)     June 30, 2024 (RMB)     June 30, 2024 (US$)  
     Baidu           Elim &      Baidu,     Baidu           Elim &      Baidu,     Baidu           Elim &      Baidu,     Baidu            Elim &      Baidu,  
     Core     iQIYI     adj(2)      Inc.     Core     iQIYI     adj(2)      Inc.     Core     iQIYI     adj(2)      Inc.     Core      iQIYI     adj(2)      Inc.  

Total revenues

     26,407       7,802       (153     34,056       23,803       7,927       (217     31,513       26,687       7,439       (195     33,931       3,672        1,024       (27     4,669  

YOY

                     1     (5 %)        (0 %)          

QOQ

                     12     (6 %)        8         

Costs and expenses:

                                 

Cost of revenues(1)

     10,553       5,774       (160     16,167       9,839       5,631       (179     15,291       10,888       5,678       (168     16,398       1,498        781       (22     2,257  

Selling, general and administrative(1)

     5,344       979       (25     6,298       4,492       922       (39     5,375       4,751       970       (21     5,700       654        133       (3     784  

Research and development(1)

     5,942       439       —        6,381       4,934       429       —        5,363       5,440       449       —        5,889       748        62       —        810  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total costs and expenses

     21,839       7,192       (185     28,846       19,265       6,982       (218     26,029       21,079       7,097       (189     27,987       2,900        976       (25     3,851  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

YOY

                                 

Cost of revenues

                     3     (2 %)        1         

Selling, general and administrative

                     (11 %)      (1 %)        (9 %)          

Research and development

                     (8 %)      2       (8 %)          

Costs and expenses

                     (3 %)      (1 %)        (3 %)          

Operating income (loss)

     4,568       610       32       5,210       4,538       945       1       5,484       5,608       342       (6     5,944       772        48       (2     818  

YOY

                     23     (44 %)        14         

QOQ

                     24     (64 %)        8         

Operating margin

     17     8       15     19     12       17     21     5       18         

Add: total other income (loss), net

     1,603       (234     —        1,369       1,508       (262     —        1,246       1,011       (240     —        771       139        (33     —        106  

Less: income tax expense

     1,262       8       —        1,270       866       17       —        883       1,105       26       —        1,131       152        4       —        156  

Less: net (loss) income attributable to NCI

     (103     3       199 (3)       99       30       11       358 (3)       399       52       7       37 (3)       96       7        1       5 (3)       13  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Baidu

     5,012       365       (167     5,210       5,150       655       (357     5,448       5,462       69       (43     5,488       752        10       (7     755  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

YOY

                     9     (81 %)        5         

QOQ

                     6     (89 %)        1         

Net margin

     19     5       15     22     8       17     20     1       16         

 

12


     Three months ended     Three months ended     Three months ended     Three months ended  
     June 30, 2023 (RMB)     March 31, 2024 (RMB)     June 30, 2024 (RMB)     June 30, 2024 (US$)  
     Baidu           Elim &       Baidu,     Baidu           Elim &       Baidu,     Baidu           Elim &       Baidu,     Baidu             Elim &       Baidu,  
     Core     iQIYI     adj(2)       Inc.     Core     iQIYI     adj(2)       Inc.     Core     iQIYI     adj(2)       Inc.     Core      iQIYI      adj(2)       Inc.  

Non-GAAP financial measures:

                                      

Operating income (non-GAAP)

     6,516       786          7,334       5,586       1,086          6,673       7,005       501          7,500       964        70           1,032  

YOY

                       8     (36 %)         2           

QOQ

                       25     (54 %)         12           

Operating margin (non-GAAP)

     25     10        22     23     14        21     26     7        22           

Net income attributable to Baidu (non-GAAP)

     7,694       595          7,998       6,628       844          7,011       7,290       247          7,396       1,003        34           1,018  

YOY

                       (5 %)      (58 %)         (8 %)            

QOQ

                       10     (71 %)         5           

Net margin (non-GAAP)

     29     8        23     28     11        22     27     3        22           

Adjusted EBITDA

     8,229       855          9,116       7,118       1,125          8,244       8,617       536          9,147       1,186        75           1,259  

YOY

                       5     (37 %)         0           

QOQ

                       21     (52 %)         11           

Adjusted EBITDA margin

     31     11        27     30     14        26     32     7        27           

(1)   Includes share-based compensation as follows:

    

                 

Cost of revenues

     160       34          194       76       32          108       117       29          146       16        4           20  

Selling, general and administrative

     356       90          446       353       64          417       292       93          385       40        13           53  

Research and development

     1,358       45          1,403       575       43          618       945       36          981       130        5           135  
  

 

 

   

 

 

      

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

      

 

 

   

 

 

    

 

 

       

 

 

 

Total share-based compensation

     1,874       169          2,043       1,004       139          1,143       1,354       158          1,512       186        22           208  

 

(2)

Relates to intersegment eliminations and adjustments

(3)

Relates to the net income 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  
     June 30, 2023 (RMB)     March 31, 2024 (RMB)     June 30, 2024 (RMB)     June 30, 2024 (US$)  
     Baidu                 Baidu                 Baidu                 Baidu              
     excl.           Baidu,     excl.           Baidu,     excl.           Baidu,     excl.           Baidu,  
     iQIYI     iQIYI     Inc.     iQIYI     iQIYI     Inc.     iQIYI     iQIYI     Inc.     iQIYI     iQIYI     Inc.  

Net cash provided by operating activities

     9,746       886       10,632       5,284       936       6,220       7,970       409       8,379       1,097       56       1,153  

Net cash provided by (used in) investing activities

     7,309       (421     6,888       (2,893     (223     (3,116     13,824       337       14,161       1,903       46       1,949  

Net cash provided by (used in) financing activities

     1,908       (1,176     732       2,126       261       2,387       (9,946     869       (9,077     (1,369     120       (1,249

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

     496       128       624       154       15       169       66       22       88       9       3       12  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     19,459       (583     18,876       4,671       989       5,660       11,914       1,637       13,551       1,640       225       1,865  

Cash, cash equivalents and restricted cash

                        

At beginning of period

     30,355       5,665       36,020       32,293       5,281       37,574       36,964       6,270       43,234       5,086       863       5,949  

At end of period

     49,814       5,082       54,896       36,964       6,270       43,234       48,878       7,907       56,785       6,726       1,088       7,814  

Net cash provided by operating activities

     9,746       886       10,632       5,284       936       6,220       7,970       409       8,379       1,097       56       1,153  

Less: Capital expenditures

     (2,693     (13     (2,706     (2,016     (22     (2,038     (2,090     (28     (2,118     (287     (4     (291
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

     7,053       873       7,926       3,268       914       4,182       5,880       381       6,261       810       52       862  

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

 

14


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  
     June 30, 2023 (RMB)     March 31, 2024 (RMB)     June 30, 2024 (RMB)     June 30, 2024 (US$)  
                                                                            
     Baidu           Baidu,     Baidu           Baidu,     Baidu            Baidu,     Baidu            Baidu,  
     Core     iQIYI     Inc.     Core     iQIYI     Inc.     Core     iQIYI      Inc.     Core     iQIYI      Inc.  

Operating income

     4,568       610       5,210       4,538       945       5,484       5,608       342        5,944       772       48        818  

Add: Share-based compensation expenses

     1,874       169       2,043       1,004       139       1,143       1,354       158        1,512       186       22        208  

Add: Amortization and impairment of intangible assets(1)

     74       7       81       44       2       46       43       1        44       6       —         6  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Operating income (non-GAAP)

     6,516       786       7,334       5,586       1,086       6,673       7,005       501        7,500       964       70        1,032  

Add: Depreciation of fixed assets

     1,713       69       1,782       1,532       39       1,571       1,612       35        1,647       222       5        227  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

     8,229       855       9,116       7,118       1,125       8,244       8,617       536        9,147       1,186       75        1,259  

Net income attributable to Baidu

     5,012       365       5,210       5,150       655       5,448       5,462       69        5,488       752       10        755  

Add: Share-based compensation expenses

     1,872       169       1,949       1,003       139       1,066       1,353       158        1,425       185       22        196  

Add: Amortization and impairment of intangible assets(1)

     61       7       65       42       2       43       41       1        41       6       —         6  

Add: Disposal (gain)

     (919     (89     (959     (458     —        (458     (30     —         (30     (4     —         (4

Add: Impairment of long-term investments

     270       155       340       36       71       68       26       17        34       4       2        5  

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

     1,239       (4     1,237       725       (23     714       531       2        531       73       —         73  

Add: Reconciling items on equity method investments(2)

     296       (9     292       280       —        280       83       —         83       11       —         11  

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

     (137     1       (136     (150     —        (150     (176     —         (176     (24     —         (24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Net income attributable to Baidu (non-GAAP)

     7,694       595       7,998       6,628       844       7,011       7,290       247        7,396       1,003       34        1,018  

 

15


     Three months ended      Three months ended      Three months ended      Three months ended  
     June 30, 2023 (RMB)      March 31, 2024 (RMB)      June 30, 2024 (RMB)      June 30, 2024 (US$)  
     Baidu             Baidu,      Baidu             Baidu,      Baidu             Baidu,      Baidu             Baidu,  
     Core      iQIYI      Inc.      Core      iQIYI      Inc.      Core      iQIYI      Inc.      Core      iQIYI      Inc.  

Diluted earnings per ADS

           14.17              14.91              15.01              2.07  

Add: Accretion of the redeemable noncontrolling interests

           0.50              0.55              0.57              0.08  

Add: Non-GAAP adjustments to earnings per ADS

           7.88              4.45              5.44              0.74  
        

 

 

          

 

 

          

 

 

          

 

 

 

Diluted earnings per ADS (non-GAAP)

           22.55              19.91              21.02              2.89  

 

(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 share.

(3)

This represents tax impact of all non-GAAP adjustments.

 

16

EX-99.2

Exhibit 99.2

Reconciliation between U.S. GAAP and International Financial Reporting Standards

Ernst & Young was engaged by the Company to conduct limited assurance engagement in accordance with International Standards on Assurance Engagements 3000 (Revised) “Assurance Engagements Other Than Audits or Reviews of Historical Financial Information” (“ISAE 3000 (Revised)”) issued by the International Federation of Accountants (“IFAC”) on the ‘Reconciliation between U.S. GAAP and International Financial Reporting Standards’ as set out on pages 20 to 25 of the 2024 Second Quarter Results (together, the “GAAP Difference Reconciliation”).

Ernst & Young’s engagement did not involve independent examination of any of the underlying financial information. The work carried out in accordance with ISAE 3000 (Revised) is different in scope from an audit or a review conducted in accordance with International Standards on Auditing or International Standards on Review Engagements issued by the IFAC and consequently, Ernst & Young did not express an audit opinion nor a review conclusion on the GAAP Difference Reconciliation. Ernst & Young’s engagement was intended solely for the use of the Directors in connection with the above purpose for this 2024 Second Quarter Results and may not be suitable for another purpose.

The procedures performed by Ernst & Young were based on their professional judgment, having regard to their understanding of the management’s process on preparing the GAAP Difference Reconciliation, nature, business performance and financial information of the Company and its subsidiaries (“the Group”). Given the circumstances of the engagement, the procedures performed included:

 

  (i)

Comparing the relevant financial information in the columns “Amounts as reported under U.S. GAAP” as disclosed in the GAAP Difference Reconciliation with the respective line items in the Group’s unaudited interim condensed consolidated statement of income for the six months ended June 30, 2024 and the unaudited condensed consolidated balance sheet as at June 30, 2024 (the “Interim Financial Statements”) prepared in accordance with the accounting principles generally accepted in the United States of America (the “U.S. GAAP”), as appropriate;

 

  (ii)

Evaluating the assessment made by the board of directors in identifying the differences between the accounting policies in accordance with the U.S. GAAP and the International Financial Reporting Standards (the “IFRSs”), and the evidence supporting the adjustments made in arriving at the “Amounts under IFRSs” as disclosed in the GAAP Difference Reconciliation; and

 

  (iii)

Checking the arithmetic accuracy of the computation of the Group’s financial information in the columns “Amounts under IFRSs” as disclosed in the GAAP Difference Reconciliation.

The procedures performed by Ernst & Young in this limited assurance engagement vary in nature and timing from, and are less in extent than for a reasonable assurance engagement. Consequently, the level of assurance obtained in a limited assurance engagement is substantially lower than the assurance that would have been obtained had a reasonable assurance engagement been performed. Accordingly, Ernst & Young do not express a reasonable assurance opinion.

 

1


Based on the procedures performed and evidence obtained, Ernst & Young has concluded that nothing has come to their attention that causes them to believe:

 

  (i)

the amounts in the columns “Amounts as reported under U.S. GAAP” as disclosed in the GAAP Difference Reconciliation for the six months ended June 30, 2024 are not, in all material respects, in agreement with the respective line items in the Interim Financial Statements prepared in accordance with the U.S. GAAP;

 

  (ii)

the IFRSs adjustments as disclosed in the GAAP Difference Reconciliation, do not reflect, in all material respects, the different accounting treatments according to the Group’s accounting policies in accordance with the U.S. GAAP and the IFRSs of the relevant period; and

 

  (iii)

the computation of the amounts in the columns “Amounts under IFRSs” as disclosed in the GAAP Difference Reconciliation are not arithmetically accurate.

 

2


Reconciliation of Condensed Consolidated Statements of Income (Extract)  

Amounts as

reported

under U.S.

GAAP

    For the six months ended June 30, 2023     Amounts
under IFRSs
 
    IFRS adjustments  
    Investments
in debt
securities
    Investments
measured
at fair value
    Equity
method
investments
    Operating
leases
    Redeemable
preferred
shares
    Share-based
compensation
    Convertible
senior notes
 
          (Note (i))     (Note (ii))     (Note (iii))     (Note (iv))     (Note (v))     (Note (vi))     (Note (vii))        
    (RMB in millions)  

Cost of revenues

    31,319       —        —        —        (63     —        (87     —        31,169  

Selling, general and administrative

    11,887       —        —        —        (46     —        (50     —        11,791  

Research and development

    11,804       —        —        —        (25     —        (423     —        11,356  

Other income (loss):

                 

- Interest income

    3,863       (950     —        —        —        —        —        —        2,913  

- Interest expense

    (1,621     —        —        —        (208     —        —        470       (1,359

- Others, net / Share of losses from equity method investments

    652       1,185       239       (873       (368     —        (5,067     (4,232
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Income before income taxes

    14,154       235       239       (873     (74     (368     560       (4,597     9,276  

Income taxes

    2,463       40       19       —        (48     15       15       —        2,504  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    11,691       195       220       (873     (26     (383     545       (4,597     6,772  

Less: net income (loss) attributable to noncontrolling interests

    656       —        36       28       3       —        49       (2,509     (1,737
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Baidu, Inc.

    11,035       195       184       (901     (29     (383     496       (2,088     8,509  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

3


Reconciliation of Condensed Consolidated Statements of Income (Extract)  

Amounts as

reported

under U.S.

GAAP

    For the six months ended June 30, 2024     Amounts under
IFRSs
 
    IFRS adjustments  
    Investments in
debt securities
    Investments
measured at
fair value
    Equity
method
investments
    Operating
leases
    Redeemable
preferred
shares
    Share-based
compensation
    Convertible
senior notes
 
          (Note (i))     (Note (ii))     (Note (iii))     (Note (iv))     (Note (v))     (Note (vi))     (Note (vii))        
    (RMB in millions)  

Cost of revenues

    31,689       —        —        —        (139     —        (24     —        31,526  

Selling, general and administrative

    11,075       —        —        —        (5     —        (92     —        10,978  

Research and development

    11,252       —        —        —        (44     —        (202     —        11,006  

Other income (loss):

                 

- Interest income

    4,084       (1,245     —        —        —        —        —        —        2,839  

- Interest expense

    (1,508     —        —        —        (158     —        —        461       (1,205

- Others, net / Share of (losses) income from equity method investments

    (1,053     1,110       (286     3,087       —        475       —        217       3,550  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Income before income taxes

    13,445       (135     (286     3,087       30       475       318       678       17,612  

Income taxes

    2,014       (11     (102     (5     8       (45     —          1,859  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    11,431       (124     (184     3,092       22       520       318       678       15,753  

Less: net income attributable to noncontrolling interests

    495       —        (94     —        (2     1       16       371       787  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Baidu, Inc.

    10,936       (124     (90     3,092       24       519       302       307       14,966  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

4


Reconciliation of Consolidated Balance Sheets (Extract)  

Amounts as

reported

under U.S.

GAAP

    As of December 31, 2023     Amounts under
IFRSs
 
    IFRS adjustments  
    Investments
in debt
securities
    Investments
measured at
fair value
    Equity
method
investments
    Operating
leases
    Redeemable
preferred
shares
    Share-Based
compensation
    Convertible
senior notes
 
          (Note (i))     (Note (ii))     (Note (iii))     (Note (iv))     (Note (v))     (Note (vi))     (Note (vii))        
    (RMB in millions)  

Short-term investments, net

    168,670       204       —        —        —        —        —        —        168,874  

Long-term investments, net

    47,957       —        725       (1,678     —        —        —        —        47,004  

Long-term time deposits and held-to-maturity investments

    24,666       (44     —        —        —        —        —        —        24,622  

Operating lease right-of-use assets

    10,851       —        —        —        (100     —        —        —        10,751  

Deferred tax assets, net

    2,100       —        —        —        7       —        51       —        2,158  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total assets

    406,759       160       725       (1,678     (93     —        51       —        405,924  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Convertible senior notes, current portion

    2,802       —        —        —        —        —        —        5,060       7,862  

Convertible senior notes, non-current portion

    8,144       —        —        —        —        —        —        (4,418     3,726  

Redeemable preferred shares

    —        —        —        —        —        9,110       —        —        9,110  

Deferred tax liabilities

    2,725       42       44       (8     —        71       —        —        2,874  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total liabilities

    144,151       42       44       (8     —        9,181       —        642       154,052  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Redeemable noncontrolling interests

    9,465       —        —        —        —        (9,465     —        —        —   

Total Baidu, Inc. shareholders’ equity

    243,626       118       400       (1,670     (62     101       51       (291     242,273  

Noncontrolling interests

    9,517       —        281       —        (31     183       —        (351     9,599  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

    253,143       118       681       (1,670     (93     284       51       (642     251,872  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

5


Reconciliation of Consolidated Balance Sheets (Extract)  

Amounts as

reported

under U.S.

GAAP

    As of June 30, 2024     Amounts
under IFRSs
 
    IFRS adjustments  
    Investments
in debt
securities
    Investments
measured
at fair value
    Equity
method
investments
    Operating
leases
    Redeemable
preferred shares
    Share-Based
compensation
    Convertible
senior notes
 
          (Note (i))     (Note (ii))     (Note (iii))     (Note (iv))     (Note (v))     (Note (vi))     (Note (vii))        
    (RMB in millions)  

Short-term investments, net

    106,821       (55     —        —        —        —        —        —        106,766  

Long-term investments, net

    46,193       —        447       1,544       —        —        —        —        48,184  

Long-term time deposits and held-to-maturity investments

    72,497       77       —        —        —        —        —        —        72,574  

Operating lease right-of-use assets

    10,919       —        —        —        (71     —        —        —        10,848  

Deferred tax assets, net

    2,342       —        —        —        (1     —        51       —        2,392  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total assets

    415,527       22       447       1,544       (72     —        51       —        417,519  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Convertible senior notes, current portion

    2,892       —        —        —        —        —        —        4,456       7,348  

Convertible senior notes, non-current portion

    8,408       —        —        —        —        —        —        (4,481     3,927  

Redeemable preferred shares

    —        —        —        —        —        8,890       —        —        8,890  

Deferred tax liabilities

    2,940       31       (58     (8     —        4       —        —        2,909  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total liabilities

    142,589       31       (58     (8     —        8,894       —        (25     151,423  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Redeemable noncontrolling interests

    10,107       —          —        —        (10,107     —          —   

Total Baidu, Inc. shareholders’ equity

    252,769       (9     292       1,552       (39     1,028       51       11       255,655  

Noncontrolling interests

    10,062       —        213       —        (33     185       —        14       10,441  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

    262,831       (9     505       1,552       (72     1,213       51       25       266,096  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

6


Notes:

(i) Investments in debt securities

Under U.S. GAAP, the classification and measurement of debt securities are based on the entity’s investment intent. Debt securities that the Group has the positive intent and ability to hold to maturity are classified as held-to-maturity (HTM) securities and stated at amortized cost less allowance for credit losses. Debt securities that are bought and held principally for the purpose of selling them in the near term are classified as trading securities and measured at fair value through profit or loss. Debt securities that are not classified as trading or as HTM are classified as available-for-sale (AFS) securities and measured at fair value with unrealized gains and losses recorded in other comprehensive income (loss).

Under IFRSs, the classification and measurement of debt instruments, including debt securities, depends on the instrument’s contractual cash flow (CCF) characteristics and the business model under which they are managed. The assessment of the CCF determines whether the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding. Debt securities are measured at amortized cost if they pass the CCF characteristics test and are held with the objective of collecting CCF. Debt securities are measured at fair value through other comprehensive income (loss) if they pass the CCF characteristics test and are held with the objective of both collecting CCF and selling financial assets. Debt securities that are not measured at amortized cost or fair value through other comprehensive income (loss) is measured at fair value through profit or loss. Therefore, adjustments were made to the debt securities that should be classified as fair value through profit or loss because they did not meet CCF under IFRSs.

(ii) Investments measured at fair value

Under U.S. GAAP, for equity securities without readily determinable fair value and do not qualify for the net asset value per share practical expedient, the Group elects to use the measurement alternative to measure these investments at cost, less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for identical or similar investments of the same issuer, if any.

Available-for-sale debt investments are convertible debt instruments and investments in preferred shares that are currently redeemable at the Group’s option. Under U.S. GAAP, these available-for-sale debt investments are measured at fair value. Interest income is recognized in earnings. All other changes in the carrying amount of these debt investments are recognized in other comprehensive income (loss).

Under IFRSs, these investments were classified as financial assets at fair value through profit or loss and measured at fair value with changes in fair value recognized through profit or loss.

(iii) Equity method investments

The Group as the investor recorded its share of earnings or losses from its equity method investees in accordance with U.S. GAAP. Under IFRS, the accounting policies of the equity method investees must be the same as those of the investor. Therefore, adjustments were made to the Group’s share of earnings or losses of the investees, from U.S. GAAP to IFRSs, for the IFRS reconciliation.

(iv) Operating leases

Under U.S. GAAP, at lease commencement date, the Group classifies a lease as a finance lease or an operating lease. For operating leases, the lease liability is based on the present value of the remaining lease payments using the discount rate determined at lease commencement date, while the right-of-use asset is remeasured at the amount of the lease liability, adjusted for the remaining balance of any lease incentives received cumulative prepaid or accrued rents, unamortized initial direct costs and any impairment. This treatment under US GAAP generally results in expenses being incurred on a straight- line basis over the lease term.

Under IFRSs, all leases are accounted for similar to finance leases under U.S. GAAP where right-of-use assets are generally depreciated on a straight-line basis while lease liabilities are measured under the effective interest method, which results in higher expenses at the beginning of the lease term and lower expenses towards the end of the lease term.

(v) Redeemable preferred shares

Under U.S. GAAP, the Group classified the redeemable preferred shares in redeemable noncontrolling interests (mezzanine-equity), in the consolidated balance sheets, initially recorded at fair value, net of issuance costs. The Group elects to use the effective interest method to account for the changes of redemption value over the period from the date of issuance to the earliest redemption date of the preferred shares.

 

7


Under IFRSs, these investments were classified as financial liabilities at fair value through profit or loss and measured at fair value with changes in fair value recognized through profit or loss. The amounts of changes in fair value of the redeemable preferred shares that were attributed to changes in credit risk of the redeemable preferred shares were recognized in other comprehensive income (loss).

(vi) Share-based compensation

Under U.S. GAAP, the Group elects to recognize share-based compensation using the straight-line method for all share-based awards issued with no performance obligations. Under U.S. GAAP, the Group elects to determine the total fair value of the share options by estimating the value of the option subject to graded vesting as a single award using an average expected life.

Under IFRSs, the accelerated method is required to recognize compensation expense for all employee equity awards granted with graded vesting. Under IFRSs, the total fair value of the share options is required to be determined by estimating the value of each vesting tranche separately using a separate expected life.

(vii) Convertible senior notes

Under U.S. GAAP, the convertible debts are measured at amortized cost, with any difference between the initial carrying value and the repayment amount recognized as interest expenses using the effective interest method over the period from the issuance date to the maturity date.

Under IFRSs, the convertible debts were designated as at fair value through profit or loss. The convertible debts were initially recognized at their fair value. Subsequent to initial recognition, changes in fair value of the convertible debts were generally recognized in the profit or loss, except for the portion of change in fair value attributable to changes in credit risk of the convertible debts, which is recognized in other comprehensive income (loss).

Under U.S. GAAP, the classification of the convertible debts as current or non-current is not affected by the holder’s option to convert the convertible debts into an equity instrument. Under the amendments to IAS 1 in 2024, the convertible debts are classified as current if the holder has an option to convert the host liability into the Group’s own equity instruments at any time before maturity, as the Group does not have the right to defer settlement for at least twelve months from the reporting date. The Group applied the amendments retrospectively as required by the amendments to IAS 1.

 

8