BEIJING, Feb. 22, 2021 /PRNewswire/ -- Baidu, Inc. (NASDAQ: BIDU) ("Baidu" or the "Company"), a leading AI company with strong Internet foundation, today announced unaudited financial results[1] for the fourth quarter and fiscal year ended December 31, 2020.
"Baidu ended 2020 on a solid note with our business benefiting from improving macroeconomic environment and the digitalization of industrial Internet. Our focus on innovation through technology is paying off with Baidu Core non-marketing revenue growing 52% year over year in the fourth quarter," said Robin Li, Co-founder and CEO of Baidu. "As we enter 2021, Baidu is well positioned as a leading AI company with strong Internet foundation to seize the huge market opportunities in cloud services, autonomous driving, smart transportation, and other AI opportunities. We also hope to capitalize on our huge Internet reach with more non-marketing services."
"Baidu revenue reached US$16.4 billion with adjusted EBITDA reaching US$4.2 billion in 2020. Despite an unprecedented year, our business returned to growth and our profits were solid in the fourth quarter," said Herman Yu, CFO of Baidu. "Through years of investment in research, AI chip design, developer community, patents and talent development, we are turning AI into innovative use cases. For example, Baidu AI cloud differentiating with AI solutions grew 67% year over year in Q4, reaching an annualized run rate of US$2.0 billion. We will continue to invest heavily in technology to optimize Baidu's long-term growth and pursue our mission to make the world simpler through technology."
Fourth Quarter and Fiscal Year 2020 Financial Highlights
Baidu, Inc. |
|||||||||||||||
(In millions except per |
Q4 |
Q3 |
Q4 |
FY |
FY |
||||||||||
ADS, unaudited) |
2019 |
2020 |
2020 |
YOY |
2019 |
2020 |
YOY |
||||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||
Total revenues |
28,884 |
28,232 |
30,263 |
4,638 |
5% |
107,413 |
107,074 |
16,410 |
(0%) |
||||||
Operating income |
4,655 |
6,156 |
4,977 |
763 |
7% |
6,307 |
14,340 |
2,198 |
127% |
||||||
Operating income (non-GAAP) [2] |
6,753 |
7,636 |
7,055 |
1,081 |
4% |
12,800 |
21,732 |
3,331 |
70% |
||||||
Net income to Baidu |
6,345 |
13,678 |
5,174 |
794 |
(18%) |
2,057 |
22,472 |
3,444 |
992% |
||||||
Net income to Baidu (non-GAAP) [2] |
9,193 |
6,988 |
6,868 |
1,053 |
(25%) |
18,182 |
22,020 |
3,375 |
21% |
||||||
Diluted earnings per ADS |
18.25 |
39.79 |
15.05 |
2.31 |
(18%) |
5.60 |
64.98 |
9.96 |
1060% |
||||||
Diluted earnings per ADS (non-GAAP) [2] |
26.54 |
20.35 |
20.08 |
3.08 |
(24%) |
52.04 |
63.93 |
9.80 |
23% |
||||||
Adjusted EBITDA [2] |
8,175 |
9,073 |
8,564 |
1,312 |
5% |
18,416 |
27,503 |
4,215 |
49% |
||||||
Adjusted EBITDA margin |
28% |
32% |
28% |
28% |
17% |
26% |
26% |
Baidu Core |
|||||||||||||||
Q4 |
Q3 |
Q4 |
FY |
FY |
|||||||||||
(In millions, unaudited) |
2019 |
2020 |
2020 |
YOY |
2019 |
2020 |
YOY |
||||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||
Total revenues |
21,711 |
21,379 |
23,111 |
3,542 |
6% |
79,711 |
78,684 |
12,059 |
(1%) |
||||||
Operating income |
6,870 |
7,404 |
6,320 |
969 |
(8%) |
15,261 |
20,538 |
3,148 |
35% |
||||||
Operating income (non-GAAP) [2] |
8,492 |
8,505 |
8,031 |
1,231 |
(5%) |
20,311 |
26,366 |
4,041 |
30% |
||||||
Net income to Baidu Core |
7,433 |
14,368 |
6,036 |
925 |
(19%) |
7,580 |
26,524 |
4,065 |
250% |
||||||
Net income to Baidu Core (non- GAAP) [2] |
9,950 |
7,486 |
7,533 |
1,154 |
(24%) |
22,824 |
25,192 |
3,861 |
10% |
||||||
Adjusted EBITDA[2] |
9,788 |
9,822 |
9,422 |
1,444 |
(4%) |
25,451 |
31,656 |
4,851 |
24% |
||||||
Adjusted EBITDA margin |
45% |
46% |
41% |
41% |
32% |
40% |
40% |
||||||||
[1] Unless otherwise noted, RMB to USD was converted at an exchange rate of RMB6.5250 as of December 31, 2020, |
|||||||||||||||
[2] Non-GAAP measures are defined in the Non-GAAP Financial Measures section (see also "Reconciliations of Non- |
Other Highlights
Corporate
AI Cloud
Intelligent Driving
Smart Assistant
Mobile Ecosystem
iQIYI
Fourth Quarter 2020 Results
Total revenues reached RMB 30.3 billion ($4.64 billion), increasing 5% year over year.
Revenue from Baidu Core reached RMB 23.1 billion ($3.54 billion), increasing 6% year over year. Online marketing revenue from Baidu Core was RMB 18.9 billion ($2.90 billion), flat from last year. Non-marketing revenue from Baidu Core reached RMB 4.2 billion ($645 million), increasing 52% year over year, driven by cloud and other services.
Revenue from iQIYI reached RMB 7.5 billion ($1.14 billion), decreasing 1% year over year.
Cost of revenues was RMB 14.5 billion ($2.23 billion), decreasing 6% year over year, primarily due to a decrease in content costs, traffic acquisition costs, bandwidth costs and the amortization/impairment of intangible assets resulting from business combinations, partially offset by an increase in cost of goods sold.
Selling, general and administrative expenses were RMB 5.1 billion ($780 million), increasing 29% year over year, primarily due to an increase in promotional expense.
Research and development expense was RMB 5.7 billion ($869 million), increasing 19% year over year, primarily due to an increase in personnel related expense.
Operating income was RMB 5.0 billion ($763 million). Baidu Core operating income was RMB 6.3 billion ($969 million), and Baidu Core operating margin was 27%. Non-GAAP operating income was RMB 7.1 billion ($1.08 billion). Non-GAAP Baidu Core operating income was RMB 8.0 billion ($1.23 billion), and non-GAAP Baidu Core operating margin was 35%.
Total other income, net was RMB 533 million ($82 million), compared to RMB 699 million last year. Income tax expense was RMB 1.0 billion ($158 million), compared to RMB 304 million last year.
Net income attributable to Baidu was RMB 5.2 billion ($794 million), and diluted earnings per ADS was RMB 15.05 ($2.31). Net income attributable to Baidu Core was RMB 6.0 billion ($925 million), and net margin for Baidu Core was 26%. Non-GAAP net income attributable to Baidu was RMB 6.9 billion ($1.05 billion). Non-GAAP diluted earnings per ADS was RMB 20.08 ($3.08). Non-GAAP net income attributable to Baidu Core was RMB 7.5 billion ($1.15 billion), and non-GAAP net margin for Baidu Core was 33%.
Adjusted EBITDA was RMB 8.6 billion ($1.31 billion) and adjusted EBITDA margin was 28%. Adjusted EBITDA for Baidu Core was RMB 9.4 billion ($1.44 billion) and adjusted EBITDA margin for Baidu Core was 41%.
As of December 31, 2020, cash, cash equivalents, restricted cash and short-term investments were RMB 162.9 billion ($24.97 billion), and cash, cash equivalents, restricted cash and short-term investments excluding iQIYI were RMB 148.6 billion ($22.78 billion). Free cash flow was RMB 3.8 billion ($590 million), and free cash flow excluding iQIYI was RMB 5.4 billion ($827 million).
For more information on the adoption of ASU 2019-02 beginning January 1, 2020, please see explanation under "Non-GAAP Financial Measures".
Fiscal Year 2020 Results
Total revenues reached RMB 107.1 billion ($16.41 billion), which was basically flat from last year.
Revenue from Baidu Core reached RMB 78.7 billion ($12.06 billion), decreasing 1% year over year. Online marketing revenue from Baidu Core was RMB 66.3 billion ($10.16 billion), decreasing 5% year over year. Non-marketing revenue from Baidu Core reached RMB 12.4 billion ($1.90 billion), increasing 28% year over year, driven by cloud and other services.
Revenue from iQIYI reached RMB 29.7 billion ($4.55 billion), increasing 2% year over year. iQIYI membership revenue grew 14% year over year, partially offset by online advertising revenue declining 18% year over year.
Cost of revenues were RMB 55.2 billion ($8.45 billion), decreasing 12% year over year, primarily due to a decrease in traffic acquisition costs, content costs, sales tax and surcharges and costs of goods sold.
Selling, general and administrative expenses were RMB 18.1 billion ($2.77 billion), decreasing 9% year over year, primarily due to decreases in promotional expense.
Research and development expenses were RMB 19.5 billion ($2.99 billion), increasing 6% year over year, primarily due to an increase in personnel related expenses.
Operating income was RMB 14.3 billion ($2.20 billion). Baidu Core operating income was RMB 20.5 billion ($3.15 billion), and Baidu Core operating margin was 26%. Non-GAAP operating income was RMB 21.7 billion ($3.33 billion). Non-GAAP Baidu Core operating income was RMB 26.4 billion ($4.04 billion), and non-GAAP Baidu Core operating margin was 34%.
Total other income, net was RMB 8.8 billion ($1.34 billion) for 2020, which included a fair value gain of RMB 11.6 billion from long-term investments. Total other loss, net was of RMB 6.6 billion for 2019, which included a non-cash impairment loss of RMB 8.9 billion from investment in Trip.com.
Income tax expense was RMB 4.1 billion ($623 million), compared to RMB 1.9 billion in 2019.
Net income attributable to Baidu was RMB 22.5 billion ($3.44 billion), and diluted earnings per ADS was RMB 64.98 ($9.96). Net income attributable to Baidu Core was RMB 26.5 billion ($4.07 billion), and net margin for Baidu Core was 34%. Non-GAAP net income attributable to Baidu was RMB 22.0 billion ($3.38 billion), and non-GAAP diluted earnings per ADS amounted to RMB 63.93 ($9.80). Non-GAAP net income attributable to Baidu Core was RMB 25.2 billion ($3.86 billion), and non-GAAP net margin for Baidu Core was 32%.
Adjusted EBITDA was RMB 27.5 billion ($4.22 billion) and adjusted EBITDA margin was 26%. Adjusted EBITDA to Baidu Core was RMB 31.7 billion ($4.85 billion) and adjusted EBITDA margin for Baidu Core was 40%.
Free cash flow was RMB 19.1 billion ($2.93 billion), and free cash flow excluding iQIYI was RMB 24.8 billion ($3.80 billion).
Financial Guidance
For the first quarter of 2021, Baidu expects revenues to be between RMB 26.0 billion ($4.0 billion) and RMB 28.5 billion ($4.4 billion), representing a growth rate of 15% to 26% year over year, which assumes that Baidu Core revenue will grow between 26% and 39% year over year. This guidance does not include potential contribution from the acquisition of YY Live.
The above forecast reflects Baidu's current and preliminary view, which is subject to substantial uncertainties.
Conference Call Information
Baidu's management will hold an earnings conference call at 8:15 PM on February 17, 2021, U.S. Eastern Time (9:15 AM on February 18, 2021, 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/3599762. It will automatically direct you to the registration page of "Baidu Q4 2020 Earnings Conference Call", where you may fill in your details for RSVP. If it requires you to enter a participant conference ID, please enter "3599762".
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 February 25 2021:
International: |
+61 2 8199 0299 |
Passcode: |
3599762 |
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. Baidu's ADSs trade on the NASDAQ Global Select Market under the symbol "BIDU". Currently, ten ADSs represent one Class A ordinary share.
Contacts
Investors Relations, Baidu, Inc.
Tel: +86-10-5992-8888
Email: ir@baidu.com
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Among other things, the outlook for the first quarter of 2021, quotations from management in this announcement, as well as 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 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. 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.
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 or loss, impairment of long-term investments, fair value change 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 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, which is adjusted for accretion for the redeemable non-controlling interests, 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.
Free cash flow represents net cash provided by operating activities less capital expenditures. In accordance with the new accounting standard, beginning on January 1, 2020, Baidu adopted ASU 2019-02 Improvements to Accounting for Costs of Films and License Agreements for Program Materials, which reclassifies cash outflows for costs incurred to acquire licensed contents from investing activities to operating activities. To increase comparability, fiscal 2019 free cash flow has been retrospectively adjusted to include cash outflows of acquisition of licensed copyrights, which is presented on the same basis as fiscal 2020 and going forward.
For more information on non-GAAP financial measures, please see the tables captioned "Reconciliations of non-GAAP financial measures to the nearest comparable GAAP measures."
Baidu, Inc. |
||||||||||||||
Condensed Consolidated Statements of Income (Loss) |
||||||||||||||
(In millions except for share, per share (or ADS) information, unaudited) |
||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
December 31, |
December 31, |
||||||||
2019 |
2020 |
2020 |
2020 |
2019 |
2020 |
2020 |
||||||||
RMB |
RMB |
RMB |
US$(2) |
RMB |
RMB |
US$(2) |
||||||||
Revenues: |
||||||||||||||
Online marketing services |
20,765 |
20,201 |
20,708 |
3,174 |
78,093 |
72,840 |
11,163 |
|||||||
Others |
8,119 |
8,031 |
9,555 |
1,464 |
29,320 |
34,234 |
5,247 |
|||||||
Total revenues |
28,884 |
28,232 |
30,263 |
4,638 |
107,413 |
107,074 |
16,410 |
|||||||
Costs and expenses: |
||||||||||||||
Cost of revenues(1) |
15,517 |
12,815 |
14,522 |
2,226 |
62,850 |
55,158 |
8,454 |
|||||||
Selling, general and administrative(1) |
3,956 |
4,700 |
5,094 |
780 |
19,910 |
18,063 |
2,769 |
|||||||
Research and development(1) |
4,756 |
4,561 |
5,670 |
869 |
18,346 |
19,513 |
2,989 |
|||||||
Total costs and expenses |
24,229 |
22,076 |
25,286 |
3,875 |
101,106 |
92,734 |
14,212 |
|||||||
Operating income |
4,655 |
6,156 |
4,977 |
763 |
6,307 |
14,340 |
2,198 |
|||||||
Other income (loss): |
||||||||||||||
Interest income |
2,096 |
1,297 |
1,308 |
201 |
6,060 |
5,358 |
822 |
|||||||
Interest expense |
(674) |
(755) |
(777) |
(119) |
(2,960) |
(3,103) |
(476) |
|||||||
Foreign exchange income (loss), net |
35 |
(271) |
(346) |
(53) |
(33) |
(660) |
(101) |
|||||||
Share of losses from equity methiod investments |
(94) |
(546) |
(151) |
(23) |
(1,254) |
(2,248) |
(345) |
|||||||
Others, net |
(664) |
9,169 |
499 |
76 |
(8,460) |
9,403 |
1,441 |
|||||||
Total other income (loss), net |
699 |
8,894 |
533 |
82 |
(6,647) |
8,750 |
1,341 |
|||||||
Income (loss) before income taxes |
5,354 |
15,050 |
5,510 |
845 |
(340) |
23,090 |
3,539 |
|||||||
Income tax expense |
304 |
1,618 |
1,026 |
158 |
1,948 |
4,064 |
623 |
|||||||
Net income (loss) |
5,050 |
13,432 |
4,484 |
687 |
(2,288) |
19,026 |
2,916 |
|||||||
Net loss attributable to noncontrolling interests |
(1,295) |
(246) |
(690) |
(107) |
(4,345) |
(3,446) |
(528) |
|||||||
Net income attributable to Baidu |
6,345 |
13,678 |
5,174 |
794 |
2,057 |
22,472 |
3,444 |
|||||||
Earnings per ADS (1 Class A ordinary share equals 10 ADSs): |
||||||||||||||
-Basic |
18.28 |
40.21 |
15.28 |
2.34 |
5.68 |
65.54 |
10.04 |
|||||||
-Diluted |
18.25 |
39.79 |
15.05 |
2.31 |
5.60 |
64.98 |
9.96 |
|||||||
Earnings per share for Class A and Class B ordinary shares: |
||||||||||||||
-Basic |
182.82 |
402.06 |
152.77 |
23.41 |
56.84 |
655.36 |
100.44 |
|||||||
-Diluted |
182.53 |
397.88 |
150.49 |
23.06 |
55.96 |
649.83 |
99.59 |
|||||||
Weighted average number of Class A and Class B ordinary shares outstanding: |
||||||||||||||
Basic |
34,586,035 |
33,982,547 |
33,690,743 |
33,690,743 |
34,834,497 |
34,155,426 |
34,155,426 |
|||||||
Diluted |
34,613,834 |
34,339,438 |
34,188,564 |
34,188,564 |
34,884,854 |
34,446,139 |
34,446,139 |
|||||||
(1) Includes share-based compensation expenses as follows: |
||||||||||||||
Cost of revenues |
92 |
81 |
91 |
14 |
327 |
360 |
55 |
|||||||
Selling, general and administrative |
413 |
403 |
480 |
73 |
1,768 |
1,897 |
290 |
|||||||
Research and development |
1,073 |
930 |
1,408 |
216 |
3,531 |
4,471 |
686 |
|||||||
Total share-based compensation expenses |
1,578 |
1,414 |
1,979 |
303 |
5,626 |
6,728 |
1,031 |
|||||||
(2) All translations from RMB to U.S. dollars are made at a rate of RMB 6.5250 to US$1.00, the exchange rate in effect as of December 30, 2020 as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System. |
Baidu, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In millions except for share information, unaudited) |
||||||
December 31, |
December 31, |
December 31, |
||||
2019 |
2020 |
2020 |
||||
RMB |
RMB |
US$ |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
33,443 |
35,782 |
5,484 |
|||
Restricted cash |
996 |
758 |
117 |
|||
Short-term investments |
112,924 |
126,402 |
19,372 |
|||
Accounts receivable, net |
7,416 |
8,668 |
1,328 |
|||
Amounts due from related parties |
1,594 |
726 |
111 |
|||
Other current assets, net |
9,189 |
11,006 |
1,687 |
|||
Total current assets |
165,562 |
183,342 |
28,099 |
|||
Non-current assets: |
||||||
Fixed assets, net |
18,311 |
17,508 |
2,683 |
|||
Licensed copyrights, net |
6,287 |
6,435 |
986 |
|||
Produced content, net |
4,355 |
6,556 |
1,005 |
|||
Intangible assets, net |
1,600 |
2,022 |
310 |
|||
Goodwill |
18,250 |
22,248 |
3,410 |
|||
Long-term investments, net |
69,410 |
76,233 |
11,683 |
|||
Amounts due from related parties |
3,564 |
3,438 |
527 |
|||
Deferred tax assets, net |
2,193 |
1,674 |
257 |
|||
Operating lease right-of-use assets |
7,332 |
9,804 |
1,503 |
|||
Other non-current assets |
4,452 |
3,448 |
527 |
|||
Total non-current assets |
135,754 |
149,366 |
22,891 |
|||
Total assets |
301,316 |
332,708 |
50,990 |
|||
LIABILITIES AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
2,618 |
3,016 |
462 |
|||
Accounts payable and accrued liabilities |
32,701 |
36,716 |
5,627 |
|||
Customer deposits and deferred revenue |
11,062 |
12,626 |
1,935 |
|||
Deferred income |
529 |
158 |
24 |
|||
Long-term loans, current portion |
737 |
7,427 |
1,138 |
|||
Convertible notes, current portion |
- |
4,752 |
728 |
|||
Notes payable, current portion |
5,219 |
- |
- |
|||
Amounts due to related parties |
2,231 |
1,324 |
203 |
|||
Operating lease liabilities |
2,283 |
2,366 |
364 |
|||
Total current liabilities |
57,380 |
68,385 |
10,481 |
|||
Non-current liabilities: |
||||||
Deferred income |
17 |
97 |
15 |
|||
Deferred revenue |
1,009 |
686 |
105 |
|||
Amounts due to related parties |
3,846 |
3,543 |
543 |
|||
Long-term loans |
7,804 |
- |
- |
|||
Notes payable |
38,090 |
48,408 |
7,419 |
|||
Convertible senior notes |
12,297 |
11,927 |
1,828 |
|||
Deferred tax liabilities |
3,273 |
3,067 |
470 |
|||
Operating lease liabilities |
4,486 |
4,693 |
719 |
|||
Other non-current liabilities |
299 |
59 |
9 |
|||
Total non-current liabilities |
71,121 |
72,480 |
11,108 |
|||
Total liabilities |
128,501 |
140,865 |
21,589 |
|||
Redeemable noncontrolling interests |
1,109 |
3,102 |
475 |
|||
Equity |
||||||
Total Baidu shareholders' equity |
163,599 |
182,696 |
27,999 |
|||
Noncontrolling interests |
8,107 |
6,045 |
927 |
|||
Total equity |
171,706 |
188,741 |
28,926 |
|||
Total liabilities, redeemable noncontrolling interests, and equity |
301,316 |
332,708 |
50,990 |
|||
Baidu, Inc. |
|||||||||||||||||||||||||
Selected Information |
|||||||||||||||||||||||||
(In millions except for per ADS information, unaudited) |
|||||||||||||||||||||||||
Three months ended |
Three months ended |
Three months ended |
Three months ended |
||||||||||||||||||||||
Baidu |
iQIYI |
Elim & |
Baidu, |
Baidu |
iQIYI |
Elim & |
Baidu, |
Baidu |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
||||||||||
Total revenues |
21,711 |
7,497 |
(324) |
28,884 |
21,379 |
7,188 |
(335) |
28,232 |
23,111 |
7,458 |
(306) |
30,263 |
3,542 |
1,144 |
(48) |
4,638 |
|||||||||
YOY |
6% |
(1%) |
5% |
||||||||||||||||||||||
QOQ |
8% |
4% |
7% |
||||||||||||||||||||||
Costs and expenses: |
|||||||||||||||||||||||||
Cost of revenues (1) |
8,215 |
7,914 |
(612) |
15,517 |
6,728 |
6,363 |
(276) |
12,815 |
7,997 |
6,785 |
(260) |
14,522 |
1,226 |
1,040 |
(40) |
2,226 |
|||||||||
Selling, general and administrative (1) |
2,575 |
1,400 |
(19) |
3,956 |
3,354 |
1,364 |
(18) |
4,700 |
3,787 |
1,317 |
(10) |
5,094 |
580 |
202 |
(2) |
780 |
|||||||||
Research and development (1) |
4,051 |
711 |
(6) |
4,756 |
3,893 |
671 |
(3) |
4,561 |
5,007 |
663 |
- |
5,670 |
767 |
102 |
- |
869 |
|||||||||
Total costs and expenses |
14,841 |
10,025 |
(637) |
24,229 |
13,975 |
8,398 |
(297) |
22,076 |
16,791 |
8,765 |
(270) |
25,286 |
2,573 |
1,344 |
(42) |
3,875 |
|||||||||
YOY |
|||||||||||||||||||||||||
Cost of revenues |
(3%) |
(14%) |
(6%) |
||||||||||||||||||||||
Selling, general and administrative |
47% |
(6%) |
29% |
||||||||||||||||||||||
Research and development |
24% |
(7%) |
19% |
||||||||||||||||||||||
Cost and expenses |
13% |
(13%) |
4% |
||||||||||||||||||||||
Operating income (loss) |
6,870 |
(2,528) |
313 |
4,655 |
7,404 |
(1,210) |
(38) |
6,156 |
6,320 |
(1,307) |
(36) |
4,977 |
969 |
(200) |
(6) |
763 |
|||||||||
YOY |
(8%) |
(48%) |
7% |
||||||||||||||||||||||
QOQ |
(15%) |
8% |
(19%) |
||||||||||||||||||||||
Operating margin |
32% |
(34%) |
16% |
35% |
(17%) |
22% |
27% |
(18%) |
16% |
||||||||||||||||
Add: total other income (loss),net |
624 |
75 |
- |
699 |
8,827 |
67 |
- |
8,894 |
774 |
(241) |
- |
533 |
119 |
(37) |
- |
82 |
|||||||||
Less: income tax expense |
281 |
23 |
- |
304 |
1,599 |
19 |
- |
1,618 |
1,042 |
(16) |
- |
1,026 |
160 |
(2) |
- |
158 |
|||||||||
Less: net (loss) income attributable to NCI |
(220) |
18 |
(1093) |
(3) |
(1,295) |
264 |
13 |
(523) |
(3) |
(246) |
16 |
16 |
(722) |
(3) |
(690) |
3 |
2 |
(112) |
(3) |
(107) |
|||||
Net income(loss) attributable to Baidu |
7,433 |
(2,494) |
1,406 |
6,345 |
14,368 |
(1,175) |
485 |
13,678 |
6,036 |
(1,548) |
686 |
5,174 |
925 |
(237) |
106 |
794 |
|||||||||
YOY |
(19%) |
(38%) |
(18%) |
||||||||||||||||||||||
QOQ |
(58%) |
32% |
(62%) |
||||||||||||||||||||||
Net margin |
34% |
(33%) |
22% |
67% |
(16%) |
48% |
26% |
(21%) |
17% |
||||||||||||||||
Non-GAAP financial measures: |
|||||||||||||||||||||||||
Operating income (loss) (non-GAAP) |
8,492 |
(2,052) |
6,753 |
8,505 |
(831) |
7,636 |
8,031 |
(940) |
7,055 |
1,231 |
(144) |
1,081 |
|||||||||||||
YOY |
(5%) |
(54%) |
4% |
||||||||||||||||||||||
QOQf |
(6%) |
13% |
(8%) |
||||||||||||||||||||||
Operating margin (non-GAAP) |
39% |
(27%) |
23% |
40% |
(12%) |
27% |
35% |
(13%) |
23% |
||||||||||||||||
Net income (loss) attributable to Baidu (non-GAAP) |
9,950 |
(1,901) |
9,193 |
7,486 |
(830) |
6,988 |
7,533 |
(1,177) |
6,868 |
1,154 |
(181) |
1,053 |
|||||||||||||
YOY |
(24%) |
(38%) |
(25%) |
||||||||||||||||||||||
QOQ |
1% |
42% |
(2%) |
||||||||||||||||||||||
Net margin (non-GAAP) |
46% |
(25%) |
32% |
35% |
(12%) |
25% |
33% |
(16%) |
23% |
||||||||||||||||
Adjusted EBITDA |
9,788 |
(1,926) |
8,175 |
9,822 |
(711) |
9,073 |
9,422 |
(822) |
8,564 |
1,444 |
(126) |
1,312 |
|||||||||||||
YOY |
(4%) |
(57%) |
5% |
||||||||||||||||||||||
QOQ |
(4%) |
16% |
(6%) |
||||||||||||||||||||||
Adjusted EBITDA margin |
45% |
(26%) |
28% |
46% |
(10%) |
32% |
41% |
(11%) |
28% |
||||||||||||||||
(1) Includes share-based compensation as follows: |
|||||||||||||||||||||||||
Cost of revenues |
43 |
49 |
92 |
29 |
52 |
81 |
46 |
45 |
91 |
7 |
7 |
14 |
|||||||||||||
Selling, general and administrative |
220 |
193 |
413 |
187 |
216 |
403 |
255 |
225 |
480 |
39 |
34 |
73 |
|||||||||||||
Research and development |
1,001 |
72 |
1,073 |
846 |
84 |
930 |
1,329 |
79 |
1,408 |
204 |
12 |
216 |
|||||||||||||
Total share-based compensation |
1,264 |
314 |
1,578 |
1,062 |
352 |
1,414 |
1,630 |
349 |
1,979 |
250 |
53 |
303 |
|||||||||||||
(2) Relates to intersegment eliminations and adjustments |
|||||||||||||||||||||||||
(3) Relates to the net loss attributable to iQIYI noncontrolling interests |
Baidu, Inc. |
|||||||||||||||||||
Selected Information |
|||||||||||||||||||
(In millions except for per ADS information, unaudited) |
|||||||||||||||||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
|||||||||||||||||
Baidu |
iQIYI |
Elim & |
Baidu, |
Baidu |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
Baidu Core |
iQIYI |
Elim & adj(2) |
Baidu, Inc. |
||||||||
Total revenues |
79,711 |
28,994 |
(1,292) |
107,413 |
78,684 |
29,707 |
(1,317) |
107,074 |
12,059 |
4,553 |
(202) |
16,410 |
|||||||
YOY |
(1%) |
2% |
(0%) |
||||||||||||||||
Costs and expenses: |
|||||||||||||||||||
Cost of revenues (1) |
34,019 |
30,348 |
(1,517) |
62,850 |
28,368 |
27,884 |
(1,094) |
55,158 |
4,348 |
4,273 |
(167) |
8,454 |
|||||||
Selling, general and administrative (1) |
14,733 |
5,237 |
(60) |
19,910 |
12,931 |
5,188 |
(56) |
18,063 |
1,982 |
795 |
(8) |
2,769 |
|||||||
Research and development (1) |
15,698 |
2,667 |
(19) |
18,346 |
16,847 |
2,676 |
(10) |
19,513 |
2,581 |
410 |
(2) |
2,989 |
|||||||
Total costs and expenses |
64,450 |
38,252 |
(1,596) |
101,106 |
58,146 |
35,748 |
(1,160) |
92,734 |
8,911 |
5,478 |
(177) |
14,212 |
|||||||
YOY |
|||||||||||||||||||
Cost of revenues |
(17%) |
(8%) |
(12%) |
||||||||||||||||
Selling, general and administrative |
(12%) |
(1%) |
(9%) |
||||||||||||||||
Research and development |
7% |
0% |
6% |
||||||||||||||||
Cost and expenses |
(10%) |
(7%) |
(8%) |
||||||||||||||||
Operating income (loss) |
15,261 |
(9,258) |
304 |
6,307 |
20,538 |
(6,041) |
(157) |
14,340 |
3,148 |
(925) |
(25) |
2,198 |
|||||||
YOY |
35% |
(35%) |
127% |
||||||||||||||||
Operating margin |
19% |
(32%) |
6% |
26% |
(20%) |
13% |
|||||||||||||
Add: total other income (loss),net |
(5,680) |
(967) |
(6,647) |
9,693 |
(943) |
- |
8,750 |
1,486 |
(145) |
- |
1,341 |
||||||||
Less: income tax expense |
1,896 |
52 |
1,948 |
4,041 |
23 |
- |
4,064 |
619 |
4 |
- |
623 |
||||||||
Less: net income (loss) attributable to NCI |
105 |
46 |
(4,496) |
(4,345) |
(334) |
31 |
(3,143) |
(3) |
(3,446) |
(50) |
5 |
(483) |
(3) |
(528) |
|||||
Net income(loss) attributable to Baidu |
7,580 |
(10,323) |
4,800 |
2,057 |
26,524 |
(7,038) |
2,986 |
22,472 |
4,065 |
(1,079) |
458 |
3,444 |
|||||||
YOY |
250% |
(32%) |
992% |
||||||||||||||||
Net margin |
10% |
(36%) |
2% |
34% |
(24%) |
21% |
|||||||||||||
Non-GAAP financial measures: |
|||||||||||||||||||
Operating income (loss) (non-GAAP) |
20,311 |
(7,815) |
12,800 |
26,366 |
(4,477) |
21,732 |
4,041 |
(685) |
3,331 |
||||||||||
YOY |
30% |
(43%) |
70% |
||||||||||||||||
Operating margin (non-GAAP) |
25% |
(27%) |
12% |
34% |
(15%) |
20% |
|||||||||||||
Net income (loss) attributable to Baidu (non-GAAP) |
22,824 |
(8,765) |
18,182 |
25,192 |
(5,444) |
22,020 |
3,861 |
(835) |
3,375 |
||||||||||
YOY |
10% |
(38%) |
21% |
||||||||||||||||
Net margin (non-GAAP) |
29% |
(30%) |
17% |
32% |
(18%) |
21% |
|||||||||||||
Adjusted EBITDA |
25,451 |
(7,339) |
18,416 |
31,656 |
(3,996) |
27,503 |
4,851 |
(611) |
4,215 |
||||||||||
YOY |
24% |
(46%) |
49% |
||||||||||||||||
Adjusted EBITDA margin |
32% |
(25%) |
17% |
40% |
(13%) |
26% |
|||||||||||||
(1) Includes share-based compensation as follows: |
|||||||||||||||||||
Cost of revenues |
156 |
171 |
327 |
158 |
202 |
360 |
24 |
31 |
55 |
||||||||||
Selling, general and administrative |
1,092 |
676 |
1,768 |
1,046 |
851 |
1,897 |
160 |
130 |
290 |
||||||||||
Research and development |
3,293 |
238 |
3,531 |
4,154 |
317 |
4,471 |
637 |
49 |
686 |
||||||||||
Total share-based compensation |
4,541 |
1,085 |
5,626 |
5,358 |
1,370 |
6,728 |
821 |
210 |
1,031 |
||||||||||
(2) Relates to intersegment eliminations and adjustments |
|||||||||||||||||||
(3) Relates to the net loss attributable to iQIYI noncontrolling interests |
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, 2019 (RMB) |
September 30, 2020 (RMB) |
December 31, 2020 (RMB) |
December 31, 2020 (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 |
8,688 |
2,343 |
11,031 |
9,716 |
(1,929) |
7,787 |
7,546 |
(1,519) |
6,027 |
1,157 |
(233) |
924 |
||||
Net cash provided by (used in) investing activities |
10,194 |
(2,089) |
8,105 |
(6,576) |
343 |
(6,233) |
(1,196) |
281 |
(915) |
(183) |
43 |
(140) |
||||
Net cash (used in) provided by financing activities |
(1,181) |
(259) |
(1,440) |
(4,387) |
238 |
(4,149) |
4,185 |
8,392 |
12,577 |
641 |
1,286 |
1,927 |
||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(254) |
(178) |
(432) |
(77) |
(113) |
(190) |
(209) |
(32) |
(241) |
(32) |
(5) |
(37) |
||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
17,447 |
(183) |
17,264 |
(1,324) |
(1,461) |
(2,785) |
10,326 |
7,122 |
17,448 |
1,583 |
1,091 |
2,674 |
||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
10,082 |
7,093 |
17,175 |
16,597 |
5,280 |
21,877 |
15,273 |
3,819 |
19,092 |
2,341 |
586 |
2,927 |
||||
At end of period |
27,529 |
6,910 |
34,439 |
15,273 |
3,819 |
19,092 |
25,599 |
10,941 |
36,540 |
3,924 |
1,677 |
5,601 |
||||
Net cash provided by (used in) operating activities |
8,688 |
2,343 |
11,031 |
9,716 |
(1,929) |
7,787 |
7,546 |
(1,519) |
6,027 |
1,157 |
(233) |
924 |
||||
Less: Capital expenditures |
(652) |
(232) |
(884) |
(1,417) |
(90) |
(1,507) |
(2,151) |
(27) |
(2,178) |
(330) |
(4) |
(334) |
||||
Less: Acquisition of licensed copyrights(1) |
(54) |
(3,656) |
(3,710) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||||
Free cash flow |
7,982 |
(1,545) |
6,437 |
8,299 |
(2,019) |
6,280 |
5,395 |
(1,546) |
3,849 |
827 |
(237) |
590 |
||||
Note: Baidu excl. iQIYI represents Baidu, Inc. minus iQIYI's consolidated cash flows. |
||||||||||||||||
(1) Starting from January 1, 2020, Baidu adopted ASU 2019-02, Improvements to Accounting for Costs of Films and License Agreements for Program Materials, which reclassifies cash outflows for |
||||||||||||||||
Free cash flow, previously reported |
8,036 |
2,111 |
10,147 |
8,299 |
385 |
8,684 |
5,395 |
1,255 |
6,650 |
827 |
192 |
1,019 |
||||
Less: Acquisition of licensed copyrights |
(54) |
(3,656) |
(3,710) |
- |
(2,404) |
(2,404) |
- |
(2,801) |
(2,801) |
- |
(429) |
(429) |
||||
Free cash flow, revised |
7,982 |
(1,545) |
6,437 |
8,299 |
(2,019) |
6,280 |
5,395 |
(1,546) |
3,849 |
827 |
(237) |
590 |
Baidu, Inc. |
||||||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||||||
(In millions,unaudited) |
||||||||||||
Twelve months ended |
Twelve months ended |
Twelve months ended |
||||||||||
December 31, 2019 (RMB) |
December 31, 2020 (RMB) |
December 31, 2020 (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 |
24,552 |
3,906 |
28,458 |
29,611 |
(5,411) |
24,200 |
4,538 |
(829) |
3,709 |
|||
Net cash (used in) provided by investing activities |
(8,225) |
(11,749) |
(19,974) |
(27,711) |
159 |
(27,552) |
(4,247) |
24 |
(4,223) |
|||
Net cash (used in) provided by financing activities |
(11,753) |
7,880 |
(3,873) |
(3,709) |
9,374 |
5,665 |
(568) |
1,437 |
869 |
|||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(112) |
113 |
1 |
(121) |
(91) |
(212) |
(18) |
(14) |
(32) |
|||
Net increase (decrease) in cash, cash equivalents and restricted cash |
4,462 |
150 |
4,612 |
(1,930) |
4,031 |
2,101 |
(295) |
618 |
323 |
|||
Cash, cash equivalents and restricted cash |
||||||||||||
At beginning of period |
23,067 |
6,760 |
29,827 |
27,529 |
6,910 |
34,439 |
4,219 |
1,059 |
5,278 |
|||
At end of period |
27,529 |
6,910 |
34,439 |
25,599 |
10,941 |
36,540 |
3,924 |
1,677 |
5,601 |
|||
Net cash provided by (used in) operating activities |
24,552 |
3,906 |
28,458 |
29,611 |
(5,411) |
24,200 |
4,538 |
(829) |
3,709 |
|||
Less: Capital expenditures |
(5,688) |
(740) |
(6,428) |
(4,843) |
(241) |
(5,084) |
(742) |
(37) |
(779) |
|||
Less: Acquisition of licensed copyrights(1) |
(195) |
(11,957) |
(12,152) |
- |
- |
- |
- |
- |
- |
|||
Free cash flow |
18,669 |
(8,791) |
9,878 |
24,768 |
(5,652) |
19,116 |
3,796 |
(866) |
2,930 |
|||
Note: Baidu excl. iQIYI represents Baidu, Inc. minus iQIYI's consolidated cash flows. |
||||||||||||
(1) Starting from January 1, 2020, Baidu adopted ASU 2019-02, Improvements to Accounting for Costs of Films and License Agreements for Program Materials, which reclassifies cash outflows for costs incurred to acquire licensed contents from investing activities to operating activities. To increase comparability, 2019 non-GAAP measure of free cash flow has been retrospectively adjusted to include cash outflows of acquisition of licensed copyrights, which is presented on the same basis as 2020 and going forward. |
||||||||||||
Free cash flow, previously reported |
18,864 |
3,166 |
22,030 |
24,768 |
4,985 |
29,753 |
3,796 |
764 |
4,560 |
|||
Less: Acquisition of licensed copyrights |
(195) |
(11,957) |
(12,152) |
- |
(10,637) |
(10,637) |
- |
(1,630) |
(1,630) |
|||
Free cash flow, revised |
18,669 |
(8,791) |
9,878 |
24,768 |
(5,652) |
19,116 |
3,796 |
(866) |
2,930 |
Baidu, Inc. |
||||||||||||||||
Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures |
||||||||||||||||
(In millions except for ADS and per ADS information, unaudited) |
||||||||||||||||
Three months ended |
Three months ended |
Three months ended |
Three months ended |
|||||||||||||
December 31, 2019 (RMB) |
September 30, 2020 (RMB) |
December 31, 2020 (RMB) |
December 31, 2020 (US$) |
|||||||||||||
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
|||||
Operating income (loss) |
6,870 |
(2,528) |
4,655 |
7,404 |
(1,210) |
6,156 |
6,320 |
(1,307) |
4,977 |
969 |
(200) |
763 |
||||
Add: Share-based compensation expenses |
1,264 |
314 |
1,578 |
1,062 |
352 |
1,414 |
1,630 |
349 |
1,979 |
250 |
53 |
303 |
||||
Add: Amortization and impairment of intangible assets(1) |
358 |
162 |
520 |
39 |
27 |
66 |
81 |
18 |
99 |
12 |
3 |
15 |
||||
Operating income (loss) (non-GAAP) |
8,492 |
(2,052) |
6,753 |
8,505 |
(831) |
7,636 |
8,031 |
(940) |
7,055 |
1,231 |
(144) |
1,081 |
||||
Add: Depreciation of fixed assets |
1,296 |
126 |
1,422 |
1,317 |
120 |
1,437 |
1,391 |
118 |
1,509 |
213 |
18 |
231 |
||||
Adjusted EBITDA |
9,788 |
(1,926) |
8,175 |
9,822 |
(711) |
9,073 |
9,422 |
(822) |
8,564 |
1,444 |
(126) |
1,312 |
||||
Net income (loss) attributable to Baidu |
7,433 |
(2,494) |
6,345 |
14,368 |
(1,175) |
13,678 |
6,036 |
(1,548) |
5,174 |
925 |
(237) |
794 |
||||
Add: Share-based compensation expenses |
1,257 |
314 |
1,433 |
1,056 |
352 |
1,252 |
1,618 |
349 |
1,802 |
248 |
53 |
275 |
||||
Add: Amortization and impairment of intangible assets(1) |
104 |
162 |
208 |
38 |
27 |
55 |
67 |
18 |
78 |
9 |
3 |
12 |
||||
Add: Disposal loss (gain)(4) |
663 |
- |
663 |
(5) |
- |
(5) |
(28) |
- |
(28) |
(4) |
- |
(4) |
||||
Add: Impairment of long-term investments |
507 |
142 |
587 |
- |
- |
- |
147 |
- |
147 |
23 |
- |
23 |
||||
Add: Fair value loss (gain) of long-term investments |
76 |
(1) |
75 |
(8,855) |
(39) |
(8,880) |
(380) |
(1) |
(380) |
(58) |
- |
(58) |
||||
Add: Reconciling items on equity method investments(2) |
440 |
10 |
446 |
556 |
3 |
558 |
250 |
9 |
256 |
38 |
1 |
39 |
||||
Add: Tax effects on non-GAAP adjustments(3) |
(530) |
(34) |
(564) |
328 |
2 |
330 |
(177) |
(4) |
(181) |
(27) |
(1) |
(28) |
||||
Net income (loss) attributable to Baidu (non-GAAP) |
9,950 |
(1,901) |
9,193 |
7,486 |
(830) |
6,988 |
7,533 |
(1,177) |
6,868 |
1,154 |
(181) |
1,053 |
||||
Diluted earnings per ADS |
18.25 |
39.79 |
15.05 |
2.31 |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.06 |
0.04 |
0.08 |
0.01 |
||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
8.23 |
(19.48) |
4.95 |
0.76 |
||||||||||||
Diluted earnings per ADS (non-GAAP) |
26.54 |
20.35 |
20.08 |
3.08 |
||||||||||||
(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) This represents tax impact of all non-GAAP adjustments |
||||||||||||||||
(4) Includes re-measurement gain or loss of previously held equity interest in a business acquisition |
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, 2019 (RMB) |
December 31, 2020 (RMB) |
December 31, 2020 (US$) |
||||||||||
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
Baidu Core |
iQIYI |
Baidu, Inc. |
||||
Operating income (loss) |
15,261 |
(9,258) |
6,307 |
20,538 |
(6,041) |
14,340 |
3,148 |
(925) |
2,198 |
|||
Add: Share-based compensation expenses |
4,541 |
1,085 |
5,626 |
5,358 |
1,370 |
6,728 |
821 |
210 |
1,031 |
|||
Add: Amortization and impairment of intangible assets(1) |
509 |
358 |
867 |
470 |
194 |
664 |
72 |
30 |
102 |
|||
Operating income (loss) (non-GAAP) |
20,311 |
(7,815) |
12,800 |
26,366 |
(4,477) |
21,732 |
4,041 |
(685) |
3,331 |
|||
Add: Depreciation of fixed assets |
5,140 |
476 |
5,616 |
5,290 |
481 |
5,771 |
810 |
74 |
884 |
|||
Adjusted EBITDA |
25,451 |
(7,339) |
18,416 |
31,656 |
(3,996) |
27,503 |
4,851 |
(611) |
4,215 |
|||
Net income (loss) attributable to Baidu |
7,580 |
(10,323) |
2,057 |
26,524 |
(7,038) |
22,472 |
4,065 |
(1,079) |
3,444 |
|||
Add: Share-based compensation expenses |
4,515 |
1,085 |
5,126 |
5,324 |
1,370 |
6,078 |
816 |
210 |
932 |
|||
Add: Amortization and impairment of intangible assets(1) |
188 |
358 |
419 |
355 |
194 |
479 |
54 |
30 |
74 |
|||
Add: Disposal loss(4) |
429 |
1 |
430 |
210 |
- |
210 |
32 |
- |
32 |
|||
Add: Impairment of long-term investments |
9,921 |
169 |
10,028 |
2,534 |
74 |
2,577 |
389 |
11 |
395 |
|||
Add: Fair value gain of long-term investments |
(854) |
(1) |
(856) |
(12,078) |
(40) |
(12,103) |
(1,851) |
(6) |
(1,855) |
|||
Add: Reconciling items on equity method investments(2) |
2,399 |
33 |
2,419 |
2,447 |
32 |
2,467 |
375 |
5 |
378 |
|||
Add: Tax effects on non-GAAP adjustments(3) |
(1,354) |
(87) |
(1,441) |
(124) |
(36) |
(160) |
(19) |
(6) |
(25) |
|||
Net income (loss) attributable to Baidu (non-GAAP) |
22,824 |
(8,765) |
18,182 |
25,192 |
(5,444) |
22,020 |
3,861 |
(835) |
3,375 |
|||
Diluted earnings per ADS |
5.60 |
64.98 |
9.96 |
|||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.22 |
0.26 |
0.04 |
|||||||||
Add: Non-GAAP adjustments to earnings per ADS |
46.22 |
(1.31) |
(0.20) |
|||||||||
Diluted earnings per ADS (non-GAAP) |
52.04 |
63.93 |
9.80 |
|||||||||
(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) This represents tax impact of all non-GAAP adjustments |
||||||||||||
(4) Includes re-measurement gain or loss of previously held equity interest in a business acquisition |
View original content:http://www.prnewswire.com/news-releases/baidu-announces-fourth-quarter-and-fiscal-year-2020-results-301232187.html