BEIJING, Nov. 17, 2020 /PRNewswire/ -- Baidu, Inc. (NASDAQ: BIDU) ("Baidu" or the "Company"), a leading search engine, knowledge and information centered Internet platform and AI company, today announced its unaudited financial results for the third quarter ended September 30, 2020[1].
"Our revenue growth turned positive in the third quarter with many advertising verticals turning around, putting Baidu in a good position to further benefit from a recovery in the Chinese economy. The vibrant mobile ecosystem that Baidu has built in the last few years sets a strong foundation for us to grow our non-advertising business," said Robin Li, Co-founder and CEO of Baidu. "Our new AI businesses saw healthy growth in the third quarter, particularly from cloud, where we are differentiating with AI solutions."
"Our team executed in the third quarter with top line growth, resilient profitability and strong cash flow, a testament to the durability of Baidu's business, despite China experiencing a second wave of COVID-19 in July. Our focus on differentiating Baidu with open-platform, in-app search and new AI businesses has enabled Baidu Core's adjusted EBITDA margin to reach 46% in the third quarter," said Herman Yu, CFO of Baidu. "We also executed on our capital allocation strategy by selling down equity investments and continuing to execute on our share repurchase plan."
Financial Highlights
Baidu, Inc. |
||||||||||
(In millions except per ADS, |
Q3 |
Q2 |
Q3 |
|||||||
unaudited) |
2019 |
2020 |
2020 |
YOY |
QOQ |
|||||
RMB |
RMB |
RMB |
US$ |
|||||||
Total revenues |
28,080 |
26,034 |
28,232 |
4,158 |
1% |
8% |
||||
Operating income |
2,355 |
3,644 |
6,156 |
907 |
161% |
69% |
||||
Operating income (non-GAAP) [2] |
3,691 |
5,605 |
7,636 |
1,125 |
107% |
36% |
||||
Net income (loss) to Baidu |
(6,373) |
3,579 |
13,678 |
2,015 |
- |
282% |
||||
Net income to Baidu (non-GAAP) [2] |
4,387 |
5,082 |
6,988 |
1,029 |
59% |
38% |
||||
Diluted earnings (loss) per ADS |
(18.37) |
10.31 |
39.79 |
5.86 |
- |
286% |
||||
Diluted earnings per ADS (non-GAAP) [2] |
12.61 |
14.73 |
20.35 |
3.00 |
61% |
38% |
||||
Adjusted EBITDA [2] |
5,116 |
7,015 |
9,073 |
1,336 |
77% |
29% |
||||
Adjusted EBITDA margin |
18% |
27% |
32% |
32% |
Baidu Core |
||||||||||
Q3 |
Q2 |
Q3 |
||||||||
(In millions, unaudited) |
2019 |
2020 |
2020 |
YOY |
QOQ |
|||||
RMB |
RMB |
RMB |
US$ |
|||||||
Total revenues |
21,010 |
18,926 |
21,379 |
3,149 |
2% |
13% |
||||
Operating income |
5,191 |
4,966 |
7,404 |
1,090 |
43% |
49% |
||||
Operating income (non-GAAP) [2] |
6,224 |
6,482 |
8,505 |
1,253 |
37% |
31% |
||||
Net income (loss) to Baidu Core |
(4,287) |
4,424 |
14,368 |
2,116 |
- |
225% |
||||
Net income to Baidu Core (non-GAAP) [2] |
6,310 |
5,656 |
7,486 |
1,103 |
19% |
32% |
||||
Adjusted EBITDA [2] |
7,525 |
7,771 |
9,822 |
1,447 |
31% |
26% |
||||
Adjusted EBITDA margin |
36% |
41% |
46% |
46% |
[1] Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB6.7896 to US$1.00, the exchange rate in effect as of September 30, 2020 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 Non-GAAP Financial Measures section. Also see the table captioned "Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures" for more details. |
Other Highlights
Corporate
Mobile Ecosystem
DuerOS
Cloud, AI Services & AI Platform
Apollo
iQIYI
Third Quarter 2020 Results
Total revenues reached RMB 28.2 billion ($4.16 billion), increasing 1% year over year.
Revenue from Baidu Core reached RMB 21.4 billion ($3.15 billion), increasing 2% year over year. Online marketing revenue from Baidu Core was RMB 18.4 billion ($2.72 billion), which was basically flat from last year. Non-online marketing revenue from Baidu Core reached 2.9 billion ($434 million), increasing 14% year over year, primarily driven by the growth of cloud services.
Cost of revenues was RMB 12.8 billion ($1.89 billion), decreasing 22% year over year, primarily due to a decrease in content costs, traffic acquisition costs and costs of goods sold.
Selling, general and administrative expenses were RMB 4.7 billion ($692 million), increasing 1% year over year.
Research and development expenses were RMB 4.6 billion ($673 million), decreasing 3% year over year.
Operating income was RMB 6.2 billion ($907 million) and operating margin was 22%. Baidu Core operating income was RMB 7.4 billion ($1.09 billion) and Baidu Core operating margin was 35%.
Non-GAAP operating income was RMB 7.6 billion ($1.13 billion), and non-GAAP operating margin was 27%. Non-GAAP Baidu Core operating income was RMB 8.5 billion ($1.25 billion), and non-GAAP Baidu Core operating margin was 40%.
Total other income was RMB 8.9 billion ($1.31 billion), compared to total other loss of RMB 9.5 billion in Q3 2019. Total other income in Q3 2020 included fair value gain of RMB 9.0 billion from long-term investments.
Income tax expense was RMB 1.6 billion ($239 million), compared to RMB 934 million in Q3 2019.
Net income attributable to Baidu was RMB 13.7 billion ($2.02 billion), and diluted earnings per ADS was RMB 39.79 ($5.86). Net income attributable to Baidu Core was RMB 14.4 billion ($2.12 billion).
Non-GAAP net income attributable to Baidu was RMB 7.0 billion ($1.03 billion), and non-GAAP net margin was 25%. Non-GAAP diluted earnings per ADS amounted to RMB 20.35 ($3.00). Non-GAAP net income attributable to Baidu Core was RMB 7.5 billion ($1.10 billion), and non-GAAP net margin for Baidu Core was 35%.
Adjusted EBITDA was RMB 9.1 billion ($1.34 billion) and adjusted EBITDA margin was 32%. Adjusted EBITDA for Baidu Core was RMB 9.8 billion ($1.45 billion) and adjusted EBITDA margin for Baidu Core was 46%.
As of September 30, 2020, cash, cash equivalents, restricted cash and short-term investments were RMB 146.0 billion ($21.50 billion), and cash, cash equivalents, restricted cash and short-term investments excluding iQIYI were RMB 138.5 billion ($20.41 billion). Free cash flow was RMB 6.3 billion ($925 million), and free cash flow excluding iQIYI was RMB 8.3 billion ($1.22 billion).
For more information on the adoption of ASU 2019-02 beginning January 1, 2020, in accordance with the new accounting standard, please see explanation under "Non-GAAP Financial Measures".
Financial Guidance
For the fourth quarter of 2020, Baidu expects revenues to be between RMB 28.6 billion ($4.2 billion) and RMB 31.3 billion ($4.6 billion), representing a growth rate of -1% to 8% year over year, which assumes that Baidu Core revenue will grow between -1% and 10% year over year.
The above forecast reflects Baidu's current and preliminary view, which is subject to substantial uncertainty.
Conference Call Information
Baidu's management will hold an earnings conference call at 8:15 PM on November 16, 2020, U.S. Eastern Time (9:15 AM on November 17, 2020, 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/2876397. It will automatically direct you to the registration page of "Baidu Q3 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 "2876397".
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 November 24, 2020:
International: |
+61 2 8199 0299 |
Passcode: |
2876397 |
About Baidu
Baidu, Inc. is a leading search engine, knowledge and information centered Internet platform and AI company. The Company's mission is to make the complicated world simpler through technology. 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 fourth quarter of 2020, 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 not only non-cash charges, but also other items that are infrequent or unusual 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. 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 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.
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 |
|||||||||
September 30, |
June 30, |
September 30, |
September 30, |
||||||
2019 |
2020 |
2020 |
2020 |
||||||
RMB |
RMB |
RMB |
US$(2) |
||||||
Revenues: |
|||||||||
Online marketing services |
20,434 |
17,688 |
20,201 |
2,975 |
|||||
Others |
7,646 |
8,346 |
8,031 |
1,183 |
|||||
Total revenues |
28,080 |
26,034 |
28,232 |
4,158 |
|||||
Costs and expenses: |
|||||||||
Cost of revenues(1) |
16,378 |
13,134 |
12,815 |
1,886 |
|||||
Selling, general and administrative(1) |
4,657 |
4,417 |
4,700 |
692 |
|||||
Research and development(1) |
4,690 |
4,839 |
4,561 |
673 |
|||||
Total costs and expenses |
25,725 |
22,390 |
22,076 |
3,251 |
|||||
Operating income |
2,355 |
3,644 |
6,156 |
907 |
|||||
Other income (loss): |
|||||||||
Interest income |
1,687 |
1,312 |
1,297 |
191 |
|||||
Interest expense |
(788) |
(820) |
(755) |
(111) |
|||||
Foreign exchange income (loss), net |
29 |
55 |
(271) |
(40) |
|||||
Gain (loss) from equity method investments |
(729) |
(1,732) |
(546) |
(80) |
|||||
Other income (loss), net |
(9,683) |
1,551 |
9,169 |
1,351 |
|||||
Total other income (loss), net |
(9,484) |
366 |
8,894 |
1,311 |
|||||
Income (loss) before income taxes |
(7,129) |
4,010 |
15,050 |
2,218 |
|||||
Income tax expense |
934 |
1,222 |
1,618 |
239 |
|||||
Net income (loss) |
(8,063) |
2,788 |
13,432 |
1,979 |
|||||
Net loss attributable to noncontrolling interests |
(1,690) |
(791) |
(246) |
(36) |
|||||
Net income (loss) attributable to Baidu |
(6,373) |
3,579 |
13,678 |
2,015 |
|||||
Earnings per ADS (1 Class A ordinary share equals 10 ADSs): |
|||||||||
-Basic |
(18.37) |
10.34 |
40.21 |
5.92 |
|||||
-Diluted |
(18.37) |
10.31 |
39.79 |
5.86 |
|||||
Earnings per share for Class A and Class B ordinary shares: |
|||||||||
-Basic |
(183.74) |
103.44 |
402.06 |
59.22 |
|||||
-Diluted |
(183.74) |
103.06 |
397.88 |
58.60 |
|||||
Weighted average number of Class A and Class B ordinary shares outstanding: |
|||||||||
Basic |
34,793,154 |
34,377,658 |
33,982,547 |
33,982,547 |
|||||
Diluted |
34,793,154 |
34,505,617 |
34,339,438 |
34,339,438 |
|||||
(1) Includes share-based compensation expenses as follows: |
|||||||||
Cost of revenues |
70 |
108 |
81 |
12 |
|||||
Selling, general and administrative |
336 |
550 |
403 |
60 |
|||||
Research and development |
810 |
1,188 |
930 |
137 |
|||||
Total share-based compensation expenses |
1,216 |
1,846 |
1,414 |
209 |
|||||
(2) All translations from RMB to U.S. dollars are made at a rate of RMB 6.7896 to US$1.00, the exchange rate in effect as of |
Baidu, Inc. |
||||||
Condensed Consolidated Balance Sheets |
||||||
(In millions except for share information, unaudited) |
||||||
December 31, |
September 30, |
September 30, |
||||
2019 |
2020 |
2020 |
||||
RMB |
RMB |
US$ |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
33,443 |
18,423 |
2,713 |
|||
Restricted cash |
996 |
669 |
99 |
|||
Short-term investments |
112,924 |
126,876 |
18,687 |
|||
Accounts receivable, net |
7,416 |
7,046 |
1,038 |
|||
Amounts due from related parties |
1,594 |
1,307 |
193 |
|||
Other current assets, net |
9,189 |
8,831 |
1,301 |
|||
Total current assets |
165,562 |
163,152 |
24,031 |
|||
Non-current assets: |
||||||
Fixed assets, net |
18,311 |
17,154 |
2,527 |
|||
Licensed copyrights, net |
6,287 |
6,062 |
893 |
|||
Intangible assets, net |
1,600 |
2,033 |
299 |
|||
Goodwill |
18,250 |
21,776 |
3,207 |
|||
Long-term investments, net |
69,410 |
81,289 |
11,973 |
|||
Amounts due from related parties |
3,564 |
3,639 |
536 |
|||
Deferred tax assets, net |
2,193 |
804 |
118 |
|||
Operating lease right-of-use assets |
7,332 |
9,648 |
1,421 |
|||
Produced content, net |
4,355 |
5,517 |
813 |
|||
Other non-current assets |
4,452 |
3,668 |
540 |
|||
Total non-current assets |
135,754 |
151,590 |
22,327 |
|||
Total assets |
301,316 |
314,742 |
46,358 |
|||
LIABILITIES AND EQUITY |
||||||
Current liabilities: |
||||||
Short-term loans |
2,618 |
3,804 |
560 |
|||
Accounts payable and accrued liabilities |
32,701 |
31,592 |
4,653 |
|||
Customer deposits and deferred revenue |
11,062 |
12,185 |
1,795 |
|||
Deferred income |
529 |
163 |
24 |
|||
Long-term loans, current portion |
737 |
7,506 |
1,106 |
|||
Notes payable, current portion |
5,219 |
- |
- |
|||
Amounts due to related parties |
2,231 |
1,747 |
257 |
|||
Operating lease liabilities |
2,283 |
4,636 |
683 |
|||
Total current liabilities |
57,380 |
61,633 |
9,078 |
|||
Non-current liabilities: |
||||||
Deferred income |
17 |
57 |
8 |
|||
Deferred revenue |
1,009 |
609 |
90 |
|||
Amounts due to related parties |
3,846 |
3,689 |
543 |
|||
Long-term loans |
7,804 |
628 |
92 |
|||
Notes payable |
38,090 |
43,917 |
6,468 |
|||
Convertible senior notes |
12,297 |
12,307 |
1,813 |
|||
Deferred tax liabilities |
3,273 |
3,319 |
489 |
|||
Operating lease liabilities |
4,486 |
4,607 |
679 |
|||
Other non-current liabilities |
299 |
316 |
47 |
|||
Total non-current liabilities |
71,121 |
69,449 |
10,229 |
|||
Total liabilities |
128,501 |
131,082 |
19,307 |
|||
Redeemable noncontrolling interests |
1,109 |
1,248 |
184 |
|||
Equity |
||||||
Total Baidu shareholders' equity |
163,599 |
176,291 |
25,965 |
|||
Noncontrolling interests |
8,107 |
6,121 |
902 |
|||
Total equity |
171,706 |
182,412 |
26,867 |
|||
Total liabilities, redeemable noncontrolling |
301,316 |
314,742 |
46,358 |
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 & |
Baidu, |
Baidu |
iQIYI |
Elim & |
Baidu, |
|||||||||
Total revenues |
21,010 |
7,397 |
(327) |
28,080 |
18,926 |
7,412 |
(304) |
26,034 |
21,379 |
7,188 |
(335) |
28,232 |
3,149 |
1,059 |
(50) |
4,158 |
||||||||
YOY |
2% |
(3%) |
1% |
|||||||||||||||||||||
QOQ |
13% |
(3%) |
8% |
|||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||
Cost of revenues (1) |
8,502 |
8,176 |
(300) |
16,378 |
6,555 |
6,834 |
(255) |
13,134 |
6,728 |
6,363 |
(276) |
12,815 |
991 |
937 |
(42) |
1,886 |
||||||||
Selling, general and administrative (1) |
3,320 |
1,350 |
(13) |
4,657 |
3,230 |
1,196 |
(9) |
4,417 |
3,354 |
1,364 |
(18) |
4,700 |
494 |
201 |
(3) |
692 |
||||||||
Research and development (1) |
3,997 |
703 |
(10) |
4,690 |
4,175 |
664 |
- |
4,839 |
3,893 |
671 |
(3) |
4,561 |
574 |
99 |
- |
673 |
||||||||
Total costs and expenses |
15,819 |
10,229 |
(323) |
25,725 |
13,960 |
8,694 |
(264) |
22,390 |
13,975 |
8,398 |
(297) |
22,076 |
2,059 |
1,237 |
(45) |
3,251 |
||||||||
YOY |
||||||||||||||||||||||||
Cost of revenues |
(21%) |
(22%) |
(22%) |
|||||||||||||||||||||
Selling, general and administrative |
1% |
1% |
1% |
|||||||||||||||||||||
Research and development |
(3%) |
(5%) |
(3%) |
|||||||||||||||||||||
Cost and expenses |
(12%) |
(18%) |
(14%) |
|||||||||||||||||||||
Operating income (loss) |
5,191 |
(2,832) |
(4) |
2,355 |
4,966 |
(1,282) |
(40) |
3,644 |
7,404 |
(1,210) |
(38) |
6,156 |
1,090 |
(178) |
(5) |
907 |
||||||||
YOY |
43% |
(57%) |
161% |
|||||||||||||||||||||
QOQ |
49% |
(6%) |
69% |
|||||||||||||||||||||
Operating margin |
25% |
(38%) |
8% |
26% |
(17%) |
14% |
35% |
(17%) |
22% |
|||||||||||||||
Add: total other income (loss),net |
(8,657) |
(827) |
(9,484) |
507 |
(141) |
- |
366 |
8,827 |
67 |
- |
8,894 |
1,301 |
10 |
- |
1,311 |
|||||||||
Less: income tax expense |
918 |
16 |
934 |
1,206 |
16 |
- |
1,222 |
1,599 |
19 |
- |
1,618 |
236 |
3 |
- |
239 |
|||||||||
Less: net income (loss) attributable to NCI |
(97) |
13 |
(1,606) |
(1,690) |
(157) |
3 |
(637) |
(3) |
(791) |
264 |
13 |
(523) |
(3) |
(246) |
39 |
2 |
(77) |
(3) |
(36) |
|||||
Net income(loss) attributable to Baidu |
(4,287) |
(3,688) |
1,602 |
(6,373) |
4,424 |
(1,442) |
597 |
3,579 |
14,368 |
(1,175) |
485 |
13,678 |
2,116 |
(173) |
72 |
2,015 |
||||||||
YOY |
- |
(68%) |
- |
|||||||||||||||||||||
QOQ |
225% |
(19%) |
282% |
|||||||||||||||||||||
Net margin |
(20%) |
(50%) |
(23%) |
23% |
(19%) |
14% |
67% |
(16%) |
48% |
|||||||||||||||
Non-GAAP financial measures: |
||||||||||||||||||||||||
Operating income (loss) (non-GAAP) |
6,224 |
(2,529) |
3,691 |
6,482 |
(837) |
5,605 |
8,505 |
(831) |
7,636 |
1,253 |
(123) |
1,125 |
||||||||||||
YOY |
37% |
(67%) |
107% |
|||||||||||||||||||||
QOQ |
31% |
(1%) |
36% |
|||||||||||||||||||||
Operating margin (non-GAAP) |
30% |
(34%) |
13% |
34% |
(11%) |
22% |
40% |
(12%) |
27% |
|||||||||||||||
Net income (loss) attributable to Baidu (non-GAAP) |
6,310 |
(3,394) |
4,387 |
5,656 |
(956) |
5,082 |
7,486 |
(830) |
6,988 |
1,103 |
(123) |
1,029 |
||||||||||||
YOY |
19% |
(76%) |
59% |
|||||||||||||||||||||
QOQ |
32% |
(13%) |
38% |
|||||||||||||||||||||
Net margin (non-GAAP) |
30% |
(46%) |
16% |
30% |
(13%) |
20% |
35% |
(12%) |
25% |
|||||||||||||||
Adjusted EBITDA |
7,525 |
(2,405) |
5,116 |
7,771 |
(716) |
7,015 |
9,822 |
(711) |
9,073 |
1,447 |
(106) |
1,336 |
||||||||||||
YOY |
31% |
(70%) |
77% |
|||||||||||||||||||||
QOQ |
26% |
(1%) |
29% |
|||||||||||||||||||||
Adjusted EBITDA margin |
36% |
(33%) |
18% |
41% |
(10%) |
27% |
46% |
(10%) |
32% |
|||||||||||||||
(1) Includes share-based compensation as follows: |
||||||||||||||||||||||||
Cost of revenues |
25 |
45 |
70 |
49 |
59 |
108 |
29 |
52 |
81 |
4 |
8 |
12 |
||||||||||||
Selling, general and administrative |
207 |
129 |
336 |
331 |
219 |
550 |
187 |
216 |
403 |
28 |
32 |
60 |
||||||||||||
Research and development |
749 |
61 |
810 |
1,102 |
86 |
1,188 |
846 |
84 |
930 |
125 |
12 |
137 |
||||||||||||
Total share-based compensation |
981 |
235 |
1,216 |
1,482 |
364 |
1,846 |
1,062 |
352 |
1,414 |
157 |
52 |
209 |
||||||||||||
(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 |
|||||||||||||
September 30, 2019 (RMB) |
June 30, 2020 (RMB) |
September 30, 2020 (RMB) |
September 30, 2020 (US$) |
|||||||||||||
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
|||||
Net cash provided by (used in) operating |
8,508 |
293 |
8,801 |
9,547 |
(1,358) |
8,189 |
9,716 |
(1,929) |
7,787 |
1,431 |
(284) |
1,147 |
||||
Net cash provided by (used in) investing activities |
(11,960) |
(922) |
(12,882) |
(8,854) |
1,144 |
(7,710) |
(6,576) |
343 |
(6,233) |
(969) |
51 |
(918) |
||||
Net cash provided by (used in) financing activities |
(1,903) |
(160) |
(2,063) |
(2,211) |
823 |
(1,388) |
(4,387) |
238 |
(4,149) |
(646) |
35 |
(611) |
||||
Effect of exchange rate changes on cash, cash |
122 |
258 |
380 |
26 |
(10) |
16 |
(77) |
(113) |
(190) |
(11) |
(17) |
(28) |
||||
Net increase (decrease) in cash, cash |
(5,233) |
(531) |
(5,764) |
(1,492) |
599 |
(893) |
(1,324) |
(1,461) |
(2,785) |
(195) |
(215) |
(410) |
||||
Cash, cash equivalents and restricted cash |
||||||||||||||||
At beginning of period |
15,315 |
7,624 |
22,939 |
18,089 |
4,681 |
22,770 |
16,597 |
5,280 |
21,877 |
2,444 |
778 |
3,222 |
||||
At end of period |
10,082 |
7,093 |
17,175 |
16,597 |
5,280 |
21,877 |
15,273 |
3,819 |
19,092 |
2,249 |
563 |
2,812 |
||||
Net cash provided by (used in) operating |
8,508 |
293 |
8,801 |
9,547 |
(1,358) |
8,189 |
9,716 |
(1,929) |
7,787 |
1,431 |
(284) |
1,147 |
||||
Less: Capital expenditures |
(1,031) |
(181) |
(1,212) |
(797) |
(57) |
(854) |
(1,417) |
(90) |
(1,507) |
(209) |
(13) |
(222) |
||||
Less: Acquisition of licensed copyrights(1) |
(50) |
(2,689) |
(2,739) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||||
Free cash flow |
7,427 |
(2,577) |
4,850 |
8,750 |
(1,415) |
7,335 |
8,299 |
(2,019) |
6,280 |
1,222 |
(297) |
925 |
||||
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 |
||||||||||||||||
Free cash flow, previously reported |
7,477 |
112 |
7,589 |
8,750 |
1,290 |
10,040 |
8,299 |
385 |
8,684 |
1,222 |
57 |
1,279 |
||||
Less: Acquisition of licensed copyrights |
(50) |
(2,689) |
(2,739) |
- |
(2,705) |
(2,705) |
- |
(2,404) |
(2,404) |
- |
(354) |
(354) |
||||
Free cash flow, revised |
7,427 |
(2,577) |
4,850 |
8,750 |
(1,415) |
7,335 |
8,299 |
(2,019) |
6,280 |
1,222 |
(297) |
925 |
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 |
|||||||||||||
September 30, 2019 (RMB) |
June 30, 2020 (RMB) |
September 30, 2020 (RMB) |
September 30, 2020 (US$) |
|||||||||||||
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
Baidu |
iQIYI |
Baidu, |
|||||
Operating income (loss) |
5,191 |
(2,832) |
2,355 |
4,966 |
(1,282) |
3,644 |
7,404 |
(1,210) |
6,156 |
1,090 |
(178) |
907 |
||||
Add: Share-based compensation expenses |
981 |
235 |
1,216 |
1,482 |
364 |
1,846 |
1,062 |
352 |
1,414 |
157 |
52 |
209 |
||||
Add: Amortization and impairment of intangible assets(1) |
52 |
68 |
120 |
34 |
81 |
115 |
39 |
27 |
66 |
6 |
3 |
9 |
||||
Operating income (loss) (non-GAAP) |
6,224 |
(2,529) |
3,691 |
6,482 |
(837) |
5,605 |
8,505 |
(831) |
7,636 |
1,253 |
(123) |
1,125 |
||||
Add: Depreciation of fixed assets |
1,301 |
124 |
1,425 |
1,289 |
121 |
1,410 |
1,317 |
120 |
1,437 |
194 |
17 |
211 |
||||
Adjusted EBITDA |
7,525 |
(2,405) |
5,116 |
7,771 |
(716) |
7,015 |
9,822 |
(711) |
9,073 |
1,447 |
(106) |
1,336 |
||||
Net income (loss) attributable to Baidu |
(4,287) |
(3,688) |
(6,373) |
4,424 |
(1,442) |
3,579 |
14,368 |
(1,175) |
13,678 |
2,116 |
(173) |
2,015 |
||||
Add: Share-based compensation expenses |
974 |
235 |
1,106 |
1,473 |
364 |
1,676 |
1,056 |
352 |
1,252 |
156 |
52 |
184 |
||||
Add: Amortization and impairment of intangible assets(1)(3) |
21 |
50 |
47 |
19 |
65 |
55 |
31 |
23 |
44 |
5 |
3 |
6 |
||||
Add: Disposal loss (gain)(3)(4) |
- |
- |
- |
453 |
- |
453 |
(5) |
- |
(5) |
(1) |
- |
(1) |
||||
Add: Impairment of long-term investments(3) |
8,023 |
- |
8,023 |
752 |
48 |
779 |
- |
- |
- |
- |
- |
- |
||||
Add: Fair value loss (gain) of long-term investments(3) |
745 |
1 |
745 |
(2,535) |
- |
(2,535) |
(8,464) |
(33) |
(8,483) |
(1,247) |
(5) |
(1,249) |
||||
Add: Reconciling items on equity method investments(2) |
834 |
8 |
839 |
1,070 |
9 |
1,075 |
500 |
3 |
502 |
74 |
- |
74 |
||||
Net income (loss) attributable to Baidu (non-GAAP) |
6,310 |
(3,394) |
4,387 |
5,656 |
(956) |
5,082 |
7,486 |
(830) |
6,988 |
1,103 |
(123) |
1,029 |
||||
Diluted earnings per ADS |
(18.37) |
10.31 |
39.79 |
5.86 |
||||||||||||
Add: Accretion of the redeemable noncontrolling interests |
0.06 |
0.07 |
0.04 |
0.01 |
||||||||||||
Add: Non-GAAP adjustments to earnings per ADS |
30.92 |
4.35 |
(19.48) |
(2.87) |
||||||||||||
Diluted earnings per ADS (non-GAAP) |
12.61 |
14.73 |
20.35 |
3.00 |
||||||||||||
(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 |
||||||||||||||||
(3) Net of related tax impact |
||||||||||||||||
(4) Includes re-measurement gain or loss of previous held equity interest in the acquisition |
||||||||||||||||
View original content:http://www.prnewswire.com/news-releases/baidu-announces-third-quarter-2020-results-301173850.html