BEIJING, Nov. 21,
2024 /PRNewswire/ -- 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 third
quarter ended September 30, 2024.
"Baidu Core's flattish third quarter top line reflected the
ongoing weakness in our online marketing business, offset by the
growth of our AI Cloud business. Our strong AI capabilities are
gaining broader market recognition, as evidenced by increasing
adoption of ERNIE. In intelligent driving, Apollo Go continues to
lead the global autonomous ride-hailing market, hitting another
milestone with our sixth-generation autonomous vehicle now
operating on public roads across multiple cities in China," said Robin
Li, Co-founder and CEO of Baidu. "Despite the near-term
pressures, we remain steadfast in our AI-focused strategy and are
confident in our long-term trajectory. As we further scale AI, we
are emboldened to find how it can drive innovations and create
value for consumers, enterprises and society at large."
"Our relentless focus on cost control helped support our third
quarter results. Baidu Core's operating margins remained stable as
we managed to further optimize costs and realize more cost
efficiencies between business units," said Junjie He, Interim CFO of Baidu. "AI Cloud
continued to show healthy and sustainable development in the third
quarter. Meanwhile, Apollo Go continued to make operational
strides, underpinning our confidence in the validity of the fully
autonomous ride hailing business model."
Third Quarter 2024
Financial Highlights [1]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Baidu,
Inc.
|
|
|
|
|
(In millions except per
ADS, unaudited)
|
Q3
|
|
Q2
|
|
Q3
|
|
|
|
|
2023
|
|
2024
|
|
2024
|
|
YOY
|
|
QOQ
|
|
RMB
|
|
RMB
|
|
RMB
|
US$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
34,447
|
|
33,931
|
|
33,557
|
4,782
|
|
(3 %)
|
|
(1 %)
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
6,274
|
|
5,944
|
|
5,925
|
844
|
|
(6 %)
|
|
(0 %)
|
Operating income
(non-GAAP) [2]
|
7,596
|
|
7,500
|
|
7,014
|
999
|
|
(8 %)
|
|
(6 %)
|
|
|
|
|
|
|
|
|
|
|
|
Net income to
Baidu
|
6,681
|
|
5,488
|
|
7,632
|
1,088
|
|
14 %
|
|
39 %
|
Net income to Baidu
(non-GAAP) [2]
|
7,267
|
|
7,396
|
|
5,886
|
839
|
|
(19 %)
|
|
(20 %)
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
ADS
|
18.22
|
|
15.01
|
|
21.60
|
3.08
|
|
19 %
|
|
44 %
|
Diluted earnings per
ADS (non-GAAP) [2]
|
20.40
|
|
21.02
|
|
16.60
|
2.37
|
|
(19 %)
|
|
(21 %)
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
[2]
|
9,505
|
|
9,147
|
|
8,733
|
1,244
|
|
(8 %)
|
|
(5 %)
|
Adjusted EBITDA
margin
|
28 %
|
|
27 %
|
|
26 %
|
26 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Baidu
Core
|
|
|
|
|
(In millions,
unaudited)
|
Q3
|
|
Q2
|
|
Q3
|
|
|
|
|
2023
|
|
2024
|
|
2024
|
|
YOY
|
|
QOQ
|
|
RMB
|
|
RMB
|
|
RMB
|
US$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
26,572
|
|
26,687
|
|
26,524
|
3,780
|
|
(0 %)
|
|
(1 %)
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
5,498
|
|
5,608
|
|
5,694
|
811
|
|
4 %
|
|
2 %
|
Operating income
(non-GAAP) [2]
|
6,672
|
|
7,005
|
|
6,652
|
948
|
|
(0 %)
|
|
(5 %)
|
|
|
|
|
|
|
|
|
|
|
|
Net income to Baidu
Core
|
6,436
|
|
5,462
|
|
7,536
|
1,074
|
|
17 %
|
|
38 %
|
Net income to Baidu
Core (non-GAAP) [2]
|
6,956
|
|
7,290
|
|
5,676
|
809
|
|
(18 %)
|
|
(22 %)
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
[2]
|
8,513
|
|
8,617
|
|
8,336
|
1,188
|
|
(2 %)
|
|
(3 %)
|
Adjusted EBITDA
margin
|
32 %
|
|
32 %
|
|
31 %
|
31 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[1] Unless otherwise
noted, RMB to USD was converted at an exchange rate of RMB7.0176 as
of September 30, 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).
|
Operational Highlights
Corporate
- In October 2024, Baidu was
upgraded from the prior 'BBB' rating to an 'A' rating by MSCI ESG
Research.
- Baidu returned US$161 million to
shareholders since early Q3 2024, bringing the cumulative
repurchase to US$1.4 billion under
the 2023 share repurchase program.
AI Cloud
- PaddlePaddle and ERNIE developer community grew to 18.1 million
in November 2024.
- In November 2024, ERNIE handled
approximately 1.5 billion API calls daily, a significant jump from
600 million in August.
- In the third quarter of 2024, Baidu expanded the ERNIE family
with two enhanced lightweight models, Speed Pro and Lite Pro.
- Baidu AI Cloud was ranked the No.1 AI cloud provider for the
fifth consecutive year, according to IDC's 2023 report on
China's AI public cloud market,
issued in August 2024.
Intelligent Driving
- Apollo Go, Baidu's autonomous ride-hailing service, provided
988K rides in the third quarter of
2024, up 20% year over year. As of October
28, 2024, the cumulative rides provided to the public by
Apollo Go surpassed 8 million.
- During the third quarter of 2024, rides provided by Apollo Go's
fully driverless vehicles accounted for over 70% of total rides
nationwide. The proportion of fully driverless rides further
increased to 80% in October
2024.
- Our sixth generation autonomous vehicle, the RT6, is now
operating on public roads in multiple cities in China.
Mobile Ecosystem
- In September 2024, Baidu App's
MAUs reached 704 million, up 6% year over year.
- Managed Page accounted for 51% of Baidu Core's online marketing
revenue in the third quarter of 2024.
Third Quarter 2024 Financial Results
Total revenues were RMB33.6
billion ($4.78 billion),
decreasing 3% year over year.
- Revenue from Baidu Core was RMB26.5 billion ($3.78
billion), which was basically flat from last year; online
marketing revenue was RMB18.8
billion ($2.68 billion),
decreasing 4% year over year, and non-online marketing
revenue was RMB7.7 billion
($1.10 billion), up 12% year over
year, mainly driven by AI Cloud business.
- Revenue from iQIYI was RMB7.2
billion ($1.03 billion),
decreasing 10% year over year.
Cost of revenues was RMB16.4
billion ($2.34 billion),
increasing 1% year over year, primarily due to an increase in
traffic acquisition costs and costs related to AI Cloud business,
partially offset by a decrease in personnel-related expenses and
cost of goods sold.
Selling, general and administrative expenses were
RMB5.9 billion ($836 million), increasing 2% year over year,
primarily due to an increase in channel spending and promotional
marketing expenses, partially offset by a decrease in
personnel-related expenses.
Research and development expenses were RMB5.4 billion ($765
million), decreasing 12% year over year, primarily due to a
decrease in personnel-related expenses.
Operating income was RMB5.9
billion ($844 million).
Baidu Core operating income was RMB5.7 billion ($811
million), and Baidu Core operating margin was 21%.
Non-GAAP operating income was RMB7.0
billion ($999 million).
Non-GAAP Baidu Core operating income was RMB6.7 billion ($948
million), and non-GAAP Baidu Core operating margin
was 25%.
Total other income, net was RMB2.7
billion ($381 million),
increasing 40% year over year, primarily due to an increase in fair
value gain from long-term investments and disposal gain, partially
offset by an increase in net foreign exchange loss arising from
exchange rate fluctuation between Renminbi and U.S. dollar.
Income tax expense was RMB814
million ($116 million),
compared to RMB1.3 billion in the
same period last year.
Net income attributable to Baidu was RMB7.6 billion ($1.09
billion), and diluted earnings per ADS was RMB21.60 ($3.08).
Net income attributable to Baidu Core was RMB7.5 billion ($1.07
billion), and net margin for Baidu Core was 28%. Non-GAAP
net income attributable to Baidu was RMB5.9 billion ($839
million). Non-GAAP diluted earnings per ADS was
RMB16.60 ($2.37). Non-GAAP net income attributable to
Baidu Core was RMB5.7 billion
($809 million), and non-GAAP net
margin for Baidu Core was 21%.
Adjusted EBITDA was RMB8.7
billion ($1.24 billion) and
adjusted EBITDA margin was 26%. Adjusted EBITDA for Baidu
Core was RMB8.3 billion
($1.19 billion) and adjusted
EBITDA margin for Baidu Core was 31%.
As of September 30, 2024, cash,
cash equivalents, restricted cash and short-term investments
were RMB144.5 billion ($20.59 billion), and cash, cash equivalents,
restricted cash and short-term investments excluding iQIYI were
RMB140.3 billion ($19.99 billion). Free cash flow was
RMB2.6 billion ($376 million), and free cash flow excluding
iQIYI was RMB2.4 billion
($342 million).
Conference Call Information
Baidu's management will hold an earnings conference call at
7.30 AM on November 21, 2024, U.S. Eastern Time
(8.30 PM on November 21, 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. Q3 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/10043066-56ncpy.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.
Safe Harbor Statement
This announcement contains forward-looking statements. These
statements are made under the "safe harbor" provisions of the U.S.
Private Securities Litigation Reform Act of 1995. These
forward-looking statements can be identified by terminology such as
"will," "expects," "anticipates," "future," "intends," "plans,"
"believes," "estimates," "confident" and similar statements. Among
other things, Baidu's and other parties' strategic and operational
plans, contain forward-looking statements. Baidu may also make
written or oral forward-looking statements in its periodic reports
to the U.S. Securities and Exchange Commission, in announcements
made on the website of The Stock Exchange of Hong Kong Limited (the
"Hong Kong Stock Exchange"), in its annual report to shareholders,
in press releases and other written materials and in oral
statements made by its officers, directors or employees to third
parties. Statements that are not historical facts, including but
not limited to statements about Baidu's beliefs and expectations,
are forward-looking statements. Forward-looking statements involve
inherent risks and uncertainties. A number of factors could cause
actual results to differ materially from those contained in any
forward-looking statement, including but not limited to the
following: Baidu's growth strategies; its future business
development, including development of new products and services;
its ability to attract and retain users and customers; competition
in the Chinese Internet search and newsfeed market; competition for
online marketing customers; changes in the Company's revenues and
certain cost or expense items as a percentage of its revenues; the
outcome of ongoing, or any future, litigation or arbitration,
including those relating to intellectual property rights; the
expected growth of the Chinese-language Internet search and
newsfeed market and the number of Internet and broadband users in
China; Chinese governmental
policies relating to the Internet and Internet search providers,
and general economic conditions in China and elsewhere. Further information
regarding these and other risks is included in the Company's annual
report on Form 20-F and other documents filed with the Securities
and Exchange Commission, and announcements on the website of the
Hong Kong Stock Exchange. Baidu does not undertake any obligation
to update any forward-looking statement, except as required under
applicable law. All information provided in this press release and
in the attachments is as of the date of the press release, and
Baidu undertakes no duty to update such information, except as
required under applicable law.
Non-GAAP Financial Measures
To supplement Baidu's consolidated financial results presented
in accordance with GAAP, Baidu uses the following non-GAAP
financial measures: non-GAAP operating income, 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 (loss), 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.
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."
Baidu,
Inc.
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
(In millions except for
per share (or ADS) information, unaudited)
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
September
30,
|
|
June
30,
|
|
September
30,
|
|
September
30,
|
|
|
2023
|
|
2024
|
|
2024
|
|
2024
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$(2)
|
Revenues:
|
|
|
|
|
|
|
|
|
Online marketing
services
|
|
21,346
|
|
20,625
|
|
20,108
|
|
2,865
|
Others
|
|
13,101
|
|
13,306
|
|
13,449
|
|
1,917
|
Total
revenues
|
|
34,447
|
|
33,931
|
|
33,557
|
|
4,782
|
|
|
|
|
|
|
|
|
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
Cost of
revenues(1)
|
|
16,294
|
|
16,398
|
|
16,399
|
|
2,337
|
Selling, general and
administrative(1)
|
|
5,778
|
|
5,700
|
|
5,867
|
|
836
|
Research and
development(1)
|
|
6,101
|
|
5,889
|
|
5,366
|
|
765
|
Total costs and
expenses
|
|
28,173
|
|
27,987
|
|
27,632
|
|
3,938
|
Operating
income
|
|
6,274
|
|
5,944
|
|
5,925
|
|
844
|
|
|
|
|
|
|
|
|
|
Other
income:
|
|
|
|
|
|
|
|
|
Interest
income
|
|
2,082
|
|
1,993
|
|
1,877
|
|
267
|
Interest
expense
|
|
(853)
|
|
(742)
|
|
(673)
|
|
(96)
|
Foreign exchange (loss)
gain, net
|
|
(26)
|
|
93
|
|
(1,096)
|
|
(156)
|
Share of
(losses) earnings from equity
method investments
|
|
(398)
|
|
(119)
|
|
32
|
|
5
|
Others, net
|
|
1,100
|
|
(454)
|
|
2,535
|
|
361
|
Total other income,
net
|
|
1,905
|
|
771
|
|
2,675
|
|
381
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
8,179
|
|
6,715
|
|
8,600
|
|
1,225
|
Income tax
expense
|
|
1,282
|
|
1,131
|
|
814
|
|
116
|
Net
income
|
|
6,897
|
|
5,584
|
|
7,786
|
|
1,109
|
Net income attributable
to noncontrolling interests
|
|
216
|
|
96
|
|
154
|
|
21
|
Net income
attributable to Baidu
|
|
6,681
|
|
5,488
|
|
7,632
|
|
1,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS (1 ADS
representing 8 Class A ordinary shares):
|
|
|
|
|
|
|
-Basic
|
|
18.45
|
|
15.11
|
|
21.93
|
|
3.13
|
-Diluted
|
|
18.22
|
|
15.01
|
|
21.60
|
|
3.08
|
Earnings per share for
Class A and Class B ordinary shares:
|
|
|
|
|
|
|
-Basic
|
|
2.31
|
|
1.89
|
|
2.74
|
|
0.39
|
-Diluted
|
|
2.28
|
|
1.88
|
|
2.70
|
|
0.38
|
Weighted average number
of Class A and Class B ordinary shares outstanding (in
millions):
|
|
|
|
|
-Basic
|
|
2,814
|
|
2,796
|
|
2,785
|
|
2,785
|
-Diluted
|
|
2,846
|
|
2,804
|
|
2,789
|
|
2,789
|
|
|
|
|
|
|
|
|
|
(1) Includes
share-based compensation expenses as follows:
|
|
|
|
|
|
|
Cost of
revenues
|
|
139
|
|
146
|
|
104
|
|
15
|
Selling, general
and administrative
|
|
358
|
|
385
|
|
328
|
|
47
|
Research and
development
|
|
778
|
|
981
|
|
612
|
|
87
|
Total share-based
compensation expenses
|
|
1,275
|
|
1,512
|
|
1,044
|
|
149
|
|
|
|
|
|
|
|
|
|
(2) All
translations from RMB to U.S. dollars are made at a rate of
RMB7.0176 to US$1.00, the exchange rate in effect as of
September 30, 2024 as
set forth in the H.10 statistical release of The Board of Governors
of the Federal Reserve System.
|
Baidu,
Inc.
|
|
|
|
|
|
|
Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
|
(In millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31,
|
|
September
30,
|
|
September
30,
|
|
|
2023
|
|
2024
|
|
2024
|
|
|
RMB
|
|
RMB
|
|
US$
|
ASSETS
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
25,231
|
|
28,682
|
|
4,087
|
Restricted
cash
|
|
11,503
|
|
11,665
|
|
1,662
|
Short-term investments,
net
|
|
168,670
|
|
104,129
|
|
14,838
|
Accounts receivable,
net
|
|
10,848
|
|
9,848
|
|
1,403
|
Amounts due from
related parties
|
|
1,424
|
|
1,379
|
|
197
|
Other current assets,
net
|
|
12,579
|
|
16,415
|
|
2,339
|
Total current
assets
|
|
230,255
|
|
172,118
|
|
24,526
|
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
|
Fixed assets,
net
|
|
27,960
|
|
29,696
|
|
4,232
|
Licensed copyrights,
net
|
|
6,967
|
|
6,862
|
|
978
|
Produced content,
net
|
|
13,377
|
|
14,313
|
|
2,040
|
Intangible assets,
net
|
|
881
|
|
749
|
|
107
|
Goodwill
|
|
22,586
|
|
22,586
|
|
3,218
|
Long-term investments,
net
|
|
47,957
|
|
44,637
|
|
6,361
|
Long-term time deposits
and held-to-maturity investments
|
|
24,666
|
|
88,547
|
|
12,618
|
Amounts due from
related parties
|
|
195
|
|
120
|
|
17
|
Deferred tax assets,
net
|
|
2,100
|
|
2,852
|
|
406
|
Operating lease
right-of-use assets
|
|
10,851
|
|
10,693
|
|
1,524
|
Other non-current
assets
|
|
18,964
|
|
24,143
|
|
3,440
|
Total non-current
assets
|
|
176,504
|
|
245,198
|
|
34,941
|
|
|
|
|
|
|
|
Total
assets
|
|
406,759
|
|
417,316
|
|
59,467
|
|
|
|
|
|
|
|
LIABILITIES,
REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Short-term
loans
|
|
10,257
|
|
11,969
|
|
1,706
|
Accounts payable and
accrued liabilities
|
|
37,717
|
|
39,000
|
|
5,557
|
Customer deposits and
deferred revenue
|
|
14,627
|
|
14,310
|
|
2,039
|
Deferred
income
|
|
306
|
|
300
|
|
43
|
Long-term loans,
current portion
|
|
2
|
|
37
|
|
5
|
Convertible senior
notes, current portion
|
|
2,802
|
|
17
|
|
2
|
Notes payable, current
portion
|
|
6,029
|
|
7,714
|
|
1,099
|
Amounts due to related
parties
|
|
1,603
|
|
1,959
|
|
279
|
Operating lease
liabilities
|
|
3,108
|
|
3,123
|
|
445
|
Total current
liabilities
|
|
76,451
|
|
78,429
|
|
11,175
|
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
|
Deferred
income
|
|
200
|
|
265
|
|
38
|
Deferred
revenue
|
|
481
|
|
532
|
|
76
|
Amounts due to related
parties
|
|
77
|
|
61
|
|
9
|
Long-term
loans
|
|
14,223
|
|
14,487
|
|
2,064
|
Notes
payable
|
|
34,990
|
|
26,911
|
|
3,835
|
Convertible senior
notes
|
|
8,144
|
|
8,187
|
|
1,167
|
Deferred tax
liabilities
|
|
2,725
|
|
2,885
|
|
411
|
Operating lease
liabilities
|
|
5,040
|
|
4,911
|
|
700
|
Other non-current
liabilities
|
|
1,820
|
|
1,457
|
|
208
|
Total non-current
liabilities
|
|
67,700
|
|
59,696
|
|
8,508
|
|
|
|
|
|
|
|
Total
liabilities
|
|
144,151
|
|
138,125
|
|
19,683
|
|
|
|
|
|
|
|
Redeemable
noncontrolling interests
|
|
9,465
|
|
9,312
|
|
1,327
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Total Baidu
shareholders' equity
|
|
243,626
|
|
259,649
|
|
36,999
|
Noncontrolling
interests
|
|
9,517
|
|
10,230
|
|
1,458
|
Total
equity
|
|
253,143
|
|
269,879
|
|
38,457
|
|
|
|
|
|
|
|
Total liabilities,
redeemable noncontrolling interests, and equity
|
406,759
|
|
417,316
|
|
59,467
|
Baidu,
Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected
Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
September 30, 2023 (RMB)
|
|
Three months
ended
June 30, 2024 (RMB)
|
|
Three months
ended
September 30, 2024 (RMB)
|
|
Three months
ended
September 30, 2024 (US$)
|
|
|
Baidu
Core
|
iQIYI
|
Elim &
adj(2)
|
|
Baidu,
Inc.
|
|
Baidu
Core
|
iQIYI
|
Elim &
adj(2)
|
|
Baidu,
Inc.
|
|
Baidu
Core
|
iQIYI
|
Elim &
adj(2)
|
|
Baidu,
Inc.
|
|
Baidu
Core
|
iQIYI
|
Elim &
adj(2)
|
|
Baidu,
Inc.
|
Total
revenues
|
|
26,572
|
8,015
|
(140)
|
|
34,447
|
|
26,687
|
7,439
|
(195)
|
|
33,931
|
|
26,524
|
7,246
|
(213)
|
|
33,557
|
|
3,780
|
1,032
|
(30)
|
|
4,782
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0 %)
|
(10 %)
|
|
|
(3 %)
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1 %)
|
(3 %)
|
|
|
(1 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
(1)
|
|
10,610
|
5,840
|
(156)
|
|
16,294
|
|
10,888
|
5,678
|
(168)
|
|
16,398
|
|
10,923
|
5,650
|
(174)
|
|
16,399
|
|
1,557
|
805
|
(25)
|
|
2,337
|
Selling, general
and administrative (1)
|
|
4,810
|
981
|
(13)
|
|
5,778
|
|
4,751
|
970
|
(21)
|
|
5,700
|
|
4,990
|
908
|
(31)
|
|
5,867
|
|
711
|
129
|
(4)
|
|
836
|
Research and
development (1)
|
|
5,654
|
447
|
-
|
|
6,101
|
|
5,440
|
449
|
-
|
|
5,889
|
|
4,917
|
449
|
-
|
|
5,366
|
|
701
|
64
|
-
|
|
765
|
Total costs and
expenses
|
|
21,074
|
7,268
|
(169)
|
|
28,173
|
|
21,079
|
7,097
|
(189)
|
|
27,987
|
|
20,830
|
7,007
|
(205)
|
|
27,632
|
|
2,969
|
998
|
(29)
|
|
3,938
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 %
|
(3 %)
|
|
|
1 %
|
|
|
|
|
|
|
Selling,
general and administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 %
|
(7 %)
|
|
|
2 %
|
|
|
|
|
|
|
Research and
development
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13 %)
|
0 %
|
|
|
(12 %)
|
|
|
|
|
|
|
Costs and
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1 %)
|
(4 %)
|
|
|
(2 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
|
5,498
|
747
|
29
|
|
6,274
|
|
5,608
|
342
|
(6)
|
|
5,944
|
|
5,694
|
239
|
(8)
|
|
5,925
|
|
811
|
34
|
(1)
|
|
844
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 %
|
(68 %)
|
|
|
(6 %)
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 %
|
(30 %)
|
|
|
(0 %)
|
|
|
|
|
|
|
Operating
margin
|
|
21 %
|
9 %
|
|
|
18 %
|
|
21 %
|
5 %
|
|
|
18 %
|
|
21 %
|
3 %
|
|
|
18 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: total other
income (loss), net
|
|
2,159
|
(254)
|
-
|
|
1,905
|
|
1,011
|
(240)
|
-
|
|
771
|
|
2,667
|
8
|
-
|
|
2,675
|
|
380
|
1
|
-
|
|
381
|
Less: income tax
expense
|
|
1,272
|
10
|
-
|
|
1,282
|
|
1,105
|
26
|
-
|
|
1,131
|
|
803
|
11
|
-
|
|
814
|
|
114
|
2
|
-
|
|
116
|
Less: net (loss)
income attributable to NCI
|
|
(51)
|
7
|
260(3)
|
|
216
|
|
52
|
7
|
37(3)
|
|
96
|
|
22
|
7
|
125(3)
|
|
154
|
|
3
|
-
|
18(3)
|
|
21
|
Net income (loss)
attributable to Baidu
|
|
6,436
|
476
|
(231)
|
|
6,681
|
|
5,462
|
69
|
(43)
|
|
5,488
|
|
7,536
|
229
|
(133)
|
|
7,632
|
|
1,074
|
33
|
(19)
|
|
1,088
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 %
|
(52 %)
|
|
|
14 %
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38 %
|
232 %
|
|
|
39 %
|
|
|
|
|
|
|
Net
margin
|
|
24 %
|
6 %
|
|
|
19 %
|
|
20 %
|
1 %
|
|
|
16 %
|
|
28 %
|
3 %
|
|
|
23 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP financial
measures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(non-GAAP)
|
|
6,672
|
895
|
|
|
7,596
|
|
7,005
|
501
|
|
|
7,500
|
|
6,652
|
370
|
|
|
7,014
|
|
948
|
52
|
|
|
999
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0 %)
|
(59 %)
|
|
|
(8 %)
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5 %)
|
(26 %)
|
|
|
(6 %)
|
|
|
|
|
|
|
Operating margin
(non-GAAP)
|
|
25 %
|
11 %
|
|
|
22 %
|
|
26 %
|
7 %
|
|
|
22 %
|
|
25 %
|
5 %
|
|
|
21 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to Baidu (non-
GAAP)
|
|
6,956
|
622
|
|
|
7,267
|
|
7,290
|
247
|
|
|
7,396
|
|
5,676
|
480
|
|
|
5,886
|
|
809
|
68
|
|
|
839
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18 %)
|
(23 %)
|
|
|
(19 %)
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(22 %)
|
94 %
|
|
|
(20 %)
|
|
|
|
|
|
|
Net margin
(non-GAAP)
|
|
26 %
|
8 %
|
|
|
21 %
|
|
27 %
|
3 %
|
|
|
22 %
|
|
21 %
|
7 %
|
|
|
18 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
8,513
|
963
|
|
|
9,505
|
|
8,617
|
536
|
|
|
9,147
|
|
8,336
|
405
|
|
|
8,733
|
|
1,188
|
57
|
|
|
1,244
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2 %)
|
(58 %)
|
|
|
(8 %)
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3 %)
|
(24 %)
|
|
|
(5 %)
|
|
|
|
|
|
|
Adjusted EBITDA
margin
|
|
32 %
|
12 %
|
|
|
28 %
|
|
32 %
|
7 %
|
|
|
27 %
|
|
31 %
|
6 %
|
|
|
26 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes
share-based compensation as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues
|
|
107
|
32
|
|
|
139
|
|
117
|
29
|
|
|
146
|
|
73
|
31
|
|
|
104
|
|
11
|
4
|
|
|
15
|
Selling, general
and administrative
|
|
290
|
68
|
|
|
358
|
|
292
|
93
|
|
|
385
|
|
268
|
60
|
|
|
328
|
|
38
|
9
|
|
|
47
|
Research and
development
|
|
732
|
46
|
|
|
778
|
|
945
|
36
|
|
|
981
|
|
574
|
38
|
|
|
612
|
|
82
|
5
|
|
|
87
|
Total share-based
compensation
|
|
1,129
|
146
|
|
|
1,275
|
|
1,354
|
158
|
|
|
1,512
|
|
915
|
129
|
|
|
1,044
|
|
131
|
18
|
|
|
149
|
(2) Relates to
intersegment eliminations and adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Relates to
the net income 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, 2023
(RMB)
|
|
June 30, 2024
(RMB)
|
|
September 30, 2024
(RMB)
|
|
September 30, 2024
(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
operating activities
|
|
8,694
|
831
|
9,525
|
|
7,970
|
409
|
8,379
|
|
4,036
|
243
|
4,279
|
|
575
|
35
|
610
|
Net cash (used in)
provided by investing activities
|
|
(11,345)
|
(55)
|
(11,400)
|
|
13,824
|
337
|
14,161
|
|
(12,300)
|
(1,663)
|
(13,963)
|
|
(1,753)
|
(237)
|
(1,990)
|
Net cash (used in)
provided by financing activities
|
|
(5,253)
|
269
|
(4,984)
|
|
(9,946)
|
869
|
(9,077)
|
|
(2,787)
|
(2,612)
|
(5,399)
|
|
(397)
|
(372)
|
(769)
|
Effect of exchange rate
changes on cash, cash
equivalents and
restricted cash
|
|
153
|
5
|
158
|
|
66
|
22
|
88
|
|
(721)
|
(84)
|
(805)
|
|
(103)
|
(12)
|
(115)
|
Net (decrease)
increase in cash, cash
equivalents and
restricted cash
|
|
(7,751)
|
1,050
|
(6,701)
|
|
11,914
|
1,637
|
13,551
|
|
(11,772)
|
(4,116)
|
(15,888)
|
|
(1,678)
|
(586)
|
(2,264)
|
Cash, cash equivalents
and restricted cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At beginning of
period
|
|
49,814
|
5,082
|
54,896
|
|
36,964
|
6,270
|
43,234
|
|
48,878
|
7,907
|
56,785
|
|
6,965
|
1,127
|
8,092
|
At end of
period
|
|
42,063
|
6,132
|
48,195
|
|
48,878
|
7,907
|
56,785
|
|
37,106
|
3,791
|
40,897
|
|
5,287
|
541
|
5,828
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
8,694
|
831
|
9,525
|
|
7,970
|
409
|
8,379
|
|
4,036
|
243
|
4,279
|
|
575
|
35
|
610
|
Less: Capital
expenditures
|
|
(3,525)
|
(4)
|
(3,529)
|
|
(2,090)
|
(28)
|
(2,118)
|
|
(1,637)
|
(8)
|
(1,645)
|
|
(233)
|
(1)
|
(234)
|
Free cash
flow
|
|
5,169
|
827
|
5,996
|
|
5,880
|
381
|
6,261
|
|
2,399
|
235
|
2,634
|
|
342
|
34
|
376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Baidu excl. iQIYI
represents Baidu, Inc. minus iQIYI's consolidated cash
flows.
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
September 30, 2023
(RMB)
|
|
June 30, 2024
(RMB)
|
|
September 30, 2024
(RMB)
|
|
September 30, 2024
(US$)
|
|
|
Baidu
Core
|
iQIYI
|
Baidu,
Inc.
|
|
Baidu
Core
|
iQIYI
|
Baidu,
Inc.
|
|
Baidu
Core
|
iQIYI
|
Baidu,
Inc.
|
|
Baidu
Core
|
iQIYI
|
Baidu,
Inc.
|
Operating
income
|
|
5,498
|
747
|
6,274
|
|
5,608
|
342
|
5,944
|
|
5,694
|
239
|
5,925
|
|
811
|
34
|
844
|
Add: Share-based
compensation expenses
|
|
1,129
|
146
|
1,275
|
|
1,354
|
158
|
1,512
|
|
915
|
129
|
1,044
|
|
131
|
18
|
149
|
Add: Amortization and
impairment of intangible assets(1)
|
|
45
|
2
|
47
|
|
43
|
1
|
44
|
|
43
|
2
|
45
|
|
6
|
-
|
6
|
Operating income
(non-GAAP)
|
|
6,672
|
895
|
7,596
|
|
7,005
|
501
|
7,500
|
|
6,652
|
370
|
7,014
|
|
948
|
52
|
999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Depreciation
of fixed assets
|
|
1,841
|
68
|
1,909
|
|
1,612
|
35
|
1,647
|
|
1,684
|
35
|
1,719
|
|
240
|
5
|
245
|
Adjusted
EBITDA
|
|
8,513
|
963
|
9,505
|
|
8,617
|
536
|
9,147
|
|
8,336
|
405
|
8,733
|
|
1,188
|
57
|
1,244
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to Baidu
|
|
6,436
|
476
|
6,681
|
|
5,462
|
69
|
5,488
|
|
7,536
|
229
|
7,632
|
|
1,074
|
33
|
1,088
|
Add: Share-based
compensation expenses
|
|
1,128
|
146
|
1,194
|
|
1,353
|
158
|
1,425
|
|
914
|
129
|
972
|
|
130
|
18
|
138
|
Add: Amortization and
impairment of intangible assets(1)
|
|
43
|
2
|
44
|
|
41
|
1
|
41
|
|
41
|
2
|
42
|
|
6
|
-
|
6
|
Add: Disposal (gain)
loss
|
|
(753)
|
-
|
(753)
|
|
(30)
|
-
|
(30)
|
|
(1,501)
|
22
|
(1,491)
|
|
(214)
|
3
|
(212)
|
Add: Impairment of
long-term investments
|
|
46
|
-
|
46
|
|
26
|
17
|
34
|
|
26
|
91
|
68
|
|
4
|
13
|
10
|
Add: Fair value (gain)
loss of long-term investments
|
|
(384)
|
(2)
|
(385)
|
|
531
|
2
|
531
|
|
(1,361)
|
7
|
(1,358)
|
|
(194)
|
1
|
(194)
|
Add: Reconciling items
on equity method investments(2)
|
|
572
|
-
|
572
|
|
83
|
-
|
83
|
|
8
|
-
|
8
|
|
1
|
-
|
1
|
Add: Tax effects on
non-GAAP adjustments(3)
|
|
(132)
|
-
|
(132)
|
|
(176)
|
-
|
(176)
|
|
13
|
-
|
13
|
|
2
|
-
|
2
|
Net income
attributable to Baidu (non-GAAP)
|
|
6,956
|
622
|
7,267
|
|
7,290
|
247
|
7,396
|
|
5,676
|
480
|
5,886
|
|
809
|
68
|
839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
ADS
|
|
|
|
18.22
|
|
|
|
15.01
|
|
|
|
21.60
|
|
|
|
3.08
|
Add: Accretion of
the redeemable noncontrolling
interests
|
|
|
|
0.53
|
|
|
|
0.57
|
|
|
|
0.01
|
|
|
|
-
|
Add: Non-GAAP
adjustments to earnings per ADS
|
|
|
|
1.65
|
|
|
|
5.44
|
|
|
|
(5.01)
|
|
|
|
(0.71)
|
Diluted earnings per
ADS (non-GAAP)
|
|
|
|
20.40
|
|
|
|
21.02
|
|
|
|
16.60
|
|
|
|
2.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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
|
View original
content:https://www.prnewswire.com/news-releases/baidu-announces-third-quarter-2024-results-302312583.html
SOURCE Baidu, Inc.