Baidu Announces First Quarter 2024 Results

    0
    102

    BEIJING, May 16, 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 first quarter ended March 31, 2024.

    "Baidu Core’s online marketing revenue remained stable, while the end-to-end optimization of our AI technology stack continued to propel the growth of our AI Cloud revenue during the quarter," said Robin Li, Co-founder and CEO of Baidu. "As a new era of Gen-AI unfolds in China, foundation models like ERNIE will serve as the underlying infrastructure, infusing various facets of people’s lives. We are making our ERNIE family of models increasingly affordable and efficient. This should provide Baidu with even greater opportunities ahead."

    "In the first quarter of 2024, Baidu Core’s non-GAAP operating margin expanded both year-over-year and quarter-over-quarter to 23.5%. We have established a track record of consistently improving operational efficiency. In the coming quarters, we will execute on what is needed to optimize our operational efficiency in support of our AI enabled businesses and high-quality growth, and maintain a healthy non-GAAP operating margin," said Rong Luo, CFO of Baidu.

    First Quarter 2024 Financial Highlights[1]

    Baidu, Inc.

    (In millions except per

    Q1

    Q4

    Q1

    ADS, unaudited)

    2023

    2023

    2024

    YOY

    QOQ

    RMB

    RMB

    RMB

    US$

    Total revenues

    31,144

    34,951

    31,513

    4,365

    1 %

    (10 %)

    Operating income

    4,980

    5,392

    5,484

    760

    10 %

    2 %

    Operating income (non-GAAP) [2]

    6,428

    7,075

    6,673

    924

    4 %

    (6 %)

    Net income to Baidu

    5,825

    2,599

    5,448

    755

    (6 %)

    110 %

    Net income to Baidu (non-GAAP) [2]

    5,727

    7,755

    7,011

    971

    22 %

    (10 %)

    Diluted earnings per ADS

    15.92

    6.77

    14.91

    2.07

    (6 %)

    120 %

    Diluted earnings per ADS (non-GAAP) [2] 

    16.10

    21.86

    19.91

    2.76

    24 %

    (9 %)

    Adjusted EBITDA [2]

    8,145

    9,057

    8,244

    1,142

    1 %

    (9 %)

    Adjusted EBITDA margin

    26 %

    26 %

    26 %

    26 %

     

    Baidu Core

    Q1

    Q4

    Q1

    (In millions, unaudited)

    2023

    2023

    2024

    YOY

    QOQ

    RMB

    RMB

    RMB

    US$

    Total revenues

    22,998

    27,488

    23,803

    3,297

    4 %

    (13 %)

    Operating income

    4,091

    4,668

    4,538

    629

    11 %

    (3 %)

    Operating income (non-GAAP) [2]

    5,363

    6,197

    5,586

    774

    4 %

    (10 %)

    Net income to Baidu Core

    5,513

    2,440

    5,150

    713

    (7 %)

    111 %

    Net income to Baidu Core (non-GAAP) [2]

    5,268

    7,500

    6,628

    918

    26 %

    (12 %)

    Adjusted EBITDA [2]

    7,003

    8,118

    7,118

    986

    2 %

    (12 %)

    Adjusted EBITDA margin

    30 %

    30 %

    30 %

    30 %

     

    [1] Unless otherwise noted, RMB to USD was converted at an exchange rate of RMB 7.2203 as of March 29, 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

    • Baidu returned US$229 million to shareholders since the beginning of Q1 2024, bringing the cumulative repurchase to US$898 million under the 2023 share repurchase program.
    • Baidu released its annual ESG Report on May 13, 2024, which details Baidu’s latest ESG policies and sustainability initiatives. (http://esg.baidu.com/Uploads/Baidu_2023_ESG_Report.pdf).

    AI Cloud

    • PaddlePaddle developer community grew to 13 million in mid-April, 2024.
    • Baidu expanded the ERNIE family of models, by launching several lightweight large language models in Q1 2024, making ERNIE increasingly affordable.
    • Baidu launched and improved the tools on its MaaS platform for enterprise customers in Q1 2024. These tools aim to facilitate the development of AI-native applications, AI agents, and the creation of customized models on Baidu’s MaaS platform.

    Intelligent Driving

    • Apollo Go, Baidu’s autonomous ride-hailing service, provided about 826K rides in the first quarter of 2024, up 25% year over year. As of April 19, 2024, the cumulative rides provided to the public by Apollo Go surpassed 6 million.

    Mobile Ecosystem

    • In March 2024, Baidu App’s MAUs reached 676 million, up 3% year over year.
    • Managed Page accounted for 50% of Baidu Core’s online marketing revenue in the first quarter of 2024.

    First Quarter 2024 Financial Results

    Total revenues were RMB31.5 billion ($4.37 billion), increasing 1% year over year.

    • Revenue from Baidu Core was RMB23.8 billion ($3.30 billion), increasing 4% year over year; online marketing revenue was RMB17.0 billion ($2.36 billion), up 3% year over year, and non-online marketing revenue was RMB6.8 billion ($935 million), up 6% year over year, mainly driven by AI Cloud business.
    • Revenue from iQIYI was RMB7.9 billion ($1.10 billion), decreasing 5% year over year.

    Cost of revenues was RMB15.3 billion ($2.12 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 the decrease in content costs.

    Selling, general and administrative expenses were RMB5.4 billion ($745 million), accounting for 17% of total revenues in the quarter, compared to 18% in the same period last year.

    Research and development expenses were RMB5.4 billion ($742 million), decreasing 1% year over year, primarily due to a decrease in personnel related expenses and other R&D expenditures, partially offset by the increase in server depreciation expenses and server custody fees which support Gen-AI research and development inputs.

    Operating income was RMB5.5 billion ($760 million). Baidu Core operating income was RMB4.5 billion ($629 million), and Baidu Core operating margin was 19%. Non-GAAP operating income was RMB6.7 billion ($924 million). Non-GAAP Baidu Core operating income was RMB5.6 billion ($774 million), and non-GAAP Baidu Core operating margin was 23%.

    Total other income, net was RMB1.2 billion ($173 million), decreasing 52% year over year, primarily due to a decrease in fair value gain from long-term investments, partially offset by the increase in net foreign exchange gain.

    Income tax expense was RMB883 million ($122 million), compared to RMB1.2 billion in the same period last year.

    Net income attributable to Baidu was RMB5.4 billion ($755 million), and diluted earnings per ADS was RMB14.91 ($2.07). Net income attributable to Baidu Core was RMB5.2 billion ($713 million), and net margin for Baidu Core was 22%. Non-GAAP net income attributable to Baidu was RMB7.0 billion ($971 million). Non-GAAP diluted earnings per ADS was RMB19.91 ($2.76). Non-GAAP net income attributable to Baidu Core was RMB6.6 billion ($918 million), and non-GAAP net margin for Baidu Core was 28%.

    Adjusted EBITDA was RMB8.2 billion ($1.14 billion) and adjusted EBITDA margin was 26%. Adjusted EBITDA for Baidu Core was RMB7.1 billion ($986 million) and adjusted EBITDA margin for Baidu Core was 30%.

    As of March 31, 2024, cash, cash equivalents, restricted cash and short-term investments were RMB191.8 billion ($26.56 billion), and cash, cash equivalents, restricted cash and short-term investments excluding iQIYI were RMB185.8 billion ($25.73 billion). Free cash flow was RMB4.2 billion ($579 million), and free cash flow excluding iQIYI was RMB3.3 billion ($452 million).

    Conference Call Information

    Baidu’s management will hold an earnings conference call at 8.00 AM on May 16, 2024, U.S. Eastern Time (8.00 PM on May 16, 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. Q1 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/10038153-8wbttd.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 (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, and 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 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

    March 31,

    December 31,

    March 31,

    March 31,

    2023

    2023

    2024

    2024

    RMB

    RMB

    RMB

    US$(2)

    Revenues:

    Online marketing services

    17,972

    20,804

    18,490

    2,561

    Others

    13,172

    14,147

    13,023

    1,804

    Total revenues 

    31,144

    34,951

    31,513

    4,365

    Costs and expenses:

    Cost of revenues(1)

    15,152

    17,418

    15,291

    2,118

    Selling, general and administrative(1)

    5,589

    5,854

    5,375

    745

    Research and development(1)

    5,423

    6,287

    5,363

    742

    Total costs and expenses

    26,164

    29,559

    26,029

    3,605

    Operating income

    4,980

    5,392

    5,484

    760

    Other income (loss):

    Interest income

    1,915

    2,064

    2,091

    290

    Interest expense

    (804)

    (774)

    (766)

    (106)

    Foreign exchange (loss) gain, net

    (106)

    (449)

    401

    56

    Share of losses from equity method investments

    (48)

    (2,970)

    (205)

    (28)

    Others, net

    1,638

    (398)

    (275)

    (39)

    Total other income (loss), net

    2,595

    (2,527)

    1,246

    173

    Income before income taxes

    7,575

    2,865

    6,730

    933

    Income tax expense (benefit)

    1,193

    (96)

    883

    122

    Net income 

    6,382

    2,961

    5,847

    811

    Net income attributable to noncontrolling interests

    557

    362

    399

    56

    Net income attributable to Baidu

    5,825

    2,599

    5,448

    755

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

     -Basic

    16.17

    6.85

    14.97

    2.07

     -Diluted

    15.92

    6.77

    14.91

    2.07

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

     -Basic

    2.02

    0.86

    1.87

    0.26

     -Diluted

    1.99

    0.85

    1.86

    0.26

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

     -Basic 

    2,798

    2,812

    2,804

    2,804

     -Diluted

    2,837

    2,830

    2,816

    2,816

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

     Cost of revenues 

    98

    159

    108

    15

     Selling, general and administrative 

    463

    411

    417

    58

     Research and development 

    828

    1,068

    618

    86

     Total share-based compensation expenses 

    1,389

    1,638

    1,143

    159

    (2)  All translations from RMB to U.S. dollars are made at a rate of RMB7.2203 to US$1.00, the exchange rate in effect as of March 29, 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,

    March 31,

    March 31,

    2023

    2024

    2024

    RMB

    RMB

    US$

    ASSETS

    Current assets:

    Cash and cash equivalents

    25,231

    30,418

    4,213

    Restricted cash

    11,503

    11,591

    1,605

    Short-term investments, net

    168,670

    149,781

    20,744

    Accounts receivable, net

    10,848

    10,935

    1,514

    Amounts due from related parties

    1,424

    1,173

    162

    Other current assets, net

    12,579

    13,580

    1,882

    Total current assets

    230,255

    217,478

    30,120

    Non-current assets:

    Fixed assets, net

    27,960

    28,157

    3,900

    Licensed copyrights, net

    6,967

    6,920

    958

    Produced content, net

    13,377

    13,613

    1,885

    Intangible assets, net

    881

    873

    121

    Goodwill

    22,586

    22,586

    3,128

    Long-term investments, net

    47,957

    46,947

    6,502

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

    24,666

    45,407

    6,289

    Amounts due from related parties

    195

    289

    40

    Deferred tax assets, net

    2,100

    2,256

    312

    Operating lease right-of-use assets

    10,851

    10,692

    1,481

    Other non-current assets

    18,964

    19,479

    2,699

    Total non-current assets

    176,504

    197,219

    27,315

    Total assets

    406,759

    414,697

    57,435

    LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

    Current liabilities:

    Short-term loans

    10,257

    13,716

    1,900

    Accounts payable and accrued liabilities

    37,717

    36,739

    5,089

    Customer deposits and deferred revenue

    14,627

    13,641

    1,889

    Deferred income

    306

    232

    32

    Long-term loans, current portion

    2

    23

    3

    Convertible senior notes, current portion

    2,802

    2,855

    395

    Notes payable, current portion

    6,029

    6,136

    850

    Amounts due to related parties

    1,603

    1,475

    204

    Operating lease liabilities

    3,108

    3,114

    431

    Total current liabilities

    76,451

    77,931

    10,793

    Non-current liabilities:

    Deferred income

    200

    198

    27

    Deferred revenue

    481

    509

    70

    Amounts due to related parties

    77

    72

    10

    Long-term loans

    14,223

    14,705

    2,037

    Notes payable

    34,990

    35,605

    4,931

    Convertible senior notes

    8,144

    8,357

    1,157

    Deferred tax liabilities

    2,725

    2,818

    390

    Operating lease liabilities

    5,040

    4,886

    677

    Other non-current liabilities

    1,820

    1,853

    258

    Total non-current liabilities

    67,700

    69,003

    9,557

    Total liabilities

    144,151

    146,934

    20,350

    Redeemable noncontrolling interests

    9,465

    9,906

    1,372

    Equity

    Total Baidu shareholders’ equity

    243,626

    248,007

    34,349

    Noncontrolling interests

    9,517

    9,850

    1,364

    Total equity

    253,143

    257,857

    35,713

    Total liabilities, redeemable noncontrolling interests, and
    equity

    406,759

    414,697

    57,435

     

     

    Baidu, Inc. 

    Selected Information

    (In millions, unaudited)

    Three months ended
    March 31, 2023 (RMB)

    Three months ended
    December 31, 2023 (RMB)

    Three months ended
    March 31, 2024 (RMB)

    Three months ended
    March 31, 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 

    22,998

    8,349

    (203)

    31,144

    27,488

    7,707

    (244)

    34,951

    23,803

    7,927

    (217)

    31,513

    3,297

    1,098

    (30)

    4,365

      YOY

    4 %

    (5 %)

    1 %

      QOQ

    (13 %)

    3 %

    (10 %)

    Costs and expenses: 

      Cost of revenues (1)

    9,379

    5,956

    (183)

    15,152

    12,050

    5,533

    (165)

    17,418

    9,839

    5,631

    (179)

    15,291

    1,363

    780

    (25)

    2,118

      Selling, general and administrative (1)

    4,533

    1,106

    (50)

    5,589

    4,936

    948

    (30)

    5,854

    4,492

    922

    (39)

    5,375

    622

    128

    (5)

    745

      Research and development (1)

    4,995

    428

    5,423

    5,834

    453

    6,287

    4,934

    429

    5,363

    683

    59

    742

    Total costs and expenses 

    18,907

    7,490

    (233)

    26,164

    22,820

    6,934

    (195)

    29,559

    19,265

    6,982

    (218)

    26,029

    2,668

    967

    (30)

    3,605

      YOY 

      Cost of revenues 

    5 %

    (5 %)

    1 %

      Selling, general and administrative 

    (1 %)

    (17 %)

    (4 %)

      Research and development 

    (1 %)

    0 %

    (1 %)

      Costs and expenses

    2 %

    (7 %)

    (1 %)

    Operating income (loss)

    4,091

    859

    30

    4,980

    4,668

    773

    (49)

    5,392

    4,538

    945

    1

    5,484

    629

    131

    760

      YOY

    11 %

    10 %

    10 %

      QOQ

    (3 %)

    22 %

    2 %

    Operating margin 

    18 %

    10 %

    16 %

    17 %

    10 %

    15 %

    19 %

    12 %

    17 %

      Add: total other income (loss), net

    2,803

    (208)

    2,595

    (2,267)

    (260)

    (2,527)

    1,508

    (262)

    1,246

    209

    (36)

    173

      Less: income tax expense (benefit)

    1,168

    25

    1,193

    (134)

    38

    (96)

    866

    17

    883

    120

    2

    122

      Less: net income attributable to NCI

    213

    8

    336

    (3)

    557

    95

    9

    258

    (3)

    362

    30

    11

    358

    (3)

    399

    5

    2

    49

    (3)

    56

    Net income (loss) attributable to Baidu

    5,513

    618

    (306)

    5,825

    2,440

    466

    (307)

    2,599

    5,150

    655

    (357)

    5,448

    713

    91

    (49)

    755

      YOY

    (7 %)

    6 %

    (6 %)

      QOQ

    111 %

    41 %

    110 %

    Net margin 

    24 %

    7 %

    19 %

    9 %

    6 %

    7 %

    22 %

    8 %

    17 %

    Non-GAAP financial measures:

    Operating income (non-GAAP)

    5,363

    1,035

    6,428

    6,197

    927

    7,075

    5,586

    1,086

    6,673

    774

    150

    924

      YOY

    4 %

    5 %

    4 %

      QOQ

    (10 %)

    17 %

    (6 %)

    Operating margin (non-GAAP)

    23 %

    12 %

    21 %

    23 %

    12 %

    20 %

    23 %

    14 %

    21 %

    Net income attributable to Baidu (non-GAAP)

    5,268

    940

    5,727

    7,500

    681

    7,755

    6,628

    844

    7,011

    918

    117

    971

      YOY

    26 %

    (10 %)

    22 %

      QOQ

    (12 %)

    24 %

    (10 %)

    Net margin (non-GAAP)

    23 %

    11 %

    18 %

    27 %

    9 %

    22 %

    28 %

    11 %

    22 %

    Adjusted EBITDA

    7,003

    1,112

    8,145

    8,118

    988

    9,057

    7,118

    1,125

    8,244

    986

    156

    1,142

      YOY

    2 %

    1 %

    1 %

      QOQ

    (12 %)

    14 %

    (9 %)

    Adjusted EBITDA margin 

    30 %

    13 %

    26 %

    30 %

    13 %

    26 %

    30 %

    14 %

    26 %

    (1)  Includes share-based compensation as follows:

     Cost of revenues 

    65

    33

    98

    125

    34

    159

    76

    32

    108

    11

    4

    15

     Selling, general and administrative 

    377

    86

    463

    340

    71

    411

    353

    64

    417

    49

    9

    58

     Research and development 

    778

    50

    828

    1,020

    48

    1,068

    575

    43

    618

    80

    6

    86

     Total share-based compensation 

    1,220

    169

    1,389

    1,485

    153

    1,638

    1,004

    139

    1,143

    140

    19

    159

     (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 

    March 31, 2023 (RMB)

    December 31, 2023 (RMB)

    March 31, 2024 (RMB)

    March 31, 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

    4,838

    1,002

    5,840

    9,985

    633

    10,618

    5,284

    936

    6,220

    731

    130

    861

    Net cash (used in) provided by investing activities 

    (32,816)

    167

    (32,649)

    (11,805)

    (1,431)

    (13,236)

    (2,893)

    (223)

    (3,116)

    (401)

    (31)

    (432)

    Net cash provided by (used in) financing activities

    1,055

    (3,357)

    (2,302)

    (7,586)

    (22)

    (7,608)

    2,126

    261

    2,387

    295

    36

    331

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

    (96)

    (9)

    (105)

    (364)

    (31)

    (395)

    154

    15

    169

    21

    2

    23

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

    (27,019)

    (2,197)

    (29,216)

    (9,770)

    (851)

    (10,621)

    4,671

    989

    5,660

    646

    137

    783

    Cash, cash equivalents and restricted cash

      At beginning of period

    57,374

    7,862

    65,236

    42,063

    6,132

    48,195

    32,293

    5,281

    37,574

    4,473

    731

    5,204

      At end of period

    30,355

    5,665

    36,020

    32,293

    5,281

    37,574

    36,964

    6,270

    43,234

    5,119

    868

    5,987

    Net cash provided by operating activities

    4,838

    1,002

    5,840

    9,985

    633

    10,618

    5,284

    936

    6,220

    731

    130

    861

    Less: Capital expenditures

    (1,295)

    (1,295)

    (3,641)

    (19)

    (3,660)

    (2,016)

    (22)

    (2,038)

    (279)

    (3)

    (282)

    Free cash flow

    3,543

    1,002

    4,545

    6,344

    614

    6,958

    3,268

    914

    4,182

    452

    127

    579

    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 

    March 31, 2023 (RMB)

    December 31, 2023 (RMB)

    March 31, 2024 (RMB)

    March 31, 2024 (US$)

    Baidu
    Core

    iQIYI

    Baidu,
    Inc.

    Baidu
    Core

    iQIYI

    Baidu,
    Inc.

    Baidu
    Core

    iQIYI

    Baidu,
    Inc.

    Baidu
    Core

    iQIYI

    Baidu,
    Inc.

    Operating income

    4,091

    859

    4,980

    4,668

    773

    5,392

    4,538

    945

    5,484

    629

    131

    760

    Add: Share-based compensation expenses

    1,220

    169

    1,389

    1,485

    153

    1,638

    1,004

    139

    1,143

    140

    19

    159

    Add: Amortization and impairment of intangible assets(1)

    52

    7

    59

    44

    1

    45

    44

    2

    46

    5

    5

    Operating income (non-GAAP)

    5,363

    1,035

    6,428

    6,197

    927

    7,075

    5,586

    1,086

    6,673

    774

    150

    924

    Add:  Depreciation of fixed assets

    1,640

    77

    1,717

    1,921

    61

    1,982

    1,532

    39

    1,571

    212

    6

    218

    Adjusted EBITDA

    7,003

    1,112

    8,145

    8,118

    988

    9,057

    7,118

    1,125

    8,244

    986

    156

    1,142

    Net income attributable to Baidu

    5,513

    618

    5,825

    2,440

    466

    2,599

    5,150

    655

    5,448

    713

    91

    755

    Add: Share-based compensation expenses

    1,220

    169

    1,297

    1,484

    153

    1,553

    1,003

    139

    1,066

    139

    19

    147

    Add: Amortization and impairment of intangible assets(1)

    49

    7

    53

    42

    1

    42

    42

    2

    43

    6

    6

    Add: Disposal (gain)

    (217)

    (217)

    (37)

    (1)

    (38)

    (458)

    (458)

    (63)

    (63)

    Add: Impairment of long-term investments

    31

    119

    85

    132

    62

    160

    36

    71

    68

    5

    10

    9

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

    (1,312)

    10

    (1,307)

    403

    403

    725

    (23)

    714

    100

    (3)

    99

    Add: Reconciling items on equity method investments(2)

    (122)

    18

    (114)

    3,172

    3,172

    280

    280

    39

    39

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

    106

    (1)

    105

    (136)

    (136)

    (150)

    (150)

    (21)

    (21)

    Net income attributable to Baidu (non-GAAP)

    5,268

    940

    5,727

    7,500

    681

    7,755

    6,628

    844

    7,011

    918

    117

    971

    Diluted earnings per ADS

    15.92

    6.77

    14.91

    2.07

    Add:  Accretion of the redeemable noncontrolling interests

    0.46

    0.53

    0.55

    0.08

    Add:  Non-GAAP adjustments to earnings per ADS

    (0.28)

    14.56

    4.45

    0.61

    Diluted earnings per ADS (non-GAAP)

    16.10

    21.86

    19.91

    2.76

    (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.