Baidu Announces Fourth Quarter and Fiscal Year 2025 Results
BEIJING,
"2025 marked a pivotal year as AI became the new core of Baidu. AI Cloud Infra gained strong momentum, with our differentiated full-stack end-to-end AI capabilities earning growing enterprise recognition. Our portfolio of AI applications continued to scale, addressing diverse needs across enterprises and individuals.
"We delivered several key achievements this quarter. First, revenue from Baidu Core AI-powered Business[1] exceeded
Operational Highlights[1]
The following table sets forth selected revenue highlights for our Baidu Core AI-powered Business for the periods indicated:
|
|
Q3 |
|
Q4 |
|
FY |
|
FY |
|
|
|
(In billions) |
2025 |
|
2025 |
|
2024 |
|
2025 |
|
YoY |
|
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
|
|
Baidu Core AI-powered Business |
9.6 |
|
11.3 |
|
27.0 |
|
40.0 |
|
48 % |
|
- AI Cloud Infra |
4.2 |
|
5.8 |
|
14.8 |
|
19.8 |
|
34 % |
|
- AI Applications |
2.6 |
|
2.7 |
|
9.8 |
|
10.2 |
|
5 % |
|
- AI-native Marketing Services |
2.8 |
|
2.7 |
|
2.4 |
|
9.8 |
|
301 % |
|
|
|
|
|
|
|
|
|
|
|
|
% of Baidu General Business |
39 % |
|
43 % |
|
26 % |
|
39 % |
|
|
Corporate
- Baidu's Board of Directors has authorized a new share repurchase program in
February 2026 , under which the Company may repurchase up toUS$5 billion of its shares, effective throughDecember 31, 2028 . The Board has also approved, for the first time, the adoption of a dividend policy for the Company's ordinary shares, which may include regular and/or special distributions of dividends. - Baidu announced its proposed spin-off and separate listing of Kunlunxin in
January 2026 . - Baidu released an updated version of ERNIE 5.0, its native omni-modal foundation model in
January 2026 . - Baidu earned a position in the global edition of the S&P Global Sustainability Yearbook 2026, demonstrating its further advancement in ESG performance. The selection stems from a comprehensive evaluation of 9,200 companies globally as part of the S&P Global 2025 Corporate Sustainability Assessment, underscoring Baidu's sustainability practices.
Baidu Core AI-powered Business
AI Cloud Infra
- Revenue from AI Cloud Infra was
RMB 5.8 billion in the fourth quarter of 2025, with subscription-based revenue from AI accelerator infrastructure increasing by 143% year over year. - Revenue from AI Cloud Infra was approximately
RMB 20 billion for the full year 2025, up 34% year over year.
AI Applications
- Revenue from AI Applications was
RMB 2.7 billion in the fourth quarter of 2025, with full year 2025 revenue exceedingRMB 10 billion . - Miaoda, Baidu's vibe coding platform, demonstrates industry-leading performance in platform capabilities and application quality, according to IDC's 2025 China No-Code Generative AI Application Development Platform Report, issued in
November 2025 . - Baidu established the
Personal Super Intelligence Business Group (PSIG), integrating Baidu Wenku andBaidu Drive to accelerate AI application innovation.
Robotaxi
- In the fourth quarter of 2025,
Apollo Go , Baidu's autonomous ride-hailing service, delivered 3.4 million fully driverless operational rides with weekly rides peaking at over 300,000 during the quarter. Total rides increased by over 200% year over year. As ofFebruary 2026 , cumulative rides provided to the public byApollo Go exceeded 20 million. -
Apollo Go accelerated its global footprint across multiple markets. In theUK ,Apollo Go advanced partnerships with Uber and Lyft to pilot autonomous vehicles inLondon . InSwitzerland ,Apollo Go initiated testing inSt. Gallen . In theMiddle East ,Apollo Go officially launched fully autonomous ride-hailing services inAbu Dhabi with AutoGo, securedDubai 's first fully driverless testing permit, and partnered with Uber to bringApollo Go to the Uber platform inDubai . InAsia ,Apollo Go entered the South Korean market, starting with theSeoul metropolitan area.Apollo Go also expanded itsHong Kong testing into new districts and initiated cross-district testing. - As of
February 2026 ,Apollo Go's global footprint reached 26 cities. To date,Apollo Go fleets have accumulated over 300 million autonomous kilometers, including over 190 million fully driverless autonomous kilometers, with an outstanding safety record.
AI- native Marketing Services
- Revenue from AI-native marketing services reached
RMB 2.7 billion in the fourth quarter of 2025, up 110% year over year. - Baidu App's MAUs reached 679 million in
December 2025 , remaining flat year over year. - ERNIE Assistant's MAU reached 202 million in
December 2025 .
|
[1] The revenue and operational data presented are derived from the Company's internal management accounts and records, which have not been audited.
[2] Starting this quarter, we redefined Baidu Core as Baidu General Business. Baidu General Business includes Baidu Core AI-powered Business, Legacy Business, and Others. Legacy Business mainly consists of traditional advertising services across Search, Feed and other properties. Fourth quarter 2025 revenues from Baidu Core AI-powered Business, Legacy Business, and Others were |
Fourth Quarter 2025 Financial Results for Baidu[3],[4],[5]
Total revenues were
Cost of revenues was
Selling, general and administrative expenses were
Research and development expenses were
Operating income was
Total other income, net was
Income tax expense was
Net income attributable to Baidu was
Adjusted EBITDA was
We define total cash and investments as cash, cash equivalents, restricted cash, short-term investments, net, long-term time deposits and held-to-maturity investments, and adjusted long-term investments. As of
|
[3] Starting this quarter, we focused on the quarter-over-quarter fluctuation for the quarterly results to present a more meaningful perspective of our financial information.
[4] Unless otherwise noted, RMB to USD was converted at an exchange rate of [5] 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). |
Fiscal Year 2025 Results for Baidu[4],[5]
Total revenues were
Cost of revenues was
Selling, general and administrative expenses were
Research and development expenses were
Impairment of long-lived assets was
Operating loss was
Total other income, net was
Income tax expense was
Net income attributable to Baidu was
Adjusted EBITDA was
Operating cash flow was negative
For detailed financial information of Baidu General Business and iQIYI, please see the appended financial tables.
|
[4] Unless otherwise noted, RMB to USD was converted at an exchange rate of [5] 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). |
Conference Call Information
Baidu's management will hold an earnings conference call at
Please register in advance of the conference call using the link provided below. It will automatically direct you to the registration page of "
For pre-registration, please click:
https://s1.c-conf.com/diamondpass/10052617-fv4jhm.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
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, adjusted long-term investments 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, amortization and impairment of intangible assets resulting from business combinations, impairment of long-lived assets, and one-time employee severance costs.
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, impairment of long-lived assets, one-time employee severance costs, disposal gain or loss, impairment of long-term investments, and fair value gain or loss of long-term investments and exchangeable bonds, 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 non-GAAP operating income excluding depreciation of fixed assets, and amortization of intangible assets excluding those resulting from business combinations. Adjusted long-term investments represent long-term investments, net, with publicly listed equity method investments adjusted to fair value based on quoted market prices.
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 |
|
Twelve Months Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2025 |
|
|
|
|
RMB |
|
RMB |
|
RMB |
|
US$ (2) |
|
RMB |
|
RMB |
|
US$ (2) |
|
|
Revenue |
|
34,124 |
|
31,174 |
|
32,740 |
|
4,682 |
|
133,125 |
|
129,079 |
|
18,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue(1) |
|
18,014 |
|
18,315 |
|
18,277 |
|
2,614 |
|
66,102 |
|
72,436 |
|
10,358 |
|
|
Selling, general and administrative(1) |
|
6,678 |
|
6,581 |
|
7,389 |
|
1,056 |
|
23,620 |
|
25,843 |
|
3,696 |
|
|
Research and development(1) |
|
5,515 |
|
5,179 |
|
5,591 |
|
800 |
|
22,133 |
|
20,433 |
|
2,922 |
|
|
Impairment of long-lived assets |
|
- |
|
16,190 |
|
- |
|
- |
|
- |
|
16,190 |
|
2,315 |
|
|
Total costs and expenses |
|
30,207 |
|
46,265 |
|
31,257 |
|
4,470 |
|
111,855 |
|
134,902 |
|
19,291 |
|
|
Operating income (loss) |
|
3,917 |
|
(15,091) |
|
1,483 |
|
212 |
|
21,270 |
|
(5,823) |
|
(833) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
2,001 |
|
1,930 |
|
2,051 |
|
293 |
|
7,962 |
|
8,602 |
|
1,230 |
|
|
Interest expense |
|
(643) |
|
(631) |
|
(651) |
|
(93) |
|
(2,824) |
|
(2,784) |
|
(398) |
|
|
Foreign exchange gain (loss), net |
|
1,678 |
|
(357) |
|
(1,054) |
|
(151) |
|
1,076 |
|
(2,242) |
|
(321) |
|
|
Share of earnings (losses) from equity method investments |
|
(399) |
|
735 |
|
1,193 |
|
171 |
|
(691) |
|
3,196 |
|
457 |
|
|
Others, net |
|
23 |
|
269 |
|
(296) |
|
(42) |
|
1,829 |
|
5,767 |
|
825 |
|
|
Total other income, net |
|
2,660 |
|
1,946 |
|
1,243 |
|
178 |
|
7,352 |
|
12,539 |
|
1,793 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
6,577 |
|
(13,145) |
|
2,726 |
|
390 |
|
28,622 |
|
6,716 |
|
960 |
|
|
Income tax expense (benefit) |
|
1,619 |
|
(1,828) |
|
1,029 |
|
147 |
|
4,447 |
|
1,259 |
|
180 |
|
|
Net income (loss) |
|
4,958 |
|
(11,317) |
|
1,697 |
|
243 |
|
24,175 |
|
5,457 |
|
780 |
|
|
Net income (loss) attributable to noncontrolling interests |
|
(234) |
|
(85) |
|
(85) |
|
(12) |
|
415 |
|
(132) |
|
(19) |
|
|
Net income (loss) attributable to Baidu |
|
5,192 |
|
(11,232) |
|
1,782 |
|
255 |
|
23,760 |
|
5,589 |
|
799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per ADS (1 ADS representing 8 Class A ordinary shares): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
-Basic |
|
14.41 |
|
(33.88) |
|
4.48 |
|
0.64 |
|
66.40 |
|
13.67 |
|
1.95 |
|
|
-Diluted |
|
14.26 |
|
(33.88) |
|
3.71 |
|
0.53 |
|
65.91 |
|
11.78 |
|
1.68 |
|
|
Earnings (loss) per share for Class A and Class B ordinary shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
-Basic |
|
1.80 |
|
(4.23) |
|
0.56 |
|
0.08 |
|
8.31 |
|
1.71 |
|
0.24 |
|
|
-Diluted |
|
1.78 |
|
(4.23) |
|
0.46 |
|
0.07 |
|
8.24 |
|
1.47 |
|
0.21 |
|
|
Weighted average number of Class A and Class B ordinary shares outstanding (in millions): |
|
|
|
|
|
|
|
|
|
|
|
||||
|
-Basic |
|
2,775 |
|
2,713 |
|
2,721 |
|
2,721 |
|
2,790 |
|
2,726 |
|
2,726 |
|
|
-Diluted |
|
2,783 |
|
2,713 |
|
2,758 |
|
2,758 |
|
2,798 |
|
2,744 |
|
2,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes share-based compensation expenses as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
103 |
|
113 |
|
79 |
|
11 |
|
461 |
|
389 |
|
56 |
|
|
Selling, general and administrative |
|
297 |
|
340 |
|
252 |
|
36 |
|
1,427 |
|
1,181 |
|
169 |
|
|
Research and development |
|
685 |
|
591 |
|
398 |
|
58 |
|
2,896 |
|
2,035 |
|
292 |
|
|
Total share-based compensation expenses |
|
1,085 |
|
1,044 |
|
729 |
|
105 |
|
4,784 |
|
3,605 |
|
517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) All translations from RMB to
statistical release of |
|||||||||||||||
|
Baidu, Inc. |
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets |
|
|
|
|
|
|
|
(In millions, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2025 |
|
2025 |
|
|
|
RMB |
|
RMB |
|
US$ |
|
ASSETS |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
24,832 |
|
24,606 |
|
3,519 |
|
Restricted cash |
|
11,697 |
|
225 |
|
32 |
|
Short-term investments, net |
|
102,608 |
|
90,661 |
|
12,964 |
|
Accounts receivable, net |
|
10,104 |
|
12,972 |
|
1,855 |
|
Amounts due from related parties |
|
790 |
|
761 |
|
109 |
|
Other current assets, net |
|
18,818 |
|
22,745 |
|
3,253 |
|
Total current assets |
|
168,849 |
|
151,970 |
|
21,732 |
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
Fixed assets, net |
|
30,102 |
|
26,281 |
|
3,758 |
|
Licensed copyrights, net |
|
6,930 |
|
5,963 |
|
853 |
|
Produced content, net |
|
14,695 |
|
14,575 |
|
2,084 |
|
Intangible assets, net |
|
772 |
|
3,891 |
|
556 |
|
|
|
22,586 |
|
36,783 |
|
5,260 |
|
Long-term investments, net |
|
41,721 |
|
44,918 |
|
6,423 |
|
Long-term time deposits and held-to-maturity investments |
|
98,535 |
|
123,862 |
|
17,712 |
|
Amounts due from related parties |
|
137 |
|
167 |
|
24 |
|
Deferred tax assets, net |
|
2,193 |
|
4,582 |
|
655 |
|
Operating lease right-of-use assets |
|
10,898 |
|
8,610 |
|
1,231 |
|
Receivables related to the proposed acquisition of YY Live, net |
|
13,547 |
|
- |
|
- |
|
Other non-current assets |
|
16,815 |
|
27,555 |
|
3,941 |
|
Total non-current assets |
|
258,931 |
|
297,187 |
|
42,497 |
|
|
|
|
|
|
|
|
|
Total assets |
|
427,780 |
|
449,157 |
|
64,229 |
|
|
|
|
|
|
|
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |
|
|
|
|
||
|
Current liabilities: |
|
|
|
|
|
|
|
Short-term loans |
|
10,669 |
|
7,626 |
|
1,091 |
|
Accounts payable and accrued liabilities |
|
41,443 |
|
38,891 |
|
5,561 |
|
Customer deposits and deferred revenue |
|
14,624 |
|
13,051 |
|
1,866 |
|
Deferred income |
|
684 |
|
531 |
|
76 |
|
Long-term loans, current portion |
|
168 |
|
14,765 |
|
2,111 |
|
Convertible senior notes, current portion |
|
242 |
|
1,459 |
|
209 |
|
Notes payable, current portion |
|
8,026 |
|
4,560 |
|
652 |
|
Amounts due to related parties |
|
1,794 |
|
1,988 |
|
284 |
|
Operating lease liabilities |
|
3,303 |
|
3,457 |
|
494 |
|
Total current liabilities |
|
80,953 |
|
86,328 |
|
12,344 |
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
Deferred income |
|
231 |
|
198 |
|
28 |
|
Deferred revenue |
|
585 |
|
723 |
|
103 |
|
Amounts due to related parties |
|
56 |
|
36 |
|
5 |
|
Long-term loans |
|
15,596 |
|
3,369 |
|
482 |
|
Notes payable |
|
27,996 |
|
51,021 |
|
7,296 |
|
Convertible senior notes |
|
8,351 |
|
6,712 |
|
960 |
|
Deferred tax liabilities |
|
3,870 |
|
4,985 |
|
713 |
|
Operating lease liabilities |
|
4,973 |
|
4,108 |
|
587 |
|
Other non-current liabilities |
|
1,557 |
|
1,951 |
|
280 |
|
Total non-current liabilities |
|
63,215 |
|
73,103 |
|
10,454 |
|
|
|
|
|
|
|
|
|
Total liabilities |
|
144,168 |
|
159,431 |
|
22,798 |
|
|
|
|
|
|
|
|
|
Redeemable noncontrolling interests |
|
9,870 |
|
13,166 |
|
1,883 |
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
Total Baidu shareholders' equity |
|
263,620 |
|
266,330 |
|
38,085 |
|
Noncontrolling interests |
|
10,122 |
|
10,230 |
|
1,463 |
|
Total equity |
|
273,742 |
|
276,560 |
|
39,548 |
|
|
|
|
|
|
|
|
|
Total liabilities, redeemable noncontrolling interests, and equity |
|
427,780 |
|
449,157 |
|
64,229 |
|
Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Three months ended |
|
Three months ended |
|
Three months ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
Baidu
Business |
iQIYI |
Elim & adj(2) |
|
Baidu, Inc. |
|
Baidu
Business |
iQIYI |
Elim & adj(2) |
|
Baidu, Inc. |
|
Baidu
Business |
iQIYI |
Elim & adj(2) |
|
Baidu, Inc. |
|
Baidu
Business |
iQIYI |
Elim & adj(2) |
|
Baidu, Inc. |
|
Revenue |
|
27,698 |
6,613 |
(187) |
|
34,124 |
|
24,659 |
6,682 |
(167) |
|
31,174 |
|
26,112 |
6,794 |
(166) |
|
32,740 |
|
3,734 |
972 |
(24) |
|
4,682 |
|
YOY |
|
|
|
|
|
|
|
|
|
|
|
|
|
(6 %) |
3 % |
|
|
(4 %) |
|
|
|
|
|
|
|
QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
|
6 % |
2 % |
|
|
5 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue(1) |
|
13,180 |
4,995 |
(161) |
|
18,014 |
|
12,996 |
5,467 |
(148) |
|
18,315 |
|
13,042 |
5,376 |
(141) |
|
18,277 |
|
1,865 |
769 |
(20) |
|
2,614 |
|
Selling, general and administrative(1) |
|
5,816 |
882 |
(20) |
|
6,678 |
|
5,677 |
925 |
(21) |
|
6,581 |
|
6,455 |
946 |
(12) |
|
7,389 |
|
923 |
135 |
(2) |
|
1,056 |
|
Research and development(1) |
|
5,064 |
451 |
- |
|
5,515 |
|
4,767 |
412 |
- |
|
5,179 |
|
5,174 |
417 |
- |
|
5,591 |
|
740 |
60 |
- |
|
800 |
|
Impairment of long-lived assets |
|
- |
- |
- |
|
- |
|
16,190 |
- |
- |
|
16,190 |
|
- |
- |
- |
|
- |
|
- |
- |
- |
|
- |
|
Total costs and expenses |
|
24,060 |
6,328 |
(181) |
|
30,207 |
|
39,630 |
6,804 |
(169) |
|
46,265 |
|
24,671 |
6,739 |
(153) |
|
31,257 |
|
3,528 |
964 |
(22) |
|
4,470 |
|
YOY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1 %) |
8 % |
|
|
1 % |
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
11 % |
7 % |
|
|
11 % |
|
|
|
|
|
|
|
Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
2 % |
(8 %) |
|
|
1 % |
|
|
|
|
|
|
|
Impairment of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
- |
|
|
- |
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
3 % |
6 % |
|
|
3 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
0 % |
(2 %) |
|
|
(0 %) |
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
14 % |
2 % |
|
|
12 % |
|
|
|
|
|
|
|
Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
9 % |
1 % |
|
|
8 % |
|
|
|
|
|
|
|
Impairment of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
(100 %) |
- |
|
|
(100 %) |
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
(38 %) |
(1 %) |
|
|
(32 %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
3,638 |
285 |
(6) |
|
3,917 |
|
(14,971) |
(122) |
2 |
|
(15,091) |
|
1,441 |
55 |
(13) |
|
1,483 |
|
206 |
8 |
(2) |
|
212 |
|
YOY |
|
|
|
|
|
|
|
|
|
|
|
|
|
(60 %) |
(81 %) |
|
|
(62 %) |
|
|
|
|
|
|
|
QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
- |
|
|
- |
|
|
|
|
|
|
|
Operating margin |
|
13 % |
4 % |
|
|
11 % |
|
(61 %) |
(2 %) |
|
|
(48 %) |
|
6 % |
1 % |
|
|
5 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: total other income (loss), net |
|
3,125 |
(465) |
- |
|
2,660 |
|
2,031 |
(85) |
- |
|
1,946 |
|
1,270 |
(27) |
- |
|
1,243 |
|
182 |
(4) |
- |
|
178 |
|
Less: income tax expense (benefit) |
|
1,612 |
7 |
- |
|
1,619 |
|
(1,868) |
40 |
- |
|
(1,828) |
|
993 |
36 |
- |
|
1,029 |
|
142 |
5 |
- |
|
147 |
|
Less: net income (loss) attributable to NCI |
|
(132) |
2 |
(104)(3) |
|
(234) |
|
49 |
2 |
(136)(3) |
|
(85) |
|
(79) |
(2) |
(4)(3) |
|
(85) |
|
(11) |
- |
(1)(3) |
|
(12) |
|
Net income (loss) attributable to Baidu |
|
5,283 |
(189) |
98 |
|
5,192 |
|
(11,121) |
(249) |
138 |
|
(11,232) |
|
1,797 |
(6) |
(9) |
|
1,782 |
|
257 |
(1) |
(1) |
|
255 |
|
YOY |
|
|
|
|
|
|
|
|
|
|
|
|
|
(66 %) |
(97 %) |
|
|
(66 %) |
|
|
|
|
|
|
|
QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
(98 %) |
|
|
- |
|
|
|
|
|
|
|
Net margin |
|
19 % |
(3 %) |
|
|
15 % |
|
(45 %) |
(4 %) |
|
|
(36 %) |
|
7 % |
(0 %) |
|
|
5 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP financial measures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) (non-GAAP) |
|
4,647 |
406 |
|
|
5,047 |
|
2,225 |
(22) |
|
|
2,205 |
|
2,837 |
143 |
|
|
2,967 |
|
406 |
20 |
|
|
424 |
|
YOY |
|
|
|
|
|
|
|
|
|
|
|
|
|
(39 %) |
(65 %) |
|
|
(41 %) |
|
|
|
|
|
|
|
QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
|
28 % |
- |
|
|
35 % |
|
|
|
|
|
|
|
Operating margin (non-GAAP) |
|
17 % |
6 % |
|
|
15 % |
|
9 % |
(0 %) |
|
|
7 % |
|
11 % |
2 % |
|
|
9 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Baidu (non-GAAP) |
|
6,741 |
(59) |
|
|
6,709 |
|
3,836 |
(148) |
|
|
3,770 |
|
3,869 |
109 |
|
|
3,907 |
|
553 |
14 |
|
|
559 |
|
YOY |
|
|
|
|
|
|
|
|
|
|
|
|
|
(43 %) |
- |
|
|
(42 %) |
|
|
|
|
|
|
|
QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 % |
- |
|
|
4 % |
|
|
|
|
|
|
|
Net margin (non-GAAP) |
|
24 % |
(1 %) |
|
|
20 % |
|
16 % |
(2 %) |
|
|
12 % |
|
15 % |
2 % |
|
|
12 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
6,516 |
444 |
|
|
6,954 |
|
4,398 |
30 |
|
|
4,429 |
|
4,544 |
196 |
|
|
4,727 |
|
650 |
28 |
|
|
676 |
|
YOY |
|
|
|
|
|
|
|
|
|
|
|
|
|
(30 %) |
(56 %) |
|
|
(32 %) |
|
|
|
|
|
|
|
QOQ |
|
|
|
|
|
|
|
|
|
|
|
|
|
3 % |
553 % |
|
|
7 % |
|
|
|
|
|
|
|
Adjusted EBITDA margin |
|
24 % |
7 % |
|
|
20 % |
|
18 % |
0 % |
|
|
14 % |
|
17 % |
3 % |
|
|
14 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes share-based compensation as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
74 |
29 |
|
|
103 |
|
83 |
30 |
|
|
113 |
|
56 |
23 |
|
|
79 |
|
8 |
3 |
|
|
11 |
|
Selling, general and administrative |
|
240 |
57 |
|
|
297 |
|
304 |
36 |
|
|
340 |
|
219 |
33 |
|
|
252 |
|
31 |
5 |
|
|
36 |
|
Research and development |
|
652 |
33 |
|
|
685 |
|
559 |
32 |
|
|
591 |
|
368 |
30 |
|
|
398 |
|
54 |
4 |
|
|
58 |
|
Total share-based compensation |
|
966 |
119 |
|
|
1,085 |
|
946 |
98 |
|
|
1,044 |
|
643 |
86 |
|
|
729 |
|
93 |
12 |
|
|
105 |
|
(2) Relates to intersegment eliminations and adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Relates to the net income attributable to iQIYI noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions except for per ADS information, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended |
|
Twelve months ended |
|
Twelve months ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
Baidu
Business |
iQIYI |
Elim & adj(2) |
|
Baidu, Inc. |
|
Baidu
Business |
iQIYI |
Elim & adj(2) |
|
Baidu, Inc. |
|
Baidu
Business |
iQIYI |
Elim & adj(2) |
|
Baidu, Inc. |
|
Revenue |
|
104,712 |
29,225 |
(812) |
|
133,125 |
|
102,485 |
27,290 |
(696) |
|
129,079 |
|
14,655 |
3,902 |
(99) |
|
18,458 |
|
YOY |
|
|
|
|
|
|
|
(2 %) |
(7 %) |
|
|
(3 %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue(1) |
|
44,830 |
21,954 |
(682) |
|
66,102 |
|
51,498 |
21,541 |
(603) |
|
72,436 |
|
7,364 |
3,080 |
(86) |
|
10,358 |
|
Selling, general and administrative(1) |
|
20,049 |
3,682 |
(111) |
|
23,620 |
|
22,071 |
3,857 |
(85) |
|
25,843 |
|
3,156 |
552 |
(12) |
|
3,696 |
|
Research and development(1) |
|
20,355 |
1,778 |
- |
|
22,133 |
|
18,770 |
1,663 |
- |
|
20,433 |
|
2,684 |
238 |
- |
|
2,922 |
|
Impairment of long-lived assets |
|
- |
- |
- |
|
- |
|
16,190 |
- |
- |
|
16,190 |
|
2,315 |
- |
- |
|
2,315 |
|
Total costs and expenses |
|
85,234 |
27,414 |
(793) |
|
111,855 |
|
108,529 |
27,061 |
(688) |
|
134,902 |
|
15,519 |
3,870 |
(98) |
|
19,291 |
|
YOY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
|
|
|
|
|
15 % |
(2 %) |
|
|
10 % |
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
|
|
|
|
|
10 % |
5 % |
|
|
9 % |
|
|
|
|
|
|
|
Research and development |
|
|
|
|
|
|
|
(8 %) |
(6 %) |
|
|
(8 %) |
|
|
|
|
|
|
|
Impairment of long-lived assets |
|
|
|
|
|
|
|
- |
- |
|
|
- |
|
|
|
|
|
|
|
Cost and expenses |
|
|
|
|
|
|
|
27 % |
(1 %) |
|
|
21 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
19,478 |
1,811 |
(19) |
|
21,270 |
|
(6,044) |
229 |
(8) |
|
(5,823) |
|
(864) |
32 |
(1) |
|
(833) |
|
YOY |
|
|
|
|
|
|
|
- |
(87 %) |
|
|
- |
|
|
|
|
|
|
|
Operating margin |
|
19 % |
6 % |
|
|
16 % |
|
(6 %) |
1 % |
|
|
(5 %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: total other income (loss), net |
|
8,311 |
(959) |
- |
|
7,352 |
|
12,828 |
(289) |
- |
|
12,539 |
|
1,834 |
(41) |
- |
|
1,793 |
|
Less: income tax expense |
|
4,386 |
61 |
- |
|
4,447 |
|
1,115 |
144 |
- |
|
1,259 |
|
159 |
21 |
- |
|
180 |
|
Less: net income (loss) attributable to NCI |
|
(28) |
27 |
416(3) |
|
415 |
|
(22) |
3 |
(113)(3) |
|
(132) |
|
(3) |
- |
(16)(3) |
|
(19) |
|
Net income (loss) attributable to Baidu |
|
23,431 |
764 |
(435) |
|
23,760 |
|
5,691 |
(207) |
105 |
|
5,589 |
|
814 |
(30) |
15 |
|
799 |
|
YOY |
|
|
|
|
|
|
|
(76 %) |
(127 %) |
|
|
(76 %) |
|
|
|
|
|
|
|
Net margin |
|
22 % |
3 % |
|
|
18 % |
|
6 % |
(1 %) |
|
|
4 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP financial measures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (non-GAAP) |
|
23,890 |
2,363 |
|
|
26,234 |
|
14,319 |
639 |
|
|
14,950 |
|
2,048 |
91 |
|
|
2,138 |
|
YOY |
|
|
|
|
|
|
|
(40 %) |
(73 %) |
|
|
(43 %) |
|
|
|
|
|
|
|
Operating margin (non-GAAP) |
|
23 % |
8 % |
|
|
20 % |
|
14 % |
2 % |
|
|
12 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Baidu (non-GAAP) |
|
26,335 |
1,512 |
|
|
27,002 |
|
18,827 |
280 |
|
|
18,941 |
|
2,692 |
39 |
|
|
2,709 |
|
YOY |
|
|
|
|
|
|
|
(29 %) |
(81 %) |
|
|
(30 %) |
|
|
|
|
|
|
|
Net margin (non-GAAP) |
|
25 % |
5 % |
|
|
20 % |
|
18 % |
1 % |
|
|
15 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
30,587 |
2,510 |
|
|
33,078 |
|
22,051 |
815 |
|
|
22,857 |
|
3,153 |
117 |
|
|
3,269 |
|
YOY |
|
|
|
|
|
|
|
(28 %) |
(68 %) |
|
|
(31 %) |
|
|
|
|
|
|
|
Adjusted EBITDA margin |
|
29 % |
9 % |
|
|
25 % |
|
22 % |
3 % |
|
|
18 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes share-based compensation as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
340 |
121 |
|
|
461 |
|
277 |
112 |
|
|
389 |
|
40 |
16 |
|
|
56 |
|
Selling, general and administrative |
|
1,153 |
274 |
|
|
1,427 |
|
1,018 |
163 |
|
|
1,181 |
|
146 |
23 |
|
|
169 |
|
Research and development |
|
2,746 |
150 |
|
|
2,896 |
|
1,908 |
127 |
|
|
2,035 |
|
273 |
19 |
|
|
292 |
|
Total share-based compensation |
|
4,239 |
545 |
|
|
4,784 |
|
3,203 |
402 |
|
|
3,605 |
|
459 |
58 |
|
|
517 |
|
(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 |
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
|
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
|
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
|
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
|
Net cash provided by (used in) operating activities |
|
1,836 |
520 |
2,356 |
|
1,523 |
(267) |
1,256 |
|
2,562 |
47 |
2,609 |
|
366 |
7 |
373 |
|
Net cash provided by (used in) investing activities |
|
(4,741) |
(896) |
(5,637) |
|
2,233 |
763 |
2,996 |
|
(17,439) |
(947) |
(18,386) |
|
(2,494) |
(135) |
(2,629) |
|
Net cash provided by (used in) financing activities |
|
(1,784) |
114 |
(1,670) |
|
4,532 |
151 |
4,683 |
|
595 |
518 |
1,113 |
|
85 |
74 |
159 |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
582 |
61 |
643 |
|
(186) |
(16) |
(202) |
|
(295) |
(10) |
(305) |
|
(42) |
(1) |
(43) |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
(4,107) |
(201) |
(4,308) |
|
8,102 |
631 |
8,733 |
|
(14,577) |
(392) |
(14,969) |
|
(2,085) |
(55) |
(2,140) |
|
Cash, cash equivalents and restricted cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At beginning of period |
|
37,106 |
3,791 |
40,897 |
|
26,928 |
4,139 |
31,067 |
|
35,030 |
4,770 |
39,800 |
|
5,009 |
682 |
5,691 |
|
At end of period |
|
32,999 |
3,590 |
36,589 |
|
35,030 |
4,770 |
39,800 |
|
20,453 |
4,378 |
24,831 |
|
2,924 |
627 |
3,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
1,836 |
520 |
2,356 |
|
1,523 |
(267) |
1,256 |
|
2,562 |
47 |
2,609 |
|
366 |
7 |
373 |
|
Less: Capital expenditures |
|
(2,312) |
(21) |
(2,333) |
|
(3,378) |
(23) |
(3,401) |
|
(1,952) |
(20) |
(1,972) |
|
(279) |
(3) |
(282) |
|
Free cash flow |
|
(476) |
499 |
23 |
|
(1,855) |
(290) |
(2,145) |
|
610 |
27 |
637 |
|
87 |
4 |
91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Baidu excl. iQIYI represents |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows |
|
|
|
|
|
|
|
|
|
|
||
|
(In millions,unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended |
|
Twelve months ended |
|
Twelve months ended |
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
|
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
|
Baidu excl. iQIYI |
iQIYI |
Baidu, Inc. |
|
Net cash provided by (used in) operating activities |
|
19,126 |
2,108 |
21,234 |
|
(3,119) |
106 |
(3,013) |
|
(446) |
15 |
(431) |
|
Net cash used in investing activities |
|
(6,110) |
(2,445) |
(8,555) |
|
(24,809) |
(327) |
(25,136) |
|
(3,547) |
(47) |
(3,594) |
|
Net cash provided by (used in) financing activities |
|
(12,391) |
(1,368) |
(13,759) |
|
16,078 |
1,064 |
17,142 |
|
2,299 |
152 |
2,451 |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
81 |
14 |
95 |
|
(696) |
(55) |
(751) |
|
(101) |
(6) |
(107) |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
706 |
(1,691) |
(985) |
|
(12,546) |
788 |
(11,758) |
|
(1,795) |
114 |
(1,681) |
|
Cash, cash equivalents and restricted cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
At beginning of period |
|
32,293 |
5,281 |
37,574 |
|
32,999 |
3,590 |
36,589 |
|
4,719 |
513 |
5,232 |
|
At end of period |
|
32,999 |
3,590 |
36,589 |
|
20,453 |
4,378 |
24,831 |
|
2,924 |
627 |
3,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
19,126 |
2,108 |
21,234 |
|
(3,119) |
106 |
(3,013) |
|
(446) |
15 |
(431) |
|
Less: Capital expenditures |
|
(8,055) |
(79) |
(8,134) |
|
(11,978) |
(95) |
(12,073) |
|
(1,712) |
(14) |
(1,726) |
|
Free cash flow |
|
11,071 |
2,029 |
13,100 |
|
(15,097) |
11 |
(15,086) |
|
(2,158) |
1 |
(2,157) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Baidu excl. iQIYI represents |
|
|
|
|
|
|
|
|
||||
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Baidu
Business |
iQIYI |
Baidu, Inc. |
|
Baidu
Business |
iQIYI |
Baidu, Inc. |
|
Baidu
Business |
iQIYI |
Baidu, Inc. |
|
Baidu
Business |
iQIYI |
Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
3,638 |
285 |
3,917 |
|
(14,971) |
(122) |
(15,091) |
|
1,441 |
55 |
1,483 |
|
206 |
8 |
212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Share-based compensation expenses |
|
966 |
119 |
1,085 |
|
946 |
98 |
1,044 |
|
643 |
86 |
729 |
|
93 |
12 |
105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Amortization and impairment of intangible assets resulting from business combinations |
|
43 |
2 |
45 |
|
60 |
2 |
62 |
|
45 |
2 |
47 |
|
6 |
- |
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Impairment of long-lived assets |
|
- |
- |
- |
|
16,190 |
- |
16,190 |
|
- |
- |
- |
|
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: One-time employee severance costs |
|
- |
- |
- |
|
- |
- |
- |
|
708 |
- |
708 |
|
101 |
- |
101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) (non-GAAP) |
|
4,647 |
406 |
5,047 |
|
2,225 |
(22) |
2,205 |
|
2,837 |
143 |
2,967 |
|
406 |
20 |
424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Depreciation of fixed assets and amortization of intangible assets(1) |
|
1,869 |
38 |
1,907 |
|
2,173 |
52 |
2,224 |
|
1,707 |
53 |
1,760 |
|
244 |
8 |
252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
6,516 |
444 |
6,954 |
|
4,398 |
30 |
4,429 |
|
4,544 |
196 |
4,727 |
|
650 |
28 |
676 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Baidu |
|
5,283 |
(189) |
5,192 |
|
(11,121) |
(249) |
(11,232) |
|
1,797 |
(6) |
1,782 |
|
257 |
(1) |
255 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Share-based compensation expenses |
|
965 |
119 |
1,019 |
|
945 |
98 |
989 |
|
642 |
86 |
681 |
|
92 |
12 |
98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Amortization and impairment of intangible assets resulting from business combinations |
|
41 |
2 |
42 |
|
58 |
2 |
59 |
|
43 |
2 |
44 |
|
6 |
- |
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Impairment of long-lived assets |
|
- |
- |
- |
|
16,190 |
- |
16,190 |
|
- |
- |
- |
|
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: One-time employee severance costs |
|
- |
- |
- |
|
- |
- |
- |
|
708 |
- |
708 |
|
101 |
- |
101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Disposal loss (gain) |
|
7 |
- |
7 |
|
(101) |
- |
(101) |
|
31 |
- |
31 |
|
4 |
- |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Impairment of long-term investments |
|
84 |
14 |
90 |
|
97 |
- |
97 |
|
59 |
10 |
64 |
|
8 |
1 |
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Fair value loss (gain) of long-term investments and exchangeable bonds |
|
(288) |
(5) |
(290) |
|
279 |
1 |
279 |
|
923 |
17 |
931 |
|
132 |
2 |
133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Reconciling items on equity method investments(2) |
|
679 |
- |
679 |
|
15 |
- |
15 |
|
(431) |
- |
(431) |
|
(62) |
- |
(62) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Tax effects on non-GAAP adjustments(3) |
|
(30) |
- |
(30) |
|
(2,526) |
- |
(2,526) |
|
97 |
- |
97 |
|
15 |
- |
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Baidu (non-GAAP) |
|
6,741 |
(59) |
6,709 |
|
3,836 |
(148) |
3,770 |
|
3,869 |
109 |
3,907 |
|
553 |
14 |
559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per ADS |
|
|
|
14.26 |
|
|
|
(33.88) |
|
|
|
3.71 |
|
|
|
0.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Accretion of the redeemable noncontrolling interests |
|
|
|
0.55 |
|
|
|
0.75 |
|
|
|
0.75 |
|
|
|
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-GAAP adjustments to earnings per ADS |
|
|
|
4.37 |
|
|
|
44.25 |
|
|
|
6.16 |
|
|
|
0.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (non-GAAP) |
|
|
|
19.18 |
|
|
|
11.12 |
|
|
|
10.62 |
|
|
|
1.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) This represents amortization of intangible assets excluding those 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
(In millions except for per ADS information, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended |
|
Twelve months ended |
|
Twelve months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Baidu
Business |
iQIYI |
Baidu, Inc. |
|
Baidu
Business |
iQIYI |
Baidu, Inc. |
|
Baidu
Business |
iQIYI |
Baidu, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
19,478 |
1,811 |
21,270 |
|
(6,044) |
229 |
(5,823) |
|
(864) |
32 |
(833) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Share-based compensation expenses |
|
4,239 |
545 |
4,784 |
|
3,203 |
402 |
3,605 |
|
459 |
58 |
517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Amortization and impairment of intangible assets resulting from business combinations |
|
173 |
7 |
180 |
|
262 |
8 |
270 |
|
37 |
1 |
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Impairment of long-lived assets |
|
- |
- |
- |
|
16,190 |
- |
16,190 |
|
2,315 |
- |
2,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: One-time employee severance costs |
|
- |
- |
- |
|
708 |
- |
708 |
|
101 |
- |
101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (non-GAAP) |
|
23,890 |
2,363 |
26,234 |
|
14,319 |
639 |
14,950 |
|
2,048 |
91 |
2,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Depreciation of fixed assets and amortization of intangible assets(1) |
|
6,697 |
147 |
6,844 |
|
7,732 |
176 |
7,907 |
|
1,105 |
26 |
1,131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
30,587 |
2,510 |
33,078 |
|
22,051 |
815 |
22,857 |
|
3,153 |
117 |
3,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Baidu |
|
23,431 |
764 |
23,760 |
|
5,691 |
(207) |
5,589 |
|
814 |
(30) |
799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Share-based compensation expenses |
|
4,235 |
545 |
4,482 |
|
3,199 |
402 |
3,381 |
|
457 |
57 |
484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Amortization and impairment of intangible assets resulting from business combinations |
|
165 |
7 |
168 |
|
254 |
8 |
258 |
|
36 |
1 |
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Impairment of long-lived assets |
|
- |
- |
- |
|
16,190 |
- |
16,190 |
|
2,315 |
- |
2,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: One-time employee severance costs |
|
- |
- |
- |
|
708 |
- |
708 |
|
101 |
- |
101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Disposal loss (gain) |
|
(1,982) |
22 |
(1,972) |
|
(423) |
- |
(428) |
|
(60) |
- |
(61) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Impairment of long-term investments |
|
172 |
193 |
260 |
|
257 |
38 |
275 |
|
37 |
5 |
39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Fair value loss (gain) of long-term investments |
|
(393) |
(19) |
(403) |
|
(4,004) |
34 |
(3,989) |
|
(573) |
5 |
(570) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Reconciling items on equity method investments(2) |
|
1,050 |
- |
1,050 |
|
(603) |
5 |
(601) |
|
(86) |
1 |
(86) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Tax effects on non-GAAP adjustments(3) |
|
(343) |
- |
(343) |
|
(2,442) |
- |
(2,442) |
|
(349) |
- |
(349) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Baidu (non-GAAP) |
|
26,335 |
1,512 |
27,002 |
|
18,827 |
280 |
18,941 |
|
2,692 |
39 |
2,709 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS |
|
|
|
65.91 |
|
|
|
11.78 |
|
|
|
1.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Accretion of the redeemable noncontrolling interests |
|
|
|
1.68 |
|
|
|
2.71 |
|
|
|
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-GAAP adjustments to earnings per ADS |
|
|
|
9.26 |
|
|
|
38.92 |
|
|
|
5.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (non-GAAP) |
|
|
|
76.85 |
|
|
|
53.41 |
|
|
|
7.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) This represents amortization of intangible assets excluding those 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-fourth-quarter-and-fiscal-year-2025-results-302698026.html
SOURCE