BEIJING, Feb. 18,
2025 /PRNewswire/ -- Baidu, Inc. (NASDAQ: BIDU and
HKEX: 9888 (HKD Counter) and 89888 (RMB Counter)) ("Baidu" or the
"Company"), a leading AI company with a strong Internet foundation,
today announced its unaudited financial results for the quarter and
fiscal year ended December 31,
2024.
"2024 marked a pivotal year in our ongoing transformation from
an internet-centric to an AI-first business. AI Cloud gained
momentum, fueled by broad market recognition of our full stack AI
capabilities. In Mobile Ecosystem, we have been steadfast in
advancing the AI transformation, making search more AI-native to
deliver a better user experience. Apollo Go, after years of
investment, validated its business model, paving the way for global
expansion and scalable, asset-light strategies," said Robin Li, Co-founder and CEO of Baidu. "With our
strategic foresight increasingly validated, we expect our AI
investments to deliver more significant results in 2025."
"Our AI Cloud business demonstrated robust momentum with
fourth-quarter revenue growth accelerating to 26% year over year,
offsetting the softness in online marketing business," said
Junjie He, Interim CFO of Baidu.
"While navigating near-term pressures, we are confident that our
strategic AI investments will drive meaningful progress and foster
long-term success."
Fourth Quarter and Fiscal Year 2024 Financial
Highlights[1]
|
Baidu,
Inc.
|
(In millions except
per
|
Q4
|
|
Q3
|
|
Q4
|
|
|
|
|
FY
|
|
FY
|
|
|
|
ADS,
unaudited)
|
2023
|
|
2024
|
|
2024
|
|
|
YOY
|
|
2023
|
|
2024
|
|
|
YOY
|
|
RMB
|
|
RMB
|
|
RMB
|
US$
|
|
|
|
RMB
|
|
RMB
|
US$
|
|
|
Total
revenues
|
34,951
|
|
33,557
|
|
34,124
|
4,675
|
|
(2 %)
|
|
134,598
|
|
133,125
|
18,238
|
|
(1 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
5,392
|
|
5,925
|
|
3,917
|
537
|
|
(27 %)
|
|
21,856
|
|
21,270
|
2,914
|
|
(3 %)
|
Operating income
(non-GAAP) [2]
|
7,075
|
|
7,014
|
|
5,047
|
691
|
|
(29 %)
|
|
28,433
|
|
26,234
|
3,594
|
|
(8 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income to
Baidu
|
2,599
|
|
7,632
|
|
5,192
|
711
|
|
100 %
|
|
20,315
|
|
23,760
|
3,255
|
|
17 %
|
Net income to
Baidu
(non-GAAP) [2]
|
7,755
|
|
5,886
|
|
6,709
|
919
|
|
(13 %)
|
|
28,747
|
|
27,002
|
3,699
|
|
(6 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings
per
ADS
|
6.77
|
|
21.60
|
|
14.26
|
1.95
|
|
111 %
|
|
55.08
|
|
65.91
|
9.03
|
|
20 %
|
Diluted earnings
per
ADS (non-GAAP) [2]
|
21.86
|
|
16.60
|
|
19.18
|
2.63
|
|
(12 %)
|
|
80.85
|
|
76.85
|
10.53
|
|
(5 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
[2]
|
9,057
|
|
8,733
|
|
6,954
|
953
|
|
(23 %)
|
|
35,823
|
|
33,078
|
4,532
|
|
(8 %)
|
Adjusted EBITDA
margin
|
26 %
|
|
26 %
|
|
20 %
|
20 %
|
|
|
|
27 %
|
|
25 %
|
25 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Baidu
Core
|
|
Q4
|
|
Q3
|
|
Q4
|
|
|
|
|
FY
|
|
FY
|
|
|
|
(In millions,
unaudited)
|
2023
|
|
2024
|
|
2024
|
|
|
YOY
|
|
2023
|
|
2024
|
|
|
YOY
|
|
RMB
|
|
RMB
|
|
RMB
|
US$
|
|
|
|
RMB
|
|
RMB
|
US$
|
|
|
Total
revenues
|
27,488
|
|
26,524
|
|
27,698
|
3,795
|
|
1 %
|
|
103,465
|
|
104,712
|
14,345
|
|
1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
4,668
|
|
5,694
|
|
3,638
|
498
|
|
(22 %)
|
|
18,825
|
|
19,478
|
2,668
|
|
3 %
|
Operating income
(non-GAAP) [2]
|
6,197
|
|
6,652
|
|
4,647
|
637
|
|
(25 %)
|
|
24,748
|
|
23,890
|
3,273
|
|
(3 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income to
Baidu
Core
|
2,440
|
|
7,536
|
|
5,283
|
724
|
|
117 %
|
|
19,401
|
|
23,431
|
3,210
|
|
21 %
|
Net income to
Baidu
Core (non-GAAP) [2]
|
7,500
|
|
5,676
|
|
6,741
|
924
|
|
(10 %)
|
|
27,418
|
|
26,335
|
3,608
|
|
(4 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
[2]
|
8,118
|
|
8,336
|
|
6,516
|
893
|
|
(20 %)
|
|
31,863
|
|
30,587
|
4,190
|
|
(4 %)
|
Adjusted EBITDA
margin
|
30 %
|
|
31 %
|
|
24 %
|
24 %
|
|
|
|
31 %
|
|
29 %
|
29 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[1] Unless
otherwise noted, RMB to USD was converted at an exchange rate of
RMB 7.2993 as of December 31, 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$356 million to
shareholders since Q4 2024, bringing the cumulative repurchase to
over US$1 billion since 2024 and to
US$1.7 billion under the 2023 share
repurchase program.
- Baidu earned a position in the global edition of the S&P
Global Sustainability Yearbook for the first time, demonstrating
its further advancement in ESG performance. The selection stems
from a comprehensive evaluation of 7,690 companies globally as part
of the S&P Global 2024 Corporate Sustainability Assessment,
underscoring Baidu's sustainability practices.
- Forbes China placed Baidu
on its 2024 China ESG 50 list.
AI Cloud
- ERNIE handled approximately 1.65 billion API calls daily in
December 2024, with external API
calls increasing by 178% quarter over quarter, highlighting
particularly strong momentum.
- The MAU of Baidu Wenku's AI-enabled features reached 94
million in December 2024, with a 216%
year over year and an 83% quarter over quarter increase.
Intelligent Driving
- Apollo Go, Baidu's autonomous ride-hailing service,
provided over 1.1 million rides in the fourth quarter of 2024, up
36% year over year.
- In January 2025, accumulated
rides provided to the public by Apollo Go surpassed 9 million.
- In November 2024, Apollo Go was
granted permits to conduct autonomous driving testing on public
roads in Hong Kong, making Apollo
Go the first and only of its kind to receive robotaxi testing
authorization in the region. This marks Apollo Go's first entry
into a right-hand drive, left-hand traffic market.
- Apollo Go has commenced 100% fully driverless operations across
China since February 2025.
Mobile Ecosystem
- In December 2024, Baidu App's MAUs reached 679 million, up
2% year over year.
- Managed Page accounted for 48% of Baidu Core's online
marketing revenue in the fourth quarter of 2024.
Fourth Quarter 2024 Financial Results
Total revenues were RMB34.1
billion ($4.68 billion),
decreasing 2% year over year.
- Revenue from Baidu Core was RMB27.7 billion ($3.80
billion), increasing 1% year over year; online marketing
revenue was RMB17.9 billion
($2.46 billion), decreasing 7% year
over year, and non-online marketing revenue was RMB9.8 billion ($1.34
billion), up 18% year over year, mainly driven by AI Cloud
business.
- Revenue from iQIYI was RMB6.6 billion ($906
million), decreasing 14% year over year.
Cost of revenues was RMB18.0
billion ($2.47 billion),
increasing 3% year over year, primarily due to an increase in
traffic acquisition costs, costs related to AI Cloud business and a
one-time write-down of inventories, partially offset by a decrease
in personnel-related expenses and content costs.
Selling, general and administrative expenses were
RMB6.7 billion ($915 million), increasing 14% year over year,
primarily due to an increase in expected credit losses, and channel
spending and promotional marketing expenses, partially offset by a
decrease in personnel-related expenses. RMB561 million of the increase in expected credit
losses was pertaining to a one-time accrual.
Research and development expenses were RMB5.5 billion ($756
million), decreasing 12% year over year, primarily due to a
decrease in personnel-related expenses, partially offset by an
increase in server depreciation expenses and server custody fees
which support Gen-AI research and development inputs.
Operating income was RMB3.9
billion ($537 million) in Q4,
compared to RMB5.4 billion for the
same period last year. Baidu Core operating income was
RMB3.6 billion ($498 million), and Baidu Core operating
margin was 13% in Q4, compared to RMB4.7
billion and 17% for the same period last year. The decrease
was due to one-time losses of RMB1.0
billion including accrual of expected credit losses,
write-down of inventories and others. Non-GAAP operating
income was RMB5.0 billion
($691 million). Non-GAAP Baidu
Core operating income was RMB4.6
billion ($637 million), and
non-GAAP Baidu Core operating margin was 17%.
Total other income, net was RMB2.7 billion ($364
million), compared to total other loss, net of
RMB2.5 billion for the same period
last year, mainly due to an increase in net foreign exchange gain
arising from exchange rate fluctuation between Renminbi and U.S.
dollar, and a decrease in pickup of losses from an equity method
investment, which modified certain terms of its preferred shares
and resulted in significant loss pickup in 2023.
Income tax expense was RMB1.6
billion ($222 million),
compared to income tax benefit of RMB96 million for the same period last year.
Net income attributable to Baidu was RMB5.2 billion ($711
million), and diluted earnings per ADS was
RMB14.26 ($1.95). Net income attributable to Baidu
Core was RMB5.3 billion
($724 million), and net margin for
Baidu Core was 19%. Non-GAAP net income attributable to
Baidu was RMB6.7 billion
($919 million). Non-GAAP diluted
earnings per ADS was RMB19.18
($2.63). Non-GAAP net income
attributable to Baidu Core was RMB6.7
billion ($924 million), and
non-GAAP net margin for Baidu Core was 24%.
Adjusted EBITDA was RMB7.0
billion ($953 million) and
adjusted EBITDA margin was 20%. Adjusted EBITDA for Baidu
Core was RMB6.5 billion
($893 million) and adjusted EBITDA
margin for Baidu Core was 24%.
As of December 31, 2024, cash,
cash equivalents, restricted cash and short-term investments
were RMB139.1 billion ($19.06 billion), and cash, cash equivalents,
restricted cash and short-term investments excluding iQIYI were
RMB134.7 billion ($18.45 billion). Free cash flow was
RMB23 million ($3 million), and free cash flow excluding
iQIYI was negative RMB476 million
(negative $65 million).
Fiscal Year 2024 Results
Total revenues were RMB133.1
billion ($18.24 billion),
decreasing 1% year over year.
- Revenue from Baidu Core was RMB104.7 billion ($14.35
billion), increasing 1% year over year; online marketing
revenue was RMB73.0 billion
($10.00 billion), decreasing 3% year
over year, and non-online marketing revenue was RMB31.7 billion ($4.35
billion), up 12% year over year, mainly driven by AI Cloud
business.
- Revenue from iQIYI was RMB29.2 billion ($4.00
billion), decreasing 8% year over year.
Cost of revenues was RMB66.1
billion ($9.06 billion),
increasing 2% year over year, primarily due to an increase in
traffic acquisition costs, bandwidth costs and server custody fees,
partially offset by a decrease in personnel-related expenses and
content costs.
Selling, general and administrative expenses were
RMB23.6 billion ($3.24 billion), which remained flat compared to
the same period last year.
Research and development expenses were RMB22.1 billion ($3.03
billion), decreasing 9% year over year, primarily due to a
decrease in personnel-related expenses.
Operating income was RMB21.3
billion ($2.91 billion).
Baidu Core operating income was RMB19.5 billion ($2.67
billion), and Baidu Core operating margin was 19%.
Non-GAAP operating income was RMB26.2
billion ($3.59 billion).
Non-GAAP Baidu Core operating income was RMB23.9 billion ($3.27
billion), and non-GAAP Baidu Core operating margin
was 23%.
Total other income, net was RMB7.4
billion ($1.01 billion),
increasing 120% year over year, primarily due to a decrease in
pickup of losses from an equity method investment, which modified
certain terms of its preferred shares and resulted in significant
loss pickup in 2023.
Income tax expense was RMB4.4
billion ($609 million),
compared to RMB3.6 billion in the
same period last year.
Net income attributable to Baidu was RMB23.8 billion ($3.26
billion), and diluted earnings per ADS was
RMB65.91 ($9.03). Net income attributable to Baidu
Core was RMB23.4 billion
($3.21 billion), and net margin
for Baidu Core was 22%. Non-GAAP net income attributable to
Baidu was RMB27.0 billion
($3.70 billion). Non-GAAP diluted
earnings per ADS was RMB76.85
($10.53). Non-GAAP net income
attributable to Baidu Core was RMB26.3
billion ($3.61 billion), and
non-GAAP net margin for Baidu Core was 25%.
Adjusted EBITDA was RMB33.1
billion ($4.53 billion) and
adjusted EBITDA margin was 25%. Adjusted EBITDA for Baidu
Core was RMB30.6 billion
($4.19 billion) and adjusted
EBITDA margin for Baidu Core was 29%.
Free cash flow was RMB13.1
billion ($1.80 billion), and
free cash flow excluding iQIYI was RMB11.1 billion ($1.52
billion).
Conference Call Information
Baidu's management will hold an earnings conference call at
7.30 AM on February 18, 2025, U.S. Eastern Time
(8.30 PM on February 18, 2025, 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. Q4 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/10044727-f3pyuq.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 (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 gain or 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
|
|
Twelve Months
Ended
|
|
|
|
December
31,
|
|
September
30,
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
|
|
2023
|
|
2024
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2024
|
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$(2)
|
|
RMB
|
|
RMB
|
|
US$(2)
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Online marketing
services
|
|
20,804
|
|
20,108
|
|
19,340
|
|
2,650
|
|
81,203
|
|
78,563
|
|
10,763
|
|
Others
|
|
14,147
|
|
13,449
|
|
14,784
|
|
2,025
|
|
53,395
|
|
54,562
|
|
7,475
|
|
Total
revenues
|
|
34,951
|
|
33,557
|
|
34,124
|
|
4,675
|
|
134,598
|
|
133,125
|
|
18,238
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues(1)
|
|
17,418
|
|
16,399
|
|
18,014
|
|
2,467
|
|
65,031
|
|
66,102
|
|
9,056
|
|
Selling, general and
administrative(1)
|
|
5,854
|
|
5,867
|
|
6,678
|
|
915
|
|
23,519
|
|
23,620
|
|
3,236
|
|
Research and
development(1)
|
|
6,287
|
|
5,366
|
|
5,515
|
|
756
|
|
24,192
|
|
22,133
|
|
3,032
|
|
Total costs and
expenses
|
|
29,559
|
|
27,632
|
|
30,207
|
|
4,138
|
|
112,742
|
|
111,855
|
|
15,324
|
|
Operating
income
|
|
5,392
|
|
5,925
|
|
3,917
|
|
537
|
|
21,856
|
|
21,270
|
|
2,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (loss)
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
2,064
|
|
1,877
|
|
2,001
|
|
274
|
|
8,009
|
|
7,962
|
|
1,091
|
|
Interest
expense
|
|
(774)
|
|
(673)
|
|
(643)
|
|
(88)
|
|
(3,248)
|
|
(2,824)
|
|
(387)
|
|
Foreign exchange (loss)
gain, net
|
|
(449)
|
|
(1,096)
|
|
1,678
|
|
230
|
|
595
|
|
1,076
|
|
147
|
|
Share of (losses)
earnings from equity method investments
|
|
(2,970)
|
|
32
|
|
(399)
|
|
(55)
|
|
(3,799)
|
|
(691)
|
|
(95)
|
|
Others, net
|
|
(398)
|
|
2,535
|
|
23
|
|
3
|
|
1,785
|
|
1,829
|
|
251
|
|
Total other (loss)
income, net
|
|
(2,527)
|
|
2,675
|
|
2,660
|
|
364
|
|
3,342
|
|
7,352
|
|
1,007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
2,865
|
|
8,600
|
|
6,577
|
|
901
|
|
25,198
|
|
28,622
|
|
3,921
|
|
Income tax (benefit)
expense
|
|
(96)
|
|
814
|
|
1,619
|
|
222
|
|
3,649
|
|
4,447
|
|
609
|
|
Net
income
|
|
2,961
|
|
7,786
|
|
4,958
|
|
679
|
|
21,549
|
|
24,175
|
|
3,312
|
|
Net income (loss)
attributable to noncontrolling interests
|
|
362
|
|
154
|
|
(234)
|
|
(32)
|
|
1,234
|
|
415
|
|
57
|
|
Net income
attributable to Baidu
|
|
2,599
|
|
7,632
|
|
5,192
|
|
711
|
|
20,315
|
|
23,760
|
|
3,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS (1 ADS
representing 8 Class A ordinary shares):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Basic
|
|
6.85
|
|
21.93
|
|
14.41
|
|
1.97
|
|
55.83
|
|
66.40
|
|
9.10
|
|
-Diluted
|
|
6.77
|
|
21.60
|
|
14.26
|
|
1.95
|
|
55.08
|
|
65.91
|
|
9.03
|
|
Earnings per share for
Class A and Class B ordinary shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Basic
|
|
0.86
|
|
2.74
|
|
1.80
|
|
0.25
|
|
6.98
|
|
8.31
|
|
1.14
|
|
-Diluted
|
|
0.85
|
|
2.70
|
|
1.78
|
|
0.24
|
|
6.89
|
|
8.24
|
|
1.13
|
|
Weighted average number
of Class A and Class B ordinary shares outstanding (in
millions):
|
|
|
|
|
|
|
|
|
|
|
|
-Basic
|
|
2,812
|
|
2,785
|
|
2,775
|
|
2,775
|
|
2,807
|
|
2,790
|
|
2,790
|
|
-Diluted
|
|
2,830
|
|
2,789
|
|
2,783
|
|
2,783
|
|
2,837
|
|
2,798
|
|
2,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes
share-based compensation expenses as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues
|
|
159
|
|
104
|
|
103
|
|
14
|
|
590
|
|
461
|
|
63
|
|
Selling, general
and administrative
|
|
411
|
|
328
|
|
297
|
|
41
|
|
1,678
|
|
1,427
|
|
195
|
|
Research and
development
|
|
1,068
|
|
612
|
|
685
|
|
93
|
|
4,077
|
|
2,896
|
|
397
|
|
Total share-based
compensation expenses
|
|
1,638
|
|
1,044
|
|
1,085
|
|
148
|
|
6,345
|
|
4,784
|
|
655
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) All translations
from RMB to U.S. dollars are made at a rate of RMB7.2993 to
US$1.00, the exchange rate in effect as of December 31, 2024 as set
forth in the H.10 statistical release of The Board of Governors of
the Federal Reserve System.
|
Baidu,
Inc.
|
|
|
|
|
|
|
Condensed
Consolidated Balance Sheets
|
|
|
|
|
|
|
(In millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
|
2023
|
|
2024
|
|
2024
|
|
|
RMB
|
|
RMB
|
|
US$
|
ASSETS
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
25,231
|
|
24,832
|
|
3,402
|
Restricted
cash
|
|
11,503
|
|
11,697
|
|
1,602
|
Short-term investments,
net
|
|
168,670
|
|
102,608
|
|
14,057
|
Accounts receivable,
net
|
|
10,848
|
|
10,104
|
|
1,384
|
Amounts due from
related parties
|
|
1,424
|
|
790
|
|
108
|
Other current assets,
net
|
|
12,579
|
|
18,818
|
|
2,580
|
Total current
assets
|
|
230,255
|
|
168,849
|
|
23,133
|
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
|
Fixed assets,
net
|
|
27,960
|
|
30,102
|
|
4,124
|
Licensed copyrights,
net
|
|
6,967
|
|
6,930
|
|
949
|
Produced content,
net
|
|
13,377
|
|
14,695
|
|
2,013
|
Intangible assets,
net
|
|
881
|
|
772
|
|
106
|
Goodwill
|
|
22,586
|
|
22,586
|
|
3,094
|
Long-term investments,
net
|
|
47,957
|
|
41,721
|
|
5,716
|
Long-term time deposits
and held-to-maturity investments
|
|
24,666
|
|
98,535
|
|
13,499
|
Amounts due from
related parties
|
|
195
|
|
137
|
|
19
|
Deferred tax assets,
net
|
|
2,100
|
|
2,193
|
|
300
|
Operating lease
right-of-use assets
|
|
10,851
|
|
10,898
|
|
1,493
|
Prepayments and
receivables related to the proposed acquisition of YY Live,
net
|
|
13,198
|
|
13,547
|
|
1,856
|
Other non-current
assets
|
|
5,766
|
|
16,815
|
|
2,304
|
Total non-current
assets
|
|
176,504
|
|
258,931
|
|
35,473
|
|
|
|
|
|
|
|
Total
assets
|
|
406,759
|
|
427,780
|
|
58,606
|
|
|
|
|
|
|
|
LIABILITIES,
REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Short-term
loans
|
|
10,257
|
|
10,669
|
|
1,462
|
Accounts payable and
accrued liabilities
|
|
37,717
|
|
41,443
|
|
5,677
|
Customer deposits and
deferred revenue
|
|
14,627
|
|
14,624
|
|
2,003
|
Deferred
income
|
|
306
|
|
684
|
|
94
|
Long-term loans,
current portion
|
|
2
|
|
168
|
|
23
|
Convertible senior
notes, current portion
|
|
2,802
|
|
242
|
|
33
|
Notes payable, current
portion
|
|
6,029
|
|
8,026
|
|
1,100
|
Amounts due to related
parties
|
|
1,603
|
|
1,794
|
|
246
|
Operating lease
liabilities
|
|
3,108
|
|
3,303
|
|
453
|
Total current
liabilities
|
|
76,451
|
|
80,953
|
|
11,091
|
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
|
Deferred
income
|
|
200
|
|
231
|
|
32
|
Deferred
revenue
|
|
481
|
|
585
|
|
80
|
Amounts due to related
parties
|
|
77
|
|
56
|
|
8
|
Long-term
loans
|
|
14,223
|
|
15,596
|
|
2,137
|
Notes
payable
|
|
34,990
|
|
27,996
|
|
3,835
|
Convertible senior
notes
|
|
8,144
|
|
8,351
|
|
1,144
|
Deferred tax
liabilities
|
|
2,725
|
|
3,870
|
|
530
|
Operating lease
liabilities
|
|
5,040
|
|
4,973
|
|
681
|
Other non-current
liabilities
|
|
1,820
|
|
1,557
|
|
213
|
Total non-current
liabilities
|
|
67,700
|
|
63,215
|
|
8,660
|
|
|
|
|
|
|
|
Total
liabilities
|
|
144,151
|
|
144,168
|
|
19,751
|
|
|
|
|
|
|
|
Redeemable
noncontrolling interests
|
|
9,465
|
|
9,870
|
|
1,352
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Total Baidu
shareholders' equity
|
|
243,626
|
|
263,620
|
|
36,116
|
Noncontrolling
interests
|
|
9,517
|
|
10,122
|
|
1,387
|
Total
equity
|
|
253,143
|
|
273,742
|
|
37,503
|
|
|
|
|
|
|
|
Total liabilities,
redeemable noncontrolling interests, and equity
|
|
406,759
|
|
427,780
|
|
58,606
|
|
|
|
|
|
|
|
Baidu,
Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected
Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
December 31, 2023 (RMB)
|
|
Three months
ended
September 30, 2024 (RMB)
|
|
Three months
ended
December 31, 2024 (RMB)
|
|
Three months
ended
December 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
|
|
27,488
|
7,707
|
(244)
|
|
34,951
|
|
26,524
|
7,246
|
(213)
|
|
33,557
|
|
27,698
|
6,613
|
(187)
|
|
34,124
|
|
3,795
|
906
|
(26)
|
|
4,675
|
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 %
|
(14 %)
|
|
|
(2 %)
|
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 %
|
(9 %)
|
|
|
2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
(1)
|
|
12,050
|
5,533
|
(165)
|
|
17,418
|
|
10,923
|
5,650
|
(174)
|
|
16,399
|
|
13,180
|
4,995
|
(161)
|
|
18,014
|
|
1,806
|
684
|
(23)
|
|
2,467
|
|
Selling, general
and administrative (1)
|
|
4,936
|
948
|
(30)
|
|
5,854
|
|
4,990
|
908
|
(31)
|
|
5,867
|
|
5,816
|
882
|
(20)
|
|
6,678
|
|
797
|
121
|
(3)
|
|
915
|
|
Research and
development (1)
|
|
5,834
|
453
|
-
|
|
6,287
|
|
4,917
|
449
|
-
|
|
5,366
|
|
5,064
|
451
|
-
|
|
5,515
|
|
694
|
62
|
-
|
|
756
|
|
Total costs and
expenses
|
|
22,820
|
6,934
|
(195)
|
|
29,559
|
|
20,830
|
7,007
|
(205)
|
|
27,632
|
|
24,060
|
6,328
|
(181)
|
|
30,207
|
|
3,297
|
867
|
(26)
|
|
4,138
|
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 %
|
(10 %)
|
|
|
3 %
|
|
|
|
|
|
|
|
Selling,
general and administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18 %
|
(7 %)
|
|
|
14 %
|
|
|
|
|
|
|
|
Research and
development
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13 %)
|
(0 %)
|
|
|
(12 %)
|
|
|
|
|
|
|
|
Costs and
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 %
|
(9 %)
|
|
|
2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
|
4,668
|
773
|
(49)
|
|
5,392
|
|
5,694
|
239
|
(8)
|
|
5,925
|
|
3,638
|
285
|
(6)
|
|
3,917
|
|
498
|
39
|
-
|
|
537
|
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(22 %)
|
(63 %)
|
|
|
(27 %)
|
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(36 %)
|
19 %
|
|
|
(34 %)
|
|
|
|
|
|
|
|
Operating
margin
|
|
17 %
|
10 %
|
|
|
15 %
|
|
21 %
|
3 %
|
|
|
18 %
|
|
13 %
|
4 %
|
|
|
11 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: total other
(loss) income, net
|
|
(2,267)
|
(260)
|
-
|
|
(2,527)
|
|
2,667
|
8
|
-
|
|
2,675
|
|
3,125
|
(465)
|
-
|
|
2,660
|
|
428
|
(64)
|
-
|
|
364
|
|
Less: income tax
(benefit) expense
|
|
(134)
|
38
|
-
|
|
(96)
|
|
803
|
11
|
-
|
|
814
|
|
1,612
|
7
|
-
|
|
1,619
|
|
221
|
1
|
-
|
|
222
|
|
Less: net income
(loss) attributable to NCI
|
|
95
|
9
|
258(3)
|
|
362
|
|
22
|
7
|
125(3)
|
|
154
|
|
(132)
|
2
|
(104)(3)
|
|
(234)
|
|
(19)
|
-
|
(13)(3)
|
|
(32)
|
|
Net income (loss)
attributable to Baidu
|
|
2,440
|
466
|
(307)
|
|
2,599
|
|
7,536
|
229
|
(133)
|
|
7,632
|
|
5,283
|
(189)
|
98
|
|
5,192
|
|
724
|
(26)
|
13
|
|
711
|
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
117 %
|
-
|
|
|
100 %
|
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(30 %)
|
-
|
|
|
(32 %)
|
|
|
|
|
|
|
|
Net
margin
|
|
9 %
|
6 %
|
|
|
7 %
|
|
28 %
|
3 %
|
|
|
23 %
|
|
19 %
|
(3 %)
|
|
|
15 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP financial
measures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(non-GAAP)
|
|
6,197
|
927
|
|
|
7,075
|
|
6,652
|
370
|
|
|
7,014
|
|
4,647
|
406
|
|
|
5,047
|
|
637
|
54
|
|
|
691
|
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(25 %)
|
(56 %)
|
|
|
(29 %)
|
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(30 %)
|
10 %
|
|
|
(28 %)
|
|
|
|
|
|
|
|
Operating margin
(non-GAAP)
|
|
23 %
|
12 %
|
|
|
20 %
|
|
25 %
|
5 %
|
|
|
21 %
|
|
17 %
|
6 %
|
|
|
15 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to Baidu (non-GAAP)
|
|
7,500
|
681
|
|
|
7,755
|
|
5,676
|
480
|
|
|
5,886
|
|
6,741
|
(59)
|
|
|
6,709
|
|
924
|
(9)
|
|
|
919
|
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10 %)
|
-
|
|
|
(13 %)
|
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19 %
|
-
|
|
|
14 %
|
|
|
|
|
|
|
|
Net margin
(non-GAAP)
|
|
27 %
|
9 %
|
|
|
22 %
|
|
21 %
|
7 %
|
|
|
18 %
|
|
24 %
|
(1 %)
|
|
|
20 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
8,118
|
988
|
|
|
9,057
|
|
8,336
|
405
|
|
|
8,733
|
|
6,516
|
444
|
|
|
6,954
|
|
893
|
60
|
|
|
953
|
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(20 %)
|
(55 %)
|
|
|
(23 %)
|
|
|
|
|
|
|
|
QOQ
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(22 %)
|
10 %
|
|
|
(20 %)
|
|
|
|
|
|
|
|
Adjusted EBITDA
margin
|
|
30 %
|
13 %
|
|
|
26 %
|
|
31 %
|
6 %
|
|
|
26 %
|
|
24 %
|
7 %
|
|
|
20 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes
share-based compensation as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues
|
|
125
|
34
|
|
|
159
|
|
73
|
31
|
|
|
104
|
|
74
|
29
|
|
|
103
|
|
10
|
4
|
|
|
14
|
|
Selling, general
and administrative
|
|
340
|
71
|
|
|
411
|
|
268
|
60
|
|
|
328
|
|
240
|
57
|
|
|
297
|
|
33
|
8
|
|
|
41
|
|
Research and
development
|
|
1,020
|
48
|
|
|
1,068
|
|
574
|
38
|
|
|
612
|
|
652
|
33
|
|
|
685
|
|
90
|
3
|
|
|
93
|
|
Total share-based
compensation
|
|
1,485
|
153
|
|
|
1,638
|
|
915
|
129
|
|
|
1,044
|
|
966
|
119
|
|
|
1,085
|
|
133
|
15
|
|
|
148
|
|
(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
December 31, 2023 (RMB)
|
|
Twelve months
ended
December 31, 2024 (RMB)
|
|
Twelve months
ended
December 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.
|
Total
revenues
|
|
103,465
|
31,873
|
(740)
|
|
134,598
|
|
104,712
|
29,225
|
(812)
|
|
133,125
|
|
14,345
|
4,004
|
(111)
|
|
18,238
|
YOY
|
|
|
|
|
|
|
|
1 %
|
(8 %)
|
|
|
(1 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
(1)
|
|
42,592
|
23,103
|
(664)
|
|
65,031
|
|
44,830
|
21,954
|
(682)
|
|
66,102
|
|
6,142
|
3,008
|
(94)
|
|
9,056
|
Selling, general
and administrative (1)
|
|
19,623
|
4,014
|
(118)
|
|
23,519
|
|
20,049
|
3,682
|
(111)
|
|
23,620
|
|
2,747
|
504
|
(15)
|
|
3,236
|
Research and
development (1)
|
|
22,425
|
1,767
|
-
|
|
24,192
|
|
20,355
|
1,778
|
-
|
|
22,133
|
|
2,788
|
244
|
-
|
|
3,032
|
Total costs and
expenses
|
|
84,640
|
28,884
|
(782)
|
|
112,742
|
|
85,234
|
27,414
|
(793)
|
|
111,855
|
|
11,677
|
3,756
|
(109)
|
|
15,324
|
YOY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues
|
|
|
|
|
|
|
|
5 %
|
(5 %)
|
|
|
2 %
|
|
|
|
|
|
|
Selling,
general and administrative
|
|
|
|
|
|
|
|
2 %
|
(8 %)
|
|
|
0 %
|
|
|
|
|
|
|
Research and
development
|
|
|
|
|
|
|
|
(9 %)
|
1 %
|
|
|
(9 %)
|
|
|
|
|
|
|
Cost and
expenses
|
|
|
|
|
|
|
|
1 %
|
(5 %)
|
|
|
(1 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
|
18,825
|
2,989
|
42
|
|
21,856
|
|
19,478
|
1,811
|
(19)
|
|
21,270
|
|
2,668
|
248
|
(2)
|
|
2,914
|
YOY
|
|
|
|
|
|
|
|
3 %
|
(39 %)
|
|
|
(3 %)
|
|
|
|
|
|
|
Operating
margin
|
|
18 %
|
9 %
|
|
|
16 %
|
|
19 %
|
6 %
|
|
|
16 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: total other
income (loss), net
|
|
4,298
|
(956)
|
-
|
|
3,342
|
|
8,311
|
(959)
|
-
|
|
7,352
|
|
1,139
|
(132)
|
-
|
|
1,007
|
Less: income tax
expense
|
|
3,568
|
81
|
-
|
|
3,649
|
|
4,386
|
61
|
-
|
|
4,447
|
|
601
|
8
|
-
|
|
609
|
Less: net income
(loss) attributable to NCI
|
|
154
|
27
|
1,053(3)
|
|
1,234
|
|
(28)
|
27
|
416(3)
|
|
415
|
|
(4)
|
4
|
57(3)
|
|
57
|
Net income (loss)
attributable to Baidu
|
|
19,401
|
1,925
|
(1,011)
|
|
20,315
|
|
23,431
|
764
|
(435)
|
|
23,760
|
|
3,210
|
104
|
(59)
|
|
3,255
|
YOY
|
|
|
|
|
|
|
|
21 %
|
(60 %)
|
|
|
17 %
|
|
|
|
|
|
|
Net
margin
|
|
19 %
|
6 %
|
|
|
15 %
|
|
22 %
|
3 %
|
|
|
18 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP financial
measures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(non-GAAP)
|
|
24,748
|
3,643
|
|
|
28,433
|
|
23,890
|
2,363
|
|
|
26,234
|
|
3,273
|
323
|
|
|
3,594
|
YOY
|
|
|
|
|
|
|
|
(3 %)
|
(35 %)
|
|
|
(8 %)
|
|
|
|
|
|
|
Operating margin
(non-GAAP)
|
|
24 %
|
11 %
|
|
|
21 %
|
|
23 %
|
8 %
|
|
|
20 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to Baidu (non-GAAP)
|
|
27,418
|
2,838
|
|
|
28,747
|
|
26,335
|
1,512
|
|
|
27,002
|
|
3,608
|
206
|
|
|
3,699
|
YOY
|
|
|
|
|
|
|
|
(4 %)
|
(47 %)
|
|
|
(6 %)
|
|
|
|
|
|
|
Net margin
(non-GAAP)
|
|
26 %
|
9 %
|
|
|
21 %
|
|
25 %
|
5 %
|
|
|
20 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
31,863
|
3,918
|
|
|
35,823
|
|
30,587
|
2,510
|
|
|
33,078
|
|
4,190
|
344
|
|
|
4,532
|
YOY
|
|
|
|
|
|
|
|
(4 %)
|
(36 %)
|
|
|
(8 %)
|
|
|
|
|
|
|
Adjusted EBITDA
margin
|
|
31 %
|
12 %
|
|
|
27 %
|
|
29 %
|
9 %
|
|
|
25 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes
share-based compensation as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues
|
|
457
|
133
|
|
|
590
|
|
340
|
121
|
|
|
461
|
|
47
|
16
|
|
|
63
|
Selling, general
and administrative
|
|
1,363
|
315
|
|
|
1,678
|
|
1,153
|
274
|
|
|
1,427
|
|
158
|
37
|
|
|
195
|
Research and
development
|
|
3,888
|
189
|
|
|
4,077
|
|
2,746
|
150
|
|
|
2,896
|
|
376
|
21
|
|
|
397
|
Total share-based
compensation
|
|
5,708
|
637
|
|
|
6,345
|
|
4,239
|
545
|
|
|
4,784
|
|
581
|
74
|
|
|
655
|
(2) Relates to
intersegment eliminations and adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Relates to the net
loss attributable to iQIYI noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Baidu,
Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In
millions,unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Three months
ended
|
|
Three months
ended
|
|
Three months
ended
|
|
|
December 31, 2023
(RMB)
|
|
September 30, 2024
(RMB)
|
|
December 31, 2024
(RMB)
|
|
December 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
|
|
9,985
|
633
|
10,618
|
|
4,036
|
243
|
4,279
|
|
1,836
|
520
|
2,356
|
|
252
|
71
|
323
|
Net cash used in
investing activities
|
|
(11,805)
|
(1,431)
|
(13,236)
|
|
(12,300)
|
(1,663)
|
(13,963)
|
|
(4,741)
|
(896)
|
(5,637)
|
|
(649)
|
(123)
|
(772)
|
Net cash (used in)
provided by financing activities
|
|
(7,586)
|
(22)
|
(7,608)
|
|
(2,787)
|
(2,612)
|
(5,399)
|
|
(1,784)
|
114
|
(1,670)
|
|
(245)
|
16
|
(229)
|
Effect of exchange rate
changes on cash, cash equivalents and restricted
cash
|
|
(364)
|
(31)
|
(395)
|
|
(721)
|
(84)
|
(805)
|
|
582
|
61
|
643
|
|
80
|
8
|
88
|
Net decrease in
cash, cash equivalents and restricted cash
|
|
(9,770)
|
(851)
|
(10,621)
|
|
(11,772)
|
(4,116)
|
(15,888)
|
|
(4,107)
|
(201)
|
(4,308)
|
|
(562)
|
(28)
|
(590)
|
Cash, cash equivalents
and restricted cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At beginning of
period
|
|
42,063
|
6,132
|
48,195
|
|
48,878
|
7,907
|
56,785
|
|
37,106
|
3,791
|
40,897
|
|
5,084
|
519
|
5,603
|
At end of
period
|
|
32,293
|
5,281
|
37,574
|
|
37,106
|
3,791
|
40,897
|
|
32,999
|
3,590
|
36,589
|
|
4,522
|
491
|
5,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
9,985
|
633
|
10,618
|
|
4,036
|
243
|
4,279
|
|
1,836
|
520
|
2,356
|
|
252
|
71
|
323
|
Less: Capital
expenditures
|
|
(3,641)
|
(19)
|
(3,660)
|
|
(1,637)
|
(8)
|
(1,645)
|
|
(2,312)
|
(21)
|
(2,333)
|
|
(317)
|
(3)
|
(320)
|
Free cash
flow
|
|
6,344
|
614
|
6,958
|
|
2,399
|
235
|
2,634
|
|
(476)
|
499
|
23
|
|
(65)
|
68
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Baidu excl. iQIYI
represents Baidu, Inc. minus iQIYI's consolidated cash
flows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Baidu,
Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
(In
millions,unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months
ended
|
|
Twelve months
ended
|
|
Twelve months
ended
|
|
|
December 31, 2023
(RMB)
|
|
December 31, 2024
(RMB)
|
|
December 31, 2024
(US$)
|
|
|
Baidu
excl.
iQIYI
|
iQIYI
|
Baidu,
Inc.
|
|
Baidu
excl.
iQIYI
|
iQIYI
|
Baidu,
Inc.
|
|
Baidu
excl.
iQIYI
|
iQIYI
|
Baidu,
Inc.
|
Net cash provided by
operating activities
|
|
33,263
|
3,352
|
36,615
|
|
19,126
|
2,108
|
21,234
|
|
2,620
|
289
|
2,909
|
Net cash used in
investing activities
|
|
(48,657)
|
(1,740)
|
(50,397)
|
|
(6,110)
|
(2,445)
|
(8,555)
|
|
(837)
|
(335)
|
(1,172)
|
Net cash used in
financing activities
|
|
(9,876)
|
(4,286)
|
(14,162)
|
|
(12,391)
|
(1,368)
|
(13,759)
|
|
(1,698)
|
(187)
|
(1,885)
|
Effect of exchange rate
changes on cash, cash equivalents and
restricted cash
|
|
189
|
93
|
282
|
|
81
|
14
|
95
|
|
11
|
2
|
13
|
Net (decrease)
increase in cash, cash equivalents and restricted
cash
|
|
(25,081)
|
(2,581)
|
(27,662)
|
|
706
|
(1,691)
|
(985)
|
|
96
|
(231)
|
(135)
|
Cash, cash equivalents
and restricted cash
|
|
|
|
|
|
|
|
|
|
|
|
|
At beginning of
period
|
|
57,374
|
7,862
|
65,236
|
|
32,293
|
5,281
|
37,574
|
|
4,426
|
722
|
5,148
|
At end of
period
|
|
32,293
|
5,281
|
37,574
|
|
32,999
|
3,590
|
36,589
|
|
4,522
|
491
|
5,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
33,263
|
3,352
|
36,615
|
|
19,126
|
2,108
|
21,234
|
|
2,620
|
289
|
2,909
|
Less: Capital
expenditures
|
|
(11,154)
|
(36)
|
(11,190)
|
|
(8,055)
|
(79)
|
(8,134)
|
|
(1,103)
|
(11)
|
(1,114)
|
Free cash
flow
|
|
22,109
|
3,316
|
25,425
|
|
11,071
|
2,029
|
13,100
|
|
1,517
|
278
|
1,795
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
December 31, 2023
(RMB)
|
|
September 30, 2024
(RMB)
|
|
December 31, 2024
(RMB)
|
|
December 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
|
|
4,668
|
773
|
5,392
|
|
5,694
|
239
|
5,925
|
|
3,638
|
285
|
3,917
|
|
498
|
39
|
537
|
|
Add: Share-based
compensation expenses
|
|
1,485
|
153
|
1,638
|
|
915
|
129
|
1,044
|
|
966
|
119
|
1,085
|
|
133
|
15
|
148
|
|
Add: Amortization and
impairment of intangible assets(1)
|
|
44
|
1
|
45
|
|
43
|
2
|
45
|
|
43
|
2
|
45
|
|
6
|
-
|
6
|
|
Operating income
(non-GAAP)
|
|
6,197
|
927
|
7,075
|
|
6,652
|
370
|
7,014
|
|
4,647
|
406
|
5,047
|
|
637
|
54
|
691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Depreciation
of fixed assets
|
|
1,921
|
61
|
1,982
|
|
1,684
|
35
|
1,719
|
|
1,869
|
38
|
1,907
|
|
256
|
6
|
262
|
|
Adjusted
EBITDA
|
|
8,118
|
988
|
9,057
|
|
8,336
|
405
|
8,733
|
|
6,516
|
444
|
6,954
|
|
893
|
60
|
953
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to Baidu
|
|
2,440
|
466
|
2,599
|
|
7,536
|
229
|
7,632
|
|
5,283
|
(189)
|
5,192
|
|
724
|
(26)
|
711
|
|
Add: Share-based
compensation expenses
|
|
1,484
|
153
|
1,553
|
|
914
|
129
|
972
|
|
965
|
119
|
1,019
|
|
131
|
16
|
140
|
|
Add: Amortization and
impairment of intangible assets(1)
|
|
42
|
1
|
42
|
|
41
|
2
|
42
|
|
41
|
2
|
42
|
|
6
|
-
|
6
|
|
Add: Disposal (gain)
loss
|
|
(37)
|
(1)
|
(38)
|
|
(1,501)
|
22
|
(1,491)
|
|
7
|
-
|
7
|
|
1
|
-
|
1
|
|
Add: Impairment of
long-term investments
|
|
132
|
62
|
160
|
|
26
|
91
|
68
|
|
84
|
14
|
90
|
|
12
|
2
|
12
|
|
Add: Fair value loss
(gain) of long-term investments
|
|
403
|
-
|
403
|
|
(1,361)
|
7
|
(1,358)
|
|
(288)
|
(5)
|
(290)
|
|
(39)
|
(1)
|
(40)
|
|
Add: Reconciling items
on equity method investments(2)
|
|
3,172
|
-
|
3,172
|
|
8
|
-
|
8
|
|
679
|
-
|
679
|
|
93
|
-
|
93
|
|
Add: Tax effects on
non-GAAP adjustments(3)
|
|
(136)
|
-
|
(136)
|
|
13
|
-
|
13
|
|
(30)
|
-
|
(30)
|
|
(4)
|
-
|
(4)
|
|
Net income (loss)
attributable to Baidu (non-GAAP)
|
|
7,500
|
681
|
7,755
|
|
5,676
|
480
|
5,886
|
|
6,741
|
(59)
|
6,709
|
|
924
|
(9)
|
919
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
ADS
|
|
|
|
6.77
|
|
|
|
21.60
|
|
|
|
14.26
|
|
|
|
1.95
|
|
Add: Accretion of
the redeemable noncontrolling interests
|
|
|
|
0.53
|
|
|
|
0.01
|
|
|
|
0.55
|
|
|
|
0.08
|
|
Add: Non-GAAP
adjustments to earnings per ADS
|
|
|
|
14.56
|
|
|
|
(5.01)
|
|
|
|
4.37
|
|
|
|
0.60
|
|
Diluted earnings per
ADS (non-GAAP)
|
|
|
|
21.86
|
|
|
|
16.60
|
|
|
|
19.18
|
|
|
|
2.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
|
|
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
|
|
|
|
December 31, 2023
(RMB)
|
|
December 31, 2024
(RMB)
|
|
December 31, 2024
(US$)
|
|
|
|
Baidu
Core
|
iQIYI
|
Baidu,
Inc.
|
|
Baidu
Core
|
iQIYI
|
Baidu,
Inc.
|
|
Baidu
Core
|
iQIYI
|
Baidu,
Inc.
|
|
Operating
income
|
|
18,825
|
2,989
|
21,856
|
|
19,478
|
1,811
|
21,270
|
|
2,668
|
248
|
2,914
|
|
Add: Share-based
compensation expenses
|
|
5,708
|
637
|
6,345
|
|
4,239
|
545
|
4,784
|
|
581
|
74
|
655
|
|
Add: Amortization and
impairment of intangible assets(1)
|
|
215
|
17
|
232
|
|
173
|
7
|
180
|
|
24
|
1
|
25
|
|
Operating income
(non-GAAP)
|
|
24,748
|
3,643
|
28,433
|
|
23,890
|
2,363
|
26,234
|
|
3,273
|
323
|
3,594
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Depreciation
of fixed assets
|
|
7,115
|
275
|
7,390
|
|
6,697
|
147
|
6,844
|
|
917
|
21
|
938
|
|
Adjusted
EBITDA
|
|
31,863
|
3,918
|
35,823
|
|
30,587
|
2,510
|
33,078
|
|
4,190
|
344
|
4,532
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to Baidu
|
|
19,401
|
1,925
|
20,315
|
|
23,431
|
764
|
23,760
|
|
3,210
|
104
|
3,255
|
|
Add: Share-based
compensation expenses
|
|
5,704
|
637
|
5,993
|
|
4,235
|
545
|
4,482
|
|
580
|
75
|
613
|
|
Add: Amortization and
impairment of intangible assets(1)
|
|
195
|
17
|
204
|
|
165
|
7
|
168
|
|
23
|
1
|
23
|
|
Add: Disposal (gain)
loss
|
|
(1,926)
|
(90)
|
(1,967)
|
|
(1,982)
|
22
|
(1,972)
|
|
(272)
|
3
|
(270)
|
|
Add: Impairment of
long-term investments
|
|
479
|
336
|
631
|
|
172
|
193
|
260
|
|
24
|
26
|
36
|
|
Add: Fair value (gain)
loss of long-term investments
|
|
(54)
|
4
|
(52)
|
|
(393)
|
(19)
|
(403)
|
|
(54)
|
(3)
|
(55)
|
|
Add: Reconciling items
on equity method investments(2)
|
|
3,918
|
9
|
3,922
|
|
1,050
|
-
|
1,050
|
|
144
|
-
|
144
|
|
Add: Tax effects on
non-GAAP adjustments(3)
|
|
(299)
|
-
|
(299)
|
|
(343)
|
-
|
(343)
|
|
(47)
|
-
|
(47)
|
|
Net income
attributable to Baidu (non-GAAP)
|
|
27,418
|
2,838
|
28,747
|
|
26,335
|
1,512
|
27,002
|
|
3,608
|
206
|
3,699
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
ADS
|
|
|
|
55.08
|
|
|
|
65.91
|
|
|
|
9.03
|
|
Add: Accretion of
the redeemable noncontrolling interests
|
|
|
|
2.02
|
|
|
|
1.68
|
|
|
|
0.23
|
|
Add: Non-GAAP
adjustments to earnings per ADS
|
|
|
|
23.75
|
|
|
|
9.26
|
|
|
|
1.27
|
|
Diluted earnings per
ADS (non-GAAP)
|
|
|
|
80.85
|
|
|
|
76.85
|
|
|
|
10.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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-fourth-quarter-and-fiscal-year-2024-results-302378728.html
SOURCE Baidu, Inc.