Baidu Announces First Quarter 2025 Results
- AI Cloud revenue surged 42% year over year, showing strong market adoption
- Apollo Go expanded internationally to Dubai and Abu Dhabi, with 75% YoY growth in rides (1.4M in Q1)
- Net income increased 42% YoY to RMB7.7 billion ($1.06B)
- Baidu App MAUs grew 7% YoY to 724 million users
- Continued shareholder returns with $445M in share repurchases during Q1
- Online marketing revenue decreased 6% year over year
- Operating income declined 18% YoY to RMB4.5 billion
- Free cash flow turned negative at RMB8.9 billion due to increased AI investments
- Non-GAAP net income decreased 8% YoY to RMB6.5 billion
Insights
Baidu shows modest 3% revenue growth with AI Cloud surging 42% YoY, while core operations face margin pressure despite strategic AI investments.
Baidu's Q1 2025 results reveal a company strategically pivoting toward AI while managing mixed financial performance. The 3% year-over-year revenue growth to
The financial metrics show concerning pressure on profitability. Operating income declined
The substantial
Cash flow metrics raise additional concerns, with negative free cash flow of
The
Strategically, Baidu's AI-first approach is evident through their release of advanced AI models (ERNIE 4.5 and ERNIE X1), expansion of Apollo Go into Dubai and Abu Dhabi, and continued investment in autonomous technologies. The
The ongoing
"Baidu Core revenue grew
"AI Cloud continued its robust growth in the first quarter, which provides solid support to our overall revenue while we accelerate the AI transformation across our mobile ecosystem," said Junjie He, Interim CFO of Baidu. "Looking ahead, we are strongly committed to investing in AI to translate our technological strengths into sustainable long-term growth."
First Quarter 2025 Financial Highlights[1]
Baidu, Inc. | ||||||||||
(In millions except per | Q1 | Q4 | Q1 | |||||||
ADS, unaudited) | 2024 | 2024 | 2025 | YOY | QOQ | |||||
RMB | RMB | RMB | US$ | |||||||
Total revenues | 31,513 | 34,124 | 32,452 | 4,472 | 3 % | (5 %) | ||||
Operating income | 5,484 | 3,917 | 4,508 | 621 | (18 %) | 15 % | ||||
Operating income (non-GAAP) [2] | 6,673 | 5,047 | 5,333 | 735 | (20 %) | 6 % | ||||
Net income to Baidu | 5,448 | 5,192 | 7,717 | 1,063 | 42 % | 49 % | ||||
Net income to Baidu (non-GAAP) [2] | 7,011 | 6,709 | 6,469 | 891 | (8 %) | (4 %) | ||||
Diluted earnings per ADS | 14.91 | 14.26 | 21.59 | 2.98 | 45 % | 51 % | ||||
Diluted earnings per ADS (non-GAAP) [2] | 19.91 | 19.18 | 18.54 | 2.55 | (7 %) | (3 %) | ||||
Adjusted EBITDA [2] | 8,244 | 6,954 | 7,209 | 993 | (13 %) | 4 % | ||||
Adjusted EBITDA margin | 26 % | 20 % | 22 % | 22 % | ||||||
Baidu Core | ||||||||||
Q1 | Q4 | Q1 | ||||||||
(In millions, unaudited) | 2024 | 2024 | 2025 | YOY | QOQ | |||||
RMB | RMB | RMB | US$ | |||||||
Total revenues | 23,803 | 27,698 | 25,463 | 3,509 | 7 % | (8 %) | ||||
Operating income | 4,538 | 3,638 | 4,164 | 574 | (8 %) | 14 % | ||||
Operating income (non-GAAP) [2] | 5,586 | 4,647 | 4,872 | 671 | (13 %) | 5 % | ||||
Net income to Baidu Core | 5,150 | 5,283 | 7,633 | 1,052 | 48 % | 44 % | ||||
Net income to Baidu Core (non-GAAP) [2] | 6,628 | 6,741 | 6,330 | 872 | (4 %) | (6 %) | ||||
Adjusted EBITDA[2] | 7,118 | 6,516 | 6,712 | 925 | (6 %) | 3 % | ||||
Adjusted EBITDA margin | 30 % | 24 % | 26 % | 26 % | ||||||
[1] Unless otherwise noted, RMB to USD was converted at an exchange rate of 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 released ERNIE 4.5, its first flagship foundation model with multimodal capabilities, and ERNIE X1, its first reasoning model, in March 2025. Baidu launched enhanced versions, ERNIE 4.5 Turbo and ERNIE X1 Turbo, in April, delivering improved performance at significantly lower pricing.
- Apollo Go received Gold in the Driverless Vehicles category at the 2025 Edison Awards, recognizing it as
China's largest autonomous ride-hailing service. - Baidu ranked second in
Asia Pacific on Fast Company's 2025 Most Innovative Companies list, following DeepSeek, and was recognized for "deploying the world's largest autonomous driving experiment." - Baidu held
China's largest portfolio of AI-related patents and patent applications across various areas, including foundation models and AI agents, as of December 31, 2024, according to a recent report by CICS-CERT, a research institute under the Ministry of Industry and Information Technology. - Baidu released its annual ESG Report on April 28, 2025, which details Baidu's latest ESG policies and sustainability initiatives (https://esg.baidu.com/Uploads/Baidu_2024_ESG_Report.pdf).
- Baidu has returned
US to shareholders since the beginning of Q1 2025, bringing the cumulative repurchase to$445 million US under the 2023 share repurchase program.$2.1 billion
AI Cloud
- Baidu upgraded its MaaS platform, Qianfan, with an expanded model library and more comprehensive toolkits, extending support for the training and fine-tuning of multimodal and reasoning models to further facilitate AI-native application development.
- Baidu officially released version 3.0 of its deep learning framework, PaddlePaddle, in April 2025.
Intelligent Driving
- Apollo Go, Baidu's autonomous ride-hailing service, expanded into
Dubai andAbu Dhabi in March 2025. In May, Apollo Go commenced open-road validation testing inDubai . - Apollo Go entered into a long-term strategic partnership with CAR Inc.,
China's leading auto rental service provider, in May 2025 to launch fully autonomous vehicle rental services. - Apollo Go obtained permission to conduct open-road testing with designated passengers in
Hong Kong in April 2025. - Apollo Go provided over 1.4 million rides in the first quarter of 2025, up
75% year over year, underscoring the accelerating momentum of its scaled operations. As of May 2025, the cumulative rides provided to the public by Apollo Go surpassed 11 million.
Mobile Ecosystem
- In March 2025, Baidu App's MAUs reached 724 million, up
7% year over year. - Managed Page accounted for
47% of Baidu Core's online marketing revenue in the first quarter of 2025.
First Quarter 2025 Financial Results
Total revenues were
- Revenue from Baidu Core was
RMB25.5 billion ( ), increasing$3.51 billion 7% year over year; online marketing revenue wasRMB16.0 billion ( ), decreasing$2.21 billion 6% year over year, and non-online marketing revenue wasRMB9.4 billion ( ), up$1.30 billion 40% year over year, mainly driven by AI Cloud business. - Revenue from iQIYI was
RMB7.2 billion ( ), decreasing$990 million 9% year over year.
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
As of March 31, 2025, cash, cash equivalents, restricted cash and short-term investments were
Conference Call Information
Baidu's management will hold an earnings conference call 8.00 AM on May 21, 2025,
Please register in advance of the conference call using the link provided below. It will automatically direct you to the registration page of "Baidu Inc. Q1 2025 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/10046864-38s6ff.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 (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 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 operating income excluding depreciation, amortization and impairment of intangible assets resulting from business combinations, and share-based compensation expenses.
For more information on non-GAAP financial measures, please see the tables captioned "Reconciliations of non-GAAP financial measures to the nearest comparable GAAP measure."
Baidu, Inc. | |||||||||
Condensed Consolidated Statements of Income | |||||||||
(In millions except for per share (or ADS) information, unaudited) | |||||||||
Three Months Ended | |||||||||
March 31, | December 31, | March 31, | March 31, | ||||||
2024 | 2024 | 2025 | 2025 | ||||||
RMB | RMB | RMB | US$(2) | ||||||
Revenues: | |||||||||
Online marketing services | 18,490 | 19,340 | 17,306 | 2,385 | |||||
Others | 13,023 | 14,784 | 15,146 | 2,087 | |||||
Total revenues | 31,513 | 34,124 | 32,452 | 4,472 | |||||
Costs and expenses: | |||||||||
Cost of revenues(1) | 15,291 | 18,014 | 17,487 | 2,410 | |||||
Selling, general and administrative(1) | 5,375 | 6,678 | 5,913 | 815 | |||||
Research and development(1) | 5,363 | 5,515 | 4,544 | 626 | |||||
Total costs and expenses | 26,029 | 30,207 | 27,944 | 3,851 | |||||
Operating income | 5,484 | 3,917 | 4,508 | 621 | |||||
Other income: | |||||||||
Interest income | 2,091 | 2,001 | 2,664 | 367 | |||||
Interest expense | (766) | (643) | (801) | (110) | |||||
Foreign exchange gain (loss), net | 401 | 1,678 | (210) | (29) | |||||
Share of (losses) earnings from equity method investments | (205) | (399) | 574 | 79 | |||||
Others, net | (275) | 23 | 2,260 | 311 | |||||
Total other income, net | 1,246 | 2,660 | 4,487 | 618 | |||||
Income before income taxes | 6,730 | 6,577 | 8,995 | 1,239 | |||||
Income tax expense | 883 | 1,619 | 1,177 | 162 | |||||
Net income | 5,847 | 4,958 | 7,818 | 1,077 | |||||
Net income (loss) attributable to noncontrolling interests | 399 | (234) | 101 | 14 | |||||
Net income attributable to Baidu | 5,448 | 5,192 | 7,717 | 1,063 | |||||
Earnings per ADS (1 ADS representing 8 Class A ordinary shares): | |||||||||
-Basic | 14.97 | 14.41 | 21.86 | 3.01 | |||||
-Diluted | 14.91 | 14.26 | 21.59 | 2.98 | |||||
Earnings per share for Class A and Class B ordinary shares: | |||||||||
-Basic | 1.87 | 1.80 | 2.73 | 0.38 | |||||
-Diluted | 1.86 | 1.78 | 2.70 | 0.37 | |||||
Weighted average number of Class A and Class B ordinary shares outstanding (in millions): | |||||||||
-Basic | 2,804 | 2,775 | 2,751 | 2,751 | |||||
-Diluted | 2,816 | 2,783 | 2,762 | 2,762 | |||||
(1) Includes share-based compensation expenses as follows: | |||||||||
Cost of revenues | 108 | 103 | 77 | 11 | |||||
Selling, general and administrative | 417 | 297 | 313 | 43 | |||||
Research and development | 618 | 685 | 361 | 50 | |||||
Total share-based compensation expenses | 1,143 | 1,085 | 751 | 104 | |||||
(2) All translations from RMB to 2025 as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System. |
Baidu, Inc. | ||||||
Condensed Consolidated Balance Sheets | ||||||
(In millions, unaudited) | ||||||
December 31, | March 31, | March 31, | ||||
2024 | 2025 | 2025 | ||||
RMB | RMB | US$ | ||||
ASSETS | ||||||
Current assets: | ||||||
Cash and cash equivalents | 24,832 | 49,202 | 6,780 | |||
Restricted cash | 11,697 | 238 | 33 | |||
Short-term investments, net | 102,608 | 92,567 | 12,756 | |||
Accounts receivable, net | 10,104 | 11,078 | 1,527 | |||
Amounts due from related parties | 790 | 743 | 102 | |||
Other current assets, net | 18,818 | 22,001 | 3,032 | |||
Total current assets | 168,849 | 175,829 | 24,230 | |||
Non-current assets: | ||||||
Fixed assets, net | 30,102 | 30,691 | 4,229 | |||
Licensed copyrights, net | 6,930 | 6,487 | 894 | |||
Produced content, net | 14,695 | 14,372 | 1,981 | |||
Intangible assets, net | 772 | 2,588 | 357 | |||
Goodwill | 22,586 | 37,637 | 5,187 | |||
Long-term investments, net | 41,721 | 43,470 | 5,990 | |||
Long-term time deposits and held-to-maturity investments | 98,535 | 106,212 | 14,636 | |||
Amounts due from related parties | 137 | 266 | 37 | |||
Deferred tax assets, net | 2,193 | 2,171 | 299 | |||
Operating lease right-of-use assets | 10,898 | 11,203 | 1,544 | |||
Receivables related to the proposed acquisition of YY Live, net | 13,547 | - | - | |||
Other non-current assets | 16,815 | 23,056 | 3,176 | |||
Total non-current assets | 258,931 | 278,153 | 38,330 | |||
Total assets | 427,780 | 453,982 | 62,560 | |||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||||||
Current liabilities: | ||||||
Short-term loans | 10,669 | 7,724 | 1,064 | |||
Accounts payable and accrued liabilities | 41,443 | 38,770 | 5,342 | |||
Customer deposits and deferred revenue | 14,624 | 13,909 | 1,917 | |||
Deferred income | 684 | 611 | 84 | |||
Long-term loans, current portion | 168 | 560 | 77 | |||
Convertible senior notes, current portion | 242 | 2,133 | 294 | |||
Notes payable, current portion | 8,026 | 7,986 | 1,101 | |||
Amounts due to related parties | 1,794 | 1,683 | 232 | |||
Operating lease liabilities | 3,303 | 3,488 | 481 | |||
Total current liabilities | 80,953 | 76,864 | 10,592 | |||
Non-current liabilities: | ||||||
Deferred income | 231 | 191 | 26 | |||
Deferred revenue | 585 | 665 | 92 | |||
Amounts due to related parties | 56 | 51 | 7 | |||
Long-term loans | 15,596 | 16,072 | 2,215 | |||
Notes payable | 27,996 | 52,202 | 7,194 | |||
Convertible senior notes | 8,351 | 6,775 | 934 | |||
Deferred tax liabilities | 3,870 | 4,011 | 553 | |||
Operating lease liabilities | 4,973 | 5,113 | 705 | |||
Other non-current liabilities | 1,557 | 1,964 | 269 | |||
Total non-current liabilities | 63,215 | 87,044 | 11,995 | |||
Total liabilities | 144,168 | 163,908 | 22,587 | |||
Redeemable noncontrolling interests | 9,870 | 10,067 | 1,387 | |||
Equity | ||||||
Total Baidu shareholders' equity | 263,620 | 269,747 | 37,172 | |||
Noncontrolling interests | 10,122 | 10,260 | 1,414 | |||
Total equity | 273,742 | 280,007 | 38,586 | |||
Total liabilities, redeemable noncontrolling interests, and equity | 427,780 | 453,982 | 62,560 |
Baidu, Inc. | ||||||||||||||||||||||||
Selected Information | ||||||||||||||||||||||||
(In millions, unaudited) | ||||||||||||||||||||||||
Three months ended | Three months ended | Three months ended | Three months ended | |||||||||||||||||||||
March 31, 2024 (RMB) | December 31, 2024 (RMB) | March 31, 2025 (RMB) | March 31, 2025 (US$) | |||||||||||||||||||||
Baidu | iQIYI | Elim & adj(2) | Baidu, Inc. | Baidu | iQIYI | Elim & adj(2) | Baidu, Inc. | Baidu | iQIYI | Elim & adj(2) | Baidu, Inc. | Baidu Core | iQIYI | Elim & adj(2) | Baidu, Inc. | |||||||||
Total revenues | 23,803 | 7,927 | (217) | 31,513 | 27,698 | 6,613 | (187) | 34,124 | 25,463 | 7,186 | (197) | 32,452 | 3,509 | 990 | (27) | 4,472 | ||||||||
YOY | 7 % | (9 %) | 3 % | |||||||||||||||||||||
QOQ | (8 %) | 9 % | (5 %) | |||||||||||||||||||||
Costs and expenses: | ||||||||||||||||||||||||
Cost of revenues (1) | 9,839 | 5,631 | (179) | 15,291 | 13,180 | 4,995 | (161) | 18,014 | 12,246 | 5,406 | (165) | 17,487 | 1,688 | 745 | (23) | 2,410 | ||||||||
Selling, general and administrative (1) | 4,492 | 922 | (39) | 5,375 | 5,816 | 882 | (20) | 6,678 | 4,921 | 1,026 | (34) | 5,913 | 678 | 141 | (4) | 815 | ||||||||
Research and development (1) | 4,934 | 429 | - | 5,363 | 5,064 | 451 | - | 5,515 | 4,132 | 412 | - | 4,544 | 569 | 57 | - | 626 | ||||||||
Total costs and expenses | 19,265 | 6,982 | (218) | 26,029 | 24,060 | 6,328 | (181) | 30,207 | 21,299 | 6,844 | (199) | 27,944 | 2,935 | 943 | (27) | 3,851 | ||||||||
YOY | ||||||||||||||||||||||||
Cost of revenues | 24 % | (4 %) | 14 % | |||||||||||||||||||||
Selling, general and administrative | 10 % | 11 % | 10 % | |||||||||||||||||||||
Research and development | (16 %) | (4 %) | (15 %) | |||||||||||||||||||||
Costs and expenses | 11 % | (2 %) | 7 % | |||||||||||||||||||||
Operating income | 4,538 | 945 | 1 | 5,484 | 3,638 | 285 | (6) | 3,917 | 4,164 | 342 | 2 | 4,508 | 574 | 47 | - | 621 | ||||||||
YOY | (8 %) | (64 %) | (18 %) | |||||||||||||||||||||
QOQ | 14 % | 20 % | 15 % | |||||||||||||||||||||
Operating margin | 19 % | 12 % | 17 % | 13 % | 4 % | 11 % | 16 % | 5 % | 14 % | |||||||||||||||
Add: total other income (loss), net | 1,508 | (262) | - | 1,246 | 3,125 | (465) | - | 2,660 | 4,602 | (115) | - | 4,487 | 634 | (16) | - | 618 | ||||||||
Less: income tax expense | 866 | 17 | - | 883 | 1,612 | 7 | - | 1,619 | 1,136 | 41 | - | 1,177 | 156 | 6 | - | 162 | ||||||||
Less: net income (loss) attributable to NCI | 30 | 11 | 358(3) | 399 | (132) | 2 | (104)(3) | (234) | (3) | 4 | 100(3) | 101 | - | 1 | 13(3) | 14 | ||||||||
Net income (loss) attributable to Baidu | 5,150 | 655 | (357) | 5,448 | 5,283 | (189) | 98 | 5,192 | 7,633 | 182 | (98) | 7,717 | 1,052 | 24 | (13) | 1,063 | ||||||||
YOY | 48 % | (72 %) | 42 % | |||||||||||||||||||||
QOQ | 44 % | - | 49 % | |||||||||||||||||||||
Net margin | 22 % | 8 % | 17 % | 19 % | (3 %) | 15 % | 30 % | 3 % | 24 % | |||||||||||||||
Non-GAAP financial measures: | ||||||||||||||||||||||||
Operating income (non-GAAP) | 5,586 | 1,086 | 6,673 | 4,647 | 406 | 5,047 | 4,872 | 459 | 5,333 | 671 | 64 | 735 | ||||||||||||
YOY | (13 %) | (58 %) | (20 %) | |||||||||||||||||||||
QOQ | 5 % | 13 % | 6 % | |||||||||||||||||||||
Operating margin (non-GAAP) | 23 % | 14 % | 21 % | 17 % | 6 % | 15 % | 19 % | 6 % | 16 % | |||||||||||||||
Net income (loss) attributable to Baidu (non-GAAP) | 6,628 | 844 | 7,011 | 6,741 | (59) | 6,709 | 6,330 | 304 | 6,469 | 872 | 41 | 891 | ||||||||||||
YOY | (4 %) | (64 %) | (8 %) | |||||||||||||||||||||
QOQ | (6 %) | - | (4 %) | |||||||||||||||||||||
Net margin (non-GAAP) | 28 % | 11 % | 22 % | 24 % | (1 %) | 20 % | 25 % | 4 % | 20 % | |||||||||||||||
Adjusted EBITDA | 7,118 | 1,125 | 8,244 | 6,516 | 444 | 6,954 | 6,712 | 495 | 7,209 | 925 | 68 | 993 | ||||||||||||
YOY | (6 %) | (56 %) | (13 %) | |||||||||||||||||||||
QOQ | 3 % | 11 % | 4 % | |||||||||||||||||||||
Adjusted EBITDA margin | 30 % | 14 % | 26 % | 24 % | 7 % | 20 % | 26 % | 7 % | 22 % | |||||||||||||||
(1) Includes share-based compensation as follows: | ||||||||||||||||||||||||
Cost of revenues | 76 | 32 | 108 | 74 | 29 | 103 | 50 | 27 | 77 | 7 | 4 | 11 | ||||||||||||
Selling, general and administrative | 353 | 64 | 417 | 240 | 57 | 297 | 257 | 56 | 313 | 35 | 8 | 43 | ||||||||||||
Research and development | 575 | 43 | 618 | 652 | 33 | 685 | 329 | 32 | 361 | 45 | 5 | 50 | ||||||||||||
Total share-based compensation | 1,004 | 139 | 1,143 | 966 | 119 | 1,085 | 636 | 115 | 751 | 87 | 17 | 104 | ||||||||||||
(2) Relates to intersegment eliminations and adjustments | ||||||||||||||||||||||||
(3) Relates to the net income attributable to iQIYI noncontrolling interests |
Baidu, Inc. | ||||||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||||
(In millions,unaudited) | ||||||||||||||||
Three months ended | Three months ended | Three months ended | Three months ended | |||||||||||||
March 31, 2024 (RMB) | December 31, 2024 (RMB) | March 31, 2025 (RMB) | March 31, 2025 (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 (used in) operating activities | 5,284 | 936 | 6,220 | 1,836 | 520 | 2,356 | (6,340) | 339 | (6,001) | (874) | 47 | (827) | ||||
Net cash used in investing activities | (2,893) | (223) | (3,116) | (4,741) | (896) | (5,637) | (1,175) | (30) | (1,205) | (162) | (4) | (166) | ||||
Net cash provided by (used in) financing activities | 2,126 | 261 | 2,387 | (1,784) | 114 | (1,670) | 19,639 | 860 | 20,499 | 2,706 | 119 | 2,825 | ||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | 154 | 15 | 169 | 582 | 61 | 643 | (5) | (1) | (6) | (1) | - | (1) | ||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 4,671 | 989 | 5,660 | (4,107) | (201) | (4,308) | 12,119 | 1,168 | 13,287 | 1,669 | 162 | 1,831 | ||||
Cash, cash equivalents and restricted cash | ||||||||||||||||
At beginning of period | 32,293 | 5,281 | 37,574 | 37,106 | 3,791 | 40,897 | 32,999 | 3,590 | 36,589 | 4,547 | 495 | 5,042 | ||||
At end of period | 36,964 | 6,270 | 43,234 | 32,999 | 3,590 | 36,589 | 45,118 | 4,758 | 49,876 | 6,216 | 657 | 6,873 | ||||
Net cash provided by (used in) operating activities | 5,284 | 936 | 6,220 | 1,836 | 520 | 2,356 | (6,340) | 339 | (6,001) | (874) | 47 | (827) | ||||
Less: Capital expenditures | (2,016) | (22) | (2,038) | (2,312) | (21) | (2,333) | (2,869) | (31) | (2,900) | (395) | (4) | (399) | ||||
Free cash flow | 3,268 | 914 | 4,182 | (476) | 499 | 23 | (9,209) | 308 | (8,901) | (1,269) | 43 | (1,226) | ||||
Note: Baidu excl. iQIYI represents Baidu, Inc. minus iQIYI's consolidated cash flows. |
Baidu, Inc. | ||||||||||||||||
Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures | ||||||||||||||||
(In millions except for per ADS information, unaudited) | ||||||||||||||||
Three months ended | Three months ended | Three months ended | Three months ended | |||||||||||||
March 31, 2024 (RMB) | December 31, 2024 (RMB) | March 31, 2025 (RMB) | March 31, 2025 (US$) | |||||||||||||
Baidu Core | iQIYI | Baidu, Inc. | Baidu Core | iQIYI | Baidu, Inc. | Baidu Core | iQIYI | Baidu, Inc. | Baidu Core | iQIYI | Baidu, Inc. | |||||
Operating income | 4,538 | 945 | 5,484 | 3,638 | 285 | 3,917 | 4,164 | 342 | 4,508 | 574 | 47 | 621 | ||||
Add: Share-based compensation expenses | 1,004 | 139 | 1,143 | 966 | 119 | 1,085 | 636 | 115 | 751 | 87 | 17 | 104 | ||||
Add: Amortization and impairment of intangible assets(1) | 44 | 2 | 46 | 43 | 2 | 45 | 72 | 2 | 74 | 10 | - | 10 | ||||
Operating income (non-GAAP) | 5,586 | 1,086 | 6,673 | 4,647 | 406 | 5,047 | 4,872 | 459 | 5,333 | 671 | 64 | 735 | ||||
Add: Depreciation of fixed assets | 1,532 | 39 | 1,571 | 1,869 | 38 | 1,907 | 1,840 | 36 | 1,876 | 254 | 4 | 258 | ||||
Adjusted EBITDA | 7,118 | 1,125 | 8,244 | 6,516 | 444 | 6,954 | 6,712 | 495 | 7,209 | 925 | 68 | 993 | ||||
Net income (loss) attributable to Baidu | 5,150 | 655 | 5,448 | 5,283 | (189) | 5,192 | 7,633 | 182 | 7,717 | 1,052 | 24 | 1,063 | ||||
Add: Share-based compensation expenses | 1,003 | 139 | 1,066 | 965 | 119 | 1,019 | 635 | 115 | 687 | 87 | 16 | 95 | ||||
Add: Amortization and impairment of intangible assets(1) | 42 | 2 | 43 | 41 | 2 | 42 | 70 | 2 | 71 | 10 | - | 10 | ||||
Add: Disposal (gain) loss | (458) | - | (458) | 7 | - | 7 | (91) | - | (91) | (13) | - | (13) | ||||
Add: Impairment of long-term investments | 36 | 71 | 68 | 84 | 14 | 90 | - | 2 | 1 | - | - | - | ||||
Add: Fair value loss (gain) of long-term investments and exchangeable bonds | 725 | (23) | 714 | (288) | (5) | (290) | (1,889) | (2) | (1,890) | (260) | - | (260) | ||||
Add: Reconciling items on equity method investments(2) | 280 | - | 280 | 679 | - | 679 | (66) | 5 | (64) | (9) | 1 | (9) | ||||
Add: Tax effects on non-GAAP adjustments(3) | (150) | - | (150) | (30) | - | (30) | 38 | - | 38 | 5 | - | 5 | ||||
Net income (loss) attributable to Baidu (non-GAAP) | 6,628 | 844 | 7,011 | 6,741 | (59) | 6,709 | 6,330 | 304 | 6,469 | 872 | 41 | 891 | ||||
Diluted earnings per ADS | 14.91 | 14.26 | 21.59 | 2.98 | ||||||||||||
Add: Accretion of the redeemable noncontrolling interests | 0.55 | 0.55 | 0.57 | 0.08 | ||||||||||||
Add: Non-GAAP adjustments to earnings per ADS | 4.45 | 4.37 | (3.62) | (0.51) | ||||||||||||
Diluted earnings per ADS (non-GAAP) | 19.91 | 19.18 | 18.54 | 2.55 | ||||||||||||
(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-first-quarter-2025-results-302461545.html
SOURCE Baidu, Inc.