6-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the
month of July 2009
Commission File Number: 000-51469
BAIDU, INC.
12/F, Ideal International Plaza
No. 58 West-North 4th Ring
Beijing 100080, Peoples Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form
20-F or Form 40-F.
Form 20-F þ Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7): o
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
BAIDU, INC.
|
|
|
By |
: |
/s/ Robin Yanhong Li
|
|
|
Name: |
: |
Robin Yanhong Li |
|
|
Title: |
: |
Chief Executive Officer |
|
|
Date: July 24, 2009
2
Exhibit Index
Exhibit 99.1Press Release
3
Exhibit 99.1
Baidu Announces Second Quarter 2009 Results
BEIJING, China, July 24, 2009 Baidu, Inc. (NASDAQ: BIDU), the leading Chinese language Internet
search provider, today announced its unaudited financial results for the second quarter ended June
30, 20091.
Second Quarter 2009 Highlights
|
|
|
Total revenues in the second quarter of 2009 were RMB1,097.5 million ($160.7 million), a
36.7% increase from the corresponding period in 2008. |
|
|
|
|
Operating profit in the second quarter of 2009 was RMB422.8 million ($61.9 million), a
53.0% increase from the corresponding period in 2008. |
|
|
|
|
Net income in the second quarter of 2009 was RMB383.3 million ($56.1 million), a 44.6%
increase from the corresponding period in 2008. Diluted earnings per share (EPS) for the
second quarter of 2009 was RMB11.02 ($1.61); diluted EPS excluding share-based compensation
expenses (non-GAAP) for the second quarter of 2009 was RMB11.68 ($1.71). Costs and expenses
related to Baidus Japan operations for the second quarter of 2009 were RMB39.6 million
($5.8 million), which reduced diluted EPS by RMB1.14 ($0.17). |
Our focus on execution drove another strong quarter for Baidu, said Robin Li, Baidus chairman
and CEO. Our ongoing initiatives to improve user and customer experience further solidified
Baidus leading market position as both large companies and SMEs are increasingly drawn to the
superior ROI offered by Baidus P4P platform.
Mr. Li noted that the recently introduced Baidu Online Marketing Professional Edition, branded as
Phoenix Nest, while still in its early stages, is already seeing encouraging customer acceptance.
Jennifer Li, Baidus chief financial officer, commented, The inherent scalability of Baidus
business model should allow us to produce strong margins as revenues continue to grow rapidly. At
the same time, we will continue to invest in initiatives that best position Baidu for continued
long-term growth.
Second Quarter 2009 Results
Baidu reported total revenues of RMB1,097.5 million ($160.7 million) for the second quarter of
2009, representing a 36.7% increase from the corresponding period in 2008.
|
|
|
1 |
|
This announcement contains translations of certain RMB
amounts into U.S. dollars at specified rates solely for the convenience of the
reader. Unless otherwise noted, all translations from RMB to U.S. dollars are
made at a rate of RMB6.8302 to US$1.00, the effective noon buying rate as of
June 30, 2009 in The City of New York for cable transfers of RMB as certified
for customs purposes by the Federal Reserve Bank of New York. |
Online marketing revenues for the second quarter of 2009 were RMB1,096.6 million ($160.6 million),
representing a 36.7% increase from the corresponding period in 2008. Baidu had about 203,000 active
online marketing customers in the second quarter of 2009, representing a 12.2% increase from the
corresponding period in 2008 and a 9.7% increase from the previous quarter. Revenue per online
marketing customer for the second quarter was approximately RMB5,400 ($791), a 22.7% increase from
both the corresponding period in 2008 and the previous quarter.
Traffic acquisition cost (TAC) as a component of cost of revenues was RMB175.4 million ($25.7
million), representing 16.0% of total revenues, as compared to 12.7% in the corresponding period in
2008 and 15.3% in the first quarter of 2009. The increase in TAC as a percentage of total revenues
reflects the continued fast growth of the Baidu Union business.
Bandwidth costs as a component of cost of revenues were RMB50.1 million ($7.3 million),
representing 4.6% of total revenues, compared to 5.4% in the corresponding period in 2008.
Depreciation costs as a component of cost of revenues were RMB60.1 million ($8.8 million),
representing 5.5% of total revenues, compared to 7.2% in the corresponding period in 2008. The
decreases in bandwidth and depreciation costs as percentages of total revenues reflect efficiency
improvements as well as increased scalability of investment in capital expenditure.
Selling, general and administrative expenses were RMB180.2 million ($26.4 million), representing an
increase of 3.4% from the corresponding period in 2008.
Research and development expenses were RMB95.9 million ($14.0 million), a 34.9% increase from the
corresponding period in 2008. The increase was primarily due to the increased number of research
and development personnel.
Share-based compensation expenses, which were allocated to related operating costs and expense line
items, were RMB22.9 million ($3.4 million) in the second quarter of 2009, compared to RMB 23.5
million ($3.4 million) in the previous quarter and RMB29.3 million ($4.3 million) in the
corresponding period in 2008.
Operating profit was RMB422.8 million ($61.9 million), representing a 53.0% increase from the
corresponding period in 2008. Operating profit excluding share-based compensation expenses
(non-GAAP) was RMB445.7 million ($65.3 million), a 45.8% increase from the corresponding period in
2008.
Income tax expense was RMB51.1 million ($7.5 million), compared to an income tax expense of RMB28.6
million in the corresponding period in 2008. The effective tax rate for the second quarter of 2009
was 11.8% as compared to 12.9% in the previous quarter and 9.7% for the corresponding period in
2008.
Net income was RMB383.3 million ($56.1 million), representing a 44.6% increase from the
corresponding period in 2008. Basic and diluted EPS for the second quarter of 2009
amounted to RMB11.09 ($1.62) and RMB11.02 ($1.61), respectively.
Net income excluding share-based compensation expenses (non-GAAP) was RMB406.1 million ($59.5
million), a 38.0% increase from the corresponding period in 2008. Basic and diluted EPS excluding
share based compensation expense (non-GAAP) for the second quarter of 2009 amounted to RMB11.75
($1.72) and RMB11.68 ($1.71), respectively.
As of June 30, 2009, the Company had cash, cash equivalents and short-term investments of RMB3.4
billion ($491.1 million). Net operating cash inflow and capital expenditures for the second quarter
of 2009 were RMB519.1 million ($76.0 million) and RMB81.7 million ($12.0 million), respectively.
Adjusted EBITDA (non-GAAP), defined in this announcement as earnings before interest, taxes,
depreciation, amortization, other non-operating income and share-based compensation expenses, was
RMB520.9 million ($76.3 million) for the second quarter of 2009, representing a 38.2% increase from
the corresponding period in 2008.
Outlook for Third Quarter 2009
Baidu currently expects to generate total revenues in an amount ranging from RMB1,260 million ($184
million) to RMB 1,290 million ($189 million) for the third quarter of 2009, representing a 15% to
18% sequential increase. This forecast reflects Baidus current and preliminary view, which is
subject to change.
Conference Call Information
Baidus management will hold an earnings conference call at 8 PM on July 23, 2009 U.S. Eastern
Daylight Time (8 AM on July 24, 2009 Beijing/Hong Kong time).
Dial-in details for the conference call are as follows:
|
|
|
US: |
|
+1.617.597.5310 |
UK: |
|
+44.207.365.8426 |
Hong Kong: |
|
+852.3002.1672 |
Passcode for all regions: 99930542
A replay of the conference call may be accessed by phone at the following number until July 31,
2009:
International: +1.617.801.6888
Passcode: 60289094
Additionally, a live and archived webcast of this conference call will be available at
http://ir.baidu.com.
About Baidu
Baidu, Inc. is the leading Chinese language Internet search provider. As a technology-based media
company, Baidu aims to provide the best way for people to find information. In addition to serving
Internet search users, Baidu provides an effective platform for businesses to reach potential
customers. Baidus ADSs, each of which represents one Class A ordinary share, currently trade on
the NASDAQ Global Select Market under the symbol BIDU.
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, the outlook for the third quarter 2009 and quotations from
management in this announcement, as well as Baidus 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 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 statements about Baidus 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: our growth strategies; our future business development,
including development of new products and services; our ability to attract and retain users and
customers; competition in the Chinese and Japanese language Internet search markets; competition
for online marketing customers; changes in our revenues and certain cost or expense items as a
percentage of our 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 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, Japan and elsewhere. Further information regarding these and other risks is
included in our annual report on Form 20-F and other documents filed with the Securities and
Exchange Commission. 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 July 24, 2009, and Baidu undertakes no duty to update such
information, except as required under applicable law.
About Non-GAAP Financial Measures
To supplement Baidus consolidated financial results presented in accordance with GAAP, Baidu uses
the following measures defined as non-GAAP financial measures by the SEC: adjusted EBITDA,
operating profit excluding share-based compensation expenses, net income excluding share-based
compensation expenses, and basic and diluted EPS excluding share-based compensation expenses. 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. For
more information on these non-GAAP financial measures, please see the tables captioned
Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP
measures and Reconciliation from net cash provided by operating activities to adjusted EBITDA
set forth at the end of this release.
Baidu believes that these non-GAAP financial measures provide meaningful supplemental information
regarding its performance and liquidity by excluding certain expenses, particularly share-based
compensation expenses, that may not be indicative of its operating We believe that both management
and investors benefit from referring to these non-GAAP financial measures in assessing our
performance and when planning and forecasting future periods. These non-GAAP financial measures
also facilitate managements internal comparisons to Baidus historical performance and liquidity.
Baidu has computed its non-GAAP financial measures using the same consistent method from quarter to
quarter since April 1, 2006. We believe 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 share-based compensation charge that has been and
will continue to be for the foreseeable future a significant recurring expense in our results of
operations. A limitation of using non-GAAP Adjusted EBITDA is that it does not include all items
that impact our net income for the period. Management compensates for these limitations by
providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. The
accompanying tables have more details on the reconciliations between GAAP financial measures that
are most directly comparable to non-GAAP financial measures.
For investor inquiries, please contact:
Victor Tseng
Baidu, Inc.
Tel: 86-10-8260-7558
ir@baidu.com
For investor and media inquiries please contact:
China
Cynthia He
Brunswick Group (Beijing)
Tel: 86-10-6566-2256
che@brunswickgroup.com
U.S.
Ms. Kate Tellier
Brunswick Group LLC
Tel: 1-212-333-3810
ktellier@brunswickgroup.com
Baidu, Inc.
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31 |
|
|
June 30, |
|
(in RMB thousands) |
|
2009 |
|
|
2008 |
|
|
2008 |
|
|
|
Unaudited |
|
|
Audited |
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
2,918,670 |
|
|
|
2,362,171 |
|
|
|
1,791,003 |
|
Short-term investments |
|
|
435,624 |
|
|
|
301,244 |
|
|
|
131,823 |
|
Accounts receivable, net |
|
|
134,405 |
|
|
|
92,777 |
|
|
|
82,336 |
|
Prepaid expenses and other current assets |
|
|
83,031 |
|
|
|
80,007 |
|
|
|
79,973 |
|
Receivables from a shareholder |
|
|
|
|
|
|
10,697 |
|
|
|
|
|
Deferred tax assets, net |
|
|
11,168 |
|
|
|
5,580 |
|
|
|
2,587 |
|
|
|
|
Total current assets |
|
|
3,582,898 |
|
|
|
2,852,476 |
|
|
|
2,087,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Fixed assets, net |
|
|
801,359 |
|
|
|
789,714 |
|
|
|
760,483 |
|
Land use right, net |
|
|
93,544 |
|
|
|
94,520 |
|
|
|
95,496 |
|
Intangible assets, net |
|
|
26,535 |
|
|
|
31,263 |
|
|
|
36,370 |
|
Goodwill |
|
|
54,082 |
|
|
|
51,082 |
|
|
|
51,083 |
|
Investments, net |
|
|
12,295 |
|
|
|
12,281 |
|
|
|
25,831 |
|
Deferred tax assets, net |
|
|
27,679 |
|
|
|
26,537 |
|
|
|
24,537 |
|
Other non-current assets |
|
|
71,237 |
|
|
|
80,118 |
|
|
|
75,666 |
|
|
|
|
Total non-current assets |
|
|
1,086,731 |
|
|
|
1,085,515 |
|
|
|
1,069,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
|
4,669,629 |
|
|
|
3,937,991 |
|
|
|
3,157,188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accrued expenses and other liabilities |
|
|
485,161 |
|
|
|
423,029 |
|
|
|
372,050 |
|
Customers deposits |
|
|
406,044 |
|
|
|
422,526 |
|
|
|
309,887 |
|
Deferred revenue |
|
|
9,167 |
|
|
|
3,441 |
|
|
|
18,883 |
|
Deferred income |
|
|
|
|
|
|
332 |
|
|
|
1,054 |
|
|
|
|
Total current liabilities |
|
|
900,372 |
|
|
|
849,328 |
|
|
|
701,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
900,372 |
|
|
|
849,328 |
|
|
|
701,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
Class A Ordinary Shares, Par value
US$0.00005 per share, 825,000,000 shares
authorized, and 25,641,847 shares and
25,740,030 shares issued and outstanding
as at December 31, 2008 and June 30, 2009 |
|
|
11 |
|
|
|
11 |
|
|
|
11 |
|
Class B Ordinary Shares, Par value
US$0.00005 per share, 35,400,000 shares
authorized, and 8,873,986 shares and
8,873,986 shares issued and outstanding
as at December 31, 2008 and June 30, 2009 |
|
|
4 |
|
|
|
4 |
|
|
|
4 |
|
Additional paid-in capital |
|
|
1,364,543 |
|
|
|
1,218,356 |
|
|
|
1,233,773 |
|
Accumulated other comprehensive loss |
|
|
(115,104 |
) |
|
|
(109,552 |
) |
|
|
(121,793 |
) |
Retained earnings |
|
|
2,519,803 |
|
|
|
1,979,844 |
|
|
|
1,343,319 |
|
|
|
|
Total shareholders equity |
|
|
3,769,257 |
|
|
|
3,088,663 |
|
|
|
2,455,314 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
4,669,629 |
|
|
|
3,937,991 |
|
|
|
3,157,188 |
|
|
|
|
Baidu, Inc.
Condensed Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
March 31, |
|
(in RMB thousands except for share, per share information) |
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
|
|
Unaudited |
|
|
Unaudited |
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Online marketing services |
|
|
1,096,624 |
|
|
|
802,183 |
|
|
|
810,193 |
|
Other services |
|
|
845 |
|
|
|
428 |
|
|
|
518 |
|
|
|
|
Total revenues |
|
|
1,097,469 |
|
|
|
802,611 |
|
|
|
810,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (note 1, 2) |
|
|
(398,591 |
) |
|
|
(280,980 |
) |
|
|
(322,235 |
) |
Selling, general and administrative
(note 2) |
|
|
(180,204 |
) |
|
|
(174,213 |
) |
|
|
(204,300 |
) |
Research and development (note 2) |
|
|
(95,853 |
) |
|
|
(71,078 |
) |
|
|
(85,670 |
) |
|
|
|
Total operating costs and expenses |
|
|
(674,648 |
) |
|
|
(526,271 |
) |
|
|
(612,205 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
422,821 |
|
|
|
276,340 |
|
|
|
198,506 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
7,588 |
|
|
|
10,378 |
|
|
|
9,123 |
|
Exchange loss, net |
|
|
(1 |
) |
|
|
(204 |
) |
|
|
|
|
Other income, net |
|
|
3,913 |
|
|
|
7,032 |
|
|
|
385 |
|
|
|
|
Total other income |
|
|
11,500 |
|
|
|
17,206 |
|
|
|
9,508 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
434,321 |
|
|
|
293,546 |
|
|
|
208,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
(51,061 |
) |
|
|
(28,561 |
) |
|
|
(26,897 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
383,260 |
|
|
|
264,985 |
|
|
|
181,117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share for Class A and
Class B ordinary shares: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
11.09 |
|
|
|
7.74 |
|
|
|
5.25 |
|
Diluted |
|
|
11.02 |
|
|
|
7.62 |
|
|
|
5.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average aggregate number of
Class A and Class B ordinary shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
34,571,453 |
|
|
|
34,217,081 |
|
|
|
34,525,338 |
|
Diluted |
|
|
34,785,181 |
|
|
|
34,786,342 |
|
|
|
34,727,972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Cost of revenues are detailed as
follows: |
|
|
|
|
|
|
|
|
|
|
|
|
Business tax and surcharges |
|
|
(67,877 |
) |
|
|
(49,511 |
) |
|
|
(48,868 |
) |
Traffic acquisition costs |
|
|
(175,445 |
) |
|
|
(101,693 |
) |
|
|
(124,119 |
) |
Bandwidth costs |
|
|
(50,050 |
) |
|
|
(43,012 |
) |
|
|
(48,280 |
) |
Depreciation costs |
|
|
(60,106 |
) |
|
|
(57,790 |
) |
|
|
(59,616 |
) |
Operational costs |
|
|
(43,472 |
) |
|
|
(27,795 |
) |
|
|
(39,719 |
) |
Share-based compensation expenses |
|
|
(1,641 |
) |
|
|
(1,179 |
) |
|
|
(1,633 |
) |
|
|
|
Total cost of revenues |
|
|
(398,591 |
) |
|
|
(280,980 |
) |
|
|
(322,235 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Includes share-based compensation
expenses as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
(1,641 |
) |
|
|
(1,179 |
) |
|
|
(1,633 |
) |
Selling, general and administrative |
|
|
(10,912 |
) |
|
|
(16,484 |
) |
|
|
(11,156 |
) |
Research and development |
|
|
(10,332 |
) |
|
|
(11,618 |
) |
|
|
(10,665 |
) |
|
|
|
Total share-based compensation
expenses |
|
|
(22,885 |
) |
|
|
(29,281 |
) |
|
|
(23,454 |
) |
|
|
|
Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures
(*) (in RMB thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2008 |
|
Three months ended March 31, 2009 |
|
Three months ended June 30, 2009 |
|
|
GAAP Result |
|
Adjustment |
|
Non-GAAP Results |
|
GAAP Result |
|
Adjustment |
|
Non-GAAP Results |
|
GAAP Result |
|
Adjustment |
|
Non-GAAP Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
276,340 |
|
|
|
29,281 |
|
|
|
305,621 |
|
|
|
198,506 |
|
|
|
23,454 |
|
|
|
221,960 |
|
|
|
422,821 |
|
|
|
22,885 |
|
|
|
445,706 |
|
|
|
|
Three months ended June 30, 2008 |
|
Three months ended March 31, 2009 |
|
Three months ended June 30, 2009 |
|
|
GAAP Result |
|
Adjustment |
|
Non-GAAP Results |
|
GAAP Result |
|
Adjustment |
|
Non-GAAP Results |
|
GAAP Result |
|
Adjustment |
|
Non-GAAP Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
264,985 |
|
|
|
29,281 |
|
|
|
294,266 |
|
|
|
181,117 |
|
|
|
23,454 |
|
|
|
204,571 |
|
|
|
383,260 |
|
|
|
22,885 |
|
|
|
406,145 |
|
|
|
|
(*) |
|
The adjustment is only for share-based compensation. |
Reconciliation from net cash provided by operating activities to adjusted EBITDA(*) (in RMB
thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
As a % of |
|
Three months ended |
|
As a % of |
|
Three months ended |
|
As a % of |
|
|
June 30, 2008 |
|
total revenues |
|
March 31, 2009 |
|
total revenues |
|
June 30, 2009 |
|
total revenues |
Net cash provided by operating activities |
|
|
403,378 |
|
|
|
50 |
% |
|
|
247,438 |
|
|
|
31 |
% |
|
|
519,052 |
|
|
|
47 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities, net
of effects of acquisitions |
|
|
(37,893 |
) |
|
|
-5 |
% |
|
|
31,799 |
|
|
|
4 |
% |
|
|
(37,741 |
) |
|
|
-3 |
% |
Income taxes expenses |
|
|
28,561 |
|
|
|
4 |
% |
|
|
26,897 |
|
|
|
3 |
% |
|
|
51,061 |
|
|
|
5 |
% |
Interest income and other, net |
|
|
(17,206 |
) |
|
|
-2 |
% |
|
|
(9,508 |
) |
|
|
-1 |
% |
|
|
(11,500 |
) |
|
|
-1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
376,840 |
|
|
|
47 |
% |
|
|
296,626 |
|
|
|
37 |
% |
|
|
520,872 |
|
|
|
48 |
% |
|
|
|
|
|
|
(*) |
|
Definition of adjusted EBITDA: earnings before interest, taxes, depreciation, amortization,
other non-operating income, and share-based compensation expenses. |