Form 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 April 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: April 28, 2009
2
Exhibit Index
Exhibit 99.1Press Release
3
Exhibit 99.1
Baidu Announces First Quarter 2009 Results
BEIJING, China, April 27, 2009 Baidu, Inc. (NASDAQ: BIDU), the leading Chinese language Internet
search provider, today announced its unaudited financial results for the first quarter ended March
31, 20091.
First Quarter 2009 Highlights
|
|
|
Total revenues in the first quarter of 2009 were RMB810.7 million ($118.6 million), a
41.1% increase from the corresponding period in 2008. |
|
|
|
Operating profit in the first quarter of 2009 was RMB198.5 million ($29.1 million), a
34.7% increase from the corresponding period in 2008. |
|
|
|
Net income in the first quarter of 2009 was RMB181.1 million ($26.5 million), a 23.5%
increase from the corresponding period in 2008. Diluted earnings per share (EPS) for
the first quarter of 2009 was RMB5.22 ($0.76); diluted EPS excluding share-based
compensation expenses (non-GAAP) for the first quarter of 2009 was RMB5.89 ($0.86). Costs
and expenses related to Baidus Japan operations for the first quarter of 2009 were
RMB39.5 million ($5.8 million), which reduced diluted EPS by RMB1.14 ($0.17). |
Despite the typical seasonality associated with the Chinese New Year holiday and overall macro
economic challenges, we were able to deliver strong results by focusing on executing initiatives
that drove overall performance, said Robin Li, Baidus chairman and CEO. In this uncertain
economic environment, we see tremendous opportunity to reinforce to our customers the inherent
advantages of our pay-for-performance platform. We are confident in our ability to continue
growing.
Jennifer Li, Baidus chief financial officer, added, During the quarter, our balanced approach to
controlling costs allowed us to maintain healthy margins even as we continued to invest in
important initiatives. Going forward, we will continue to invest in a disciplined fashion,
particularly in the areas of user experience, monetization, operating efficiency and branding.
Recent Business Updates
On April 15, 2009, as a part of Project Aladdin, an initiative aimed at improving search
comprehensiveness by uncovering useful parts of the hidden web, Baidu launched the beta version of
an open data sharing platform. The new platform allows webmasters and developers to submit data to
Baidu in order to generate direct search results for dynamic information.
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 RMB6.8329 to US$1.00, the effective noon buying rate as of
March 31, 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.
1
On April 20, 2009, the company publicly launched Baidu Online Marketing Professional Edition, also
known as Phoenix Nest, an enhanced bidding platform for online marketing customers. This platform
offers customers more choices for keywords, enhanced tools for managing marketing budget, and
additional data points to analyze ROI. For Baidus users, we believe that Professional Edition will
produce more relevant paid search results, resulting in an improved search experience.
First Quarter 2009 Results
Baidu reported total revenues of RMB810.7 million ($118.6 million) for the first quarter of 2009,
representing a 41.1% increase from the corresponding period in 2008.
Online marketing revenues for the first quarter of 2009 were RMB810.2 million ($118.6 million),
representing a 41.5% increase from the corresponding period in 2008. Baidu had more than 185,000
active online marketing customers in the first quarter of 2009, representing a 14.9% increase from
the corresponding period in 2008 and a 6.1% decrease from the previous quarter. Revenue per online
marketing customer for the first quarter was approximately RMB4,400 ($644), a 22.2% increase from
the corresponding period in 2008 and a decrease of 4.3% from the previous quarter. The sequential
decreases were primarily due to the usual seasonality associated with the Chinese New Year, a
weaker economy, and the carry-over effect of the actions Baidu took near the end of 2008 to improve
the quality of its customer base.
Traffic acquisition cost (TAC) as a component of cost of revenues was RMB124.1 million ($18.2
million), representing 15.3% of total revenues, as compared to 13.3% in the corresponding period in
2008 and 14.6% in the fourth quarter of 2008. The increase in TAC as a percentage of total revenues
reflects the continued fast growth of Baidus Union business.
Bandwidth costs as a component of cost of revenues were RMB48.3 million ($7.1 million),
representing 6.0% of total revenues, compared to 6.7% in the corresponding period in 2008.
Depreciation costs as a component of cost of revenues were RMB59.6 million ($8.7 million),
representing 7.4% of total revenues, compared to 9.3% in the corresponding period in 2008. The
decreases in bandwidth and depreciation costs as percentages of total revenues reflect efficiency
improvement as well as increased scalability of investment in capital expenditure.
Selling, general and administrative expenses were RMB204.3 million ($29.9 million), representing an
increase of 39.0% from the corresponding period in 2008, primarily due to the increase in marketing
expense as part of our branding efforts.
Research and development expenses were RMB85.7 million ($12.5 million), representing a 66.7%
increase from the corresponding period in 2008, primarily due to the increased number of research
and development personnel.
2
Share-based compensation expenses, which were allocated to related operating costs and expense line
items, increased in aggregate by 44.9% to RMB23.5 million ($3.4 million) in the first quarter of
2009 from RMB16.2 million in the corresponding period in 2008. The increase in share-based
compensation expenses was primarily due to an increase in options and restricted shares awarded to
employees.
Operating profit was RMB198.5 million ($29.1 million), representing a 34.7% increase from the
corresponding period in 2008. Operating profit excluding share-based compensation expenses
(non-GAAP) was RMB222.0 million ($32.5 million), a 35.7% increase from the corresponding period in
2008.
Income tax expense was RMB26.9 million ($3.9 million), compared to an income tax expense of RMB10.9
million for the corresponding period in 2008. The effective tax rate for the first quarter of 2009
was 12.9% as compared to 6.9% for the corresponding period in 2008. The increase in effective tax
rate was primarily due to the expiration or lapsing of tax holidays previously enjoyed by some
Baidu entities.
Net income was RMB181.1 million ($26.5 million), representing a 23.5% increase from the
corresponding period in 2008. Basic and diluted EPS for the first quarter of 2009 amounted to
RMB5.25 ($0.77) and RMB5.22 ($0.76), respectively.
Net income excluding share-based compensation expenses (non-GAAP) was RMB204.6 million ($29.9
million), a 25.7% increase from the corresponding period in 2008. Basic and diluted EPS excluding
share based compensation expense (non-GAAP) for the first quarter of 2009 amounted to RMB5.93
($0.87) and RMB5.89 ($0.86), respectively.
As of March 31, 2009, the Company had cash, cash equivalents and short-term investments of RMB2.8
billion ($405.5 million). Net operating cash inflow and capital expenditures for the first quarter
of 2009 were RMB247.4 million ($36.2 million) and RMB41.7 million ($6.1 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
RMB296.6 million ($43.4 million) for the first quarter of 2009, representing a 29.9% increase from
the corresponding period in 2008.
Outlook for Second Quarter 2009
Baidu currently expects to generate total revenues in an amount ranging from RMB1,070 million ($157
million) to RMB1,100 million ($161 million) for the second quarter of 2009, representing a 32% to
36% sequential increase. This forecast reflects Baidus current and preliminary view, which is
subject to change.
3
Conference Call Information
Baidus management will hold an earnings conference call at 8 PM on April 27, 2009 U.S. Eastern
Daylight Time (8 AM on April 28, 2009 Beijing/Hong Kong time).
Dial-in details for the conference call are as follows:
|
|
|
US:
|
|
+1.617.614.3452 |
UK:
|
|
+44.207.365.8426 |
Hong Kong:
|
|
+852.3002.1672 |
Passcode for all regions: 50990188
A replay of the conference call may be accessed by phone at the following number until May 4, 2009:
|
|
|
International:
|
|
+1.617.801.6888
|
Passcode:
|
|
98320803 |
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 second 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
4
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 April 27, 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
5
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.
Mike Guerin
Brunswick Group (New York)
Tel: 1-212-333-3810
mguerin@brunswickgroup.com
6
Baidu, Inc.
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31 |
|
|
December 31 |
|
|
March 31, |
|
(in RMB thousands) |
|
2009 |
|
|
2008 |
|
|
2008 |
|
|
|
Unaudited |
|
|
Audited |
|
|
Unaudited |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
2,494,320 |
|
|
|
2,362,171 |
|
|
|
1,427,298 |
|
Short-term investments |
|
|
276,329 |
|
|
|
301,244 |
|
|
|
238,776 |
|
Accounts receivable, net |
|
|
76,434 |
|
|
|
92,777 |
|
|
|
65,432 |
|
Prepaid expenses and other current assets |
|
|
76,785 |
|
|
|
80,007 |
|
|
|
70,330 |
|
Receivables from a shareholder |
|
|
|
|
|
|
10,697 |
|
|
|
|
|
Deferred tax assets, net |
|
|
5,580 |
|
|
|
5,580 |
|
|
|
2,587 |
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,929,448 |
|
|
|
2,852,476 |
|
|
|
1,804,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Fixed assets, net |
|
|
767,159 |
|
|
|
789,714 |
|
|
|
678,716 |
|
Land use right, net |
|
|
94,032 |
|
|
|
94,520 |
|
|
|
95,984 |
|
Intangible assets, net |
|
|
28,896 |
|
|
|
31,263 |
|
|
|
38,932 |
|
Goodwill |
|
|
54,083 |
|
|
|
51,082 |
|
|
|
51,086 |
|
Investments, net |
|
|
12,300 |
|
|
|
12,281 |
|
|
|
15,061 |
|
Deferred tax assets, net |
|
|
27,679 |
|
|
|
26,537 |
|
|
|
20,496 |
|
Other non-current assets |
|
|
85,416 |
|
|
|
80,118 |
|
|
|
52,574 |
|
|
|
|
|
|
|
|
|
|
|
Total non-current assets |
|
|
1,069,565 |
|
|
|
1,085,515 |
|
|
|
952,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
|
3,999,013 |
|
|
|
3,937,991 |
|
|
|
2,757,272 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accrued expenses and other liabilities |
|
|
410,740 |
|
|
|
423,029 |
|
|
|
296,220 |
|
Customers deposits |
|
|
379,090 |
|
|
|
422,526 |
|
|
|
270,169 |
|
Deferred revenue |
|
|
5,662 |
|
|
|
3,441 |
|
|
|
12,452 |
|
Deferred income |
|
|
52 |
|
|
|
332 |
|
|
|
1,835 |
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
795,544 |
|
|
|
849,328 |
|
|
|
580,676 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income |
|
|
|
|
|
|
|
|
|
|
52 |
|
|
|
|
|
|
|
|
|
|
|
Total non-current liabilities |
|
|
|
|
|
|
|
|
|
|
52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
795,544 |
|
|
|
849,328 |
|
|
|
580,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
Class A Ordinary Shares, Par value
US$0.00005 per share, 825,000,000 shares
authorized, and 25,641,847 shares and
25,678,183 shares issued and outstanding
as at December 31, 2008 and March 31,
2009 |
|
|
11 |
|
|
|
11 |
|
|
|
10 |
|
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 March 31,
2009 |
|
|
4 |
|
|
|
4 |
|
|
|
4 |
|
Additional paid-in capital |
|
|
1,183,217 |
|
|
|
1,218,356 |
|
|
|
1,197,281 |
|
Accumulated other comprehensive loss |
|
|
(116,305 |
) |
|
|
(109,552 |
) |
|
|
(99,085 |
) |
Retained earnings |
|
|
2,136,542 |
|
|
|
1,979,844 |
|
|
|
1,078,334 |
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
3,203,469 |
|
|
|
3,088,663 |
|
|
|
2,176,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
3,999,013 |
|
|
|
3,937,991 |
|
|
|
2,757,272 |
|
|
|
|
|
|
|
|
|
|
|
Baidu, Inc.
Condensed Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
December 31, |
|
(in RMB thousands except for share, per share information) |
|
2009 |
|
|
2008 |
|
|
2008 |
|
|
|
Unaudited |
|
|
Unaudited |
|
|
Unaudited |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Online marketing services |
|
|
810,193 |
|
|
|
572,710 |
|
|
|
901,389 |
|
Other services |
|
|
518 |
|
|
|
1,686 |
|
|
|
731 |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
810,711 |
|
|
|
574,396 |
|
|
|
902,120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (note 1, 2) |
|
|
(322,235 |
) |
|
|
(228,592 |
) |
|
|
(336,543 |
) |
Selling, general and administrative (note 2) |
|
|
(204,300 |
) |
|
|
(147,031 |
) |
|
|
(175,313 |
) |
Research and development (note 2) |
|
|
(85,670 |
) |
|
|
(51,406 |
) |
|
|
(85,541 |
) |
|
|
|
|
|
|
|
|
|
|
Total operating costs and expenses |
|
|
(612,205 |
) |
|
|
(427,029 |
) |
|
|
(597,397 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
198,506 |
|
|
|
147,367 |
|
|
|
304,723 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
9,123 |
|
|
|
10,604 |
|
|
|
15,320 |
|
Exchange loss, net |
|
|
|
|
|
|
(1,708 |
) |
|
|
(2 |
) |
Other income, net |
|
|
385 |
|
|
|
1,194 |
|
|
|
10,451 |
|
|
|
|
|
|
|
|
|
|
|
Total other income |
|
|
9,508 |
|
|
|
10,090 |
|
|
|
25,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
208,014 |
|
|
|
157,457 |
|
|
|
330,492 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
(26,897 |
) |
|
|
(10,859 |
) |
|
|
(41,826 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
181,117 |
|
|
|
146,598 |
|
|
|
288,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share for Class A and Class B ordinary shares: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
5.25 |
|
|
|
4.29 |
|
|
|
8.39 |
|
Diluted |
|
|
5.22 |
|
|
|
4.22 |
|
|
|
8.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average aggregate number of Class A and Class B
ordinary shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
34,525,338 |
|
|
|
34,154,776 |
|
|
|
34,392,036 |
|
Diluted |
|
|
34,727,972 |
|
|
|
34,765,164 |
|
|
|
34,740,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Cost of revenues are detailed as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
Business tax and surcharges |
|
|
(48,868 |
) |
|
|
(35,071 |
) |
|
|
(58,215 |
) |
Traffic acquisition costs |
|
|
(124,119 |
) |
|
|
(76,632 |
) |
|
|
(131,352 |
) |
Bandwidth costs |
|
|
(48,280 |
) |
|
|
(38,365 |
) |
|
|
(49,245 |
) |
Depreciation costs |
|
|
(59,616 |
) |
|
|
(53,194 |
) |
|
|
(57,908 |
) |
Operational costs |
|
|
(39,719 |
) |
|
|
(24,415 |
) |
|
|
(38,317 |
) |
Share-based compensation expenses |
|
|
(1,633 |
) |
|
|
(915 |
) |
|
|
(1,506 |
) |
|
|
|
|
|
|
|
|
|
|
Total cost of revenues |
|
|
(322,235 |
) |
|
|
(228,592 |
) |
|
|
(336,543 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Includes share-based compensation expenses as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
(1,633 |
) |
|
|
(915 |
) |
|
|
(1,506 |
) |
Selling, general and administrative |
|
|
(11,156 |
) |
|
|
(8,014 |
) |
|
|
(10,220 |
) |
Research and development |
|
|
(10,665 |
) |
|
|
(7,252 |
) |
|
|
(9,765 |
) |
|
|
|
|
|
|
|
|
|
|
Total share-based compensation expenses |
|
|
(23,454 |
) |
|
|
(16,181 |
) |
|
|
(21,491 |
) |
|
|
|
|
|
|
|
|
|
|
Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures (*) (in RMB thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2008 |
|
|
Three months ended December 31, 2008 |
|
|
Three months ended March 31, 2009 |
|
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
Operating profit |
|
|
147,367 |
|
|
|
16,181 |
|
|
|
163,548 |
|
|
|
304,723 |
|
|
|
21,491 |
|
|
|
326,214 |
|
|
|
198,506 |
|
|
|
23,454 |
|
|
|
221,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2008 |
|
|
Three months ended December 31, 2008 |
|
|
Three months ended March 31, 2009 |
|
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
|
GAAP Result |
|
|
Adjustment |
|
|
Non-GAAP Results |
|
Net income |
|
|
146,598 |
|
|
|
16,181 |
|
|
|
162,779 |
|
|
|
288,666 |
|
|
|
21,491 |
|
|
|
310,157 |
|
|
|
181,117 |
|
|
|
23,454 |
|
|
|
204,571 |
|
|
|
|
(*) |
|
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 |
|
|
|
March 31, 2008 |
|
|
total revenues |
|
|
December 31, 2008 |
|
|
total revenues |
|
|
March 31, 2009 |
|
|
total revenues |
|
Net cash provided by operating activities |
|
|
248,876 |
|
|
|
43% |
|
|
|
482,108 |
|
|
|
53% |
|
|
|
247,438 |
|
|
|
31% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities, net
of effects of acquisitions |
|
|
(21,273 |
) |
|
|
-4% |
|
|
|
(99,277 |
) |
|
|
-11% |
|
|
|
31,799 |
|
|
|
4% |
|
Income taxes expenses |
|
|
10,859 |
|
|
|
2% |
|
|
|
41,826 |
|
|
|
5% |
|
|
|
26,897 |
|
|
|
3% |
|
Interest income and other, net |
|
|
(10,090 |
) |
|
|
-2% |
|
|
|
(25,769 |
) |
|
|
-3% |
|
|
|
(9,508 |
) |
|
|
-1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
228,372 |
|
|
|
39% |
|
|
|
398,888 |
|
|
|
44% |
|
|
|
296,626 |
|
|
|
37% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) |
|
Definition of adjusted EBITDA: earnings before interest, taxes, depreciation, amortization, other non-operating income, and share-based
compensation expenses. |