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 November 2022

 

 

Commission File Number: 001-38431

 

 

iQIYI, Inc.

 

 

3/F, iQIYI Youth Center Yoolee Plaza,

No. 21, North Road of Workers’ Stadium, Chaoyang District Beijing, 100027

People’s Republic of China

Tel: +86 10 6267-7171

(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  ☒            Form 40-F  ☐

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):  ☐

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):  ☐

 

 

 


Exhibit Index

Exhibit 99.1 — Press Release


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.

 

iQIYI, Inc.
By:  

/s/ Jun Wang

Name:   Jun Wang
Title:   Chief Financial Officer

Date: November 22, 2022

 

[Signature Page to Form 6-K]

EX-99.1

Exhibit 99.1

iQIYI Announces Third Quarter 2022 Financial Results

BEIJING, November 22, 2022 – iQIYI, Inc. (Nasdaq: IQ) (“iQIYI” or the “Company”), an innovative market-leading online entertainment service in China, today announced its unaudited financial results for the third quarter ended September 30, 2022.

Third Quarter 2022 Highlights

 

 

Total revenues were RMB7.5 billion (US$1.1 billion1), decreasing 2% year over year.

 

 

Operating income was RMB309.7 million (US$43.5 million) and operating income margin was 4%, compared to operating loss of RMB1.4 billion and operating loss margin of 18% in the same period in 2021.

 

 

Non-GAAP operating income2 was RMB524.3 million (US$73.7 million) and non-GAAP operating income margin was 7%, compared to non-GAAP operating loss of RMB1.1 billion and non-GAAP operating loss margin of 14% in the same period in 2021.

 

 

Net loss attributable to iQIYI was RMB395.6 million (US$55.6 million), compared to net loss attributable to iQIYI of RMB1.7 billion in the same period in 2021.

 

 

Non-GAAP net income attributable to iQIYI2 was RMB187.2 million (US$26.3 million), compared to non-GAAP net loss attributable to iQIYI of RMB1.4 billion in the same period in 2021.

“We have completed an iconic turnaround during the first three quarters this year, with business performance far exceeding our targets set at the beginning of the year.” commented Mr. Yu Gong, Founder, Director, and Chief Executive Officer of iQIYI. “Our original blockbusters drove significant net subscriber additions within the quarter, further expanding our market leadership. As a result, we achieved operating profit growth while continuing to gain market share. We remain confident in our ability to generate value for our stakeholders who share our belief in the prospects of long-form video.”

“We made great strides by growing non-GAAP operating profit for four consecutive quarters. Meanwhile, we have generated positive operating cash flow for two consecutive quarters.” commented Mr. Jun Wang, Chief Financial Officer of iQIYI. “Our commitment to achieving healthy business growth remains unchanged.”

Third Quarter 2022 Financial Highlights

 

     Three Months Ended  

(Amounts in thousands of Renminbi (“RMB”), except for per

ADS data, unaudited)

   September 30,
2021
    June 30
2022
    September 30,
2022
 
     RMB     RMB     RMB  

Total revenues

     7,589,104       6,656,549       7,471,081  

Operating (loss)/income

     (1,367,958     125,787       309,665  

Operating (loss)/income (non-GAAP)

     (1,072,950     343,806       524,347  

Net loss attributable to iQIYI, Inc.

     (1,729,560     (213,995     (395,569

Net (loss)/income attributable to iQIYI, Inc. (non-GAAP)

     (1,399,458     78,253       187,207  

Diluted net loss per ADS

     (2.17     (0.28     (0.46

Diluted net (loss)/income per ADS (non-GAAP)2

     (1.76     0.10       0.21  


Third Quarter 2022 Other Operating Highlights

 

 

The average daily number of total subscribing members3 for the quarter was 101.0 million, compared to 104.7 million for the same period in 2021 and 98.3 million for the second quarter in 2022. The average daily number of subscribing members excluding individuals with trial memberships4 for the quarter was 100.2 million, compared to 103.8 million for the same period in 2021 and 97.7 million for the second quarter in 2022.

 

 

The monthly average revenue per membership (ARM5) for the quarter was RMB13.90, compared to RMB13.65 for the same period in 2021 and RMB14.53 for the second quarter in 2022, increasing 2% year over year.

 

Footnotes:

 

[1] 

Unless otherwise noted, RMB to USD was converted at an exchange rate of RMB7.1135 as of September 30, 2022, 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).

 

[3] 

The average daily number of total subscribing members for a quarter is calculated by averaging the number of total subscribing members in each day of such quarter.

 

[4]

The average daily number of subscribing members excluding individuals with trial memberships for the quarter is calculated by averaging the number of subscribing members excluding individuals with trial memberships in each day of such quarter.

 

[5]

The monthly ARM for the quarter is calculated by dividing our total revenues from membership services during a given quarter by the average daily number of total subscribing members for that quarter and the number of months in the quarter.

Third Quarter 2022 Financial Results

Total revenues reached RMB7.5 billion (US$1.1 billion), decreasing 2% year over year.

Membership services revenue was RMB4.2 billion (US$591.9 million), decreasing 2% year over year. In the third quarter, key titles were launched toward the second half of the quarter, resulting in the number of subscribing members grew from a lower base of 95.6 million as of June 30, 2022 to 106.2 million as of September 30, 2022.

Online advertising services revenue was RMB1.2 billion (US$175.3 million), decreasing 25% year over year, primarily due to challenging macroeconomic environment.

Content distribution revenue was RMB729.7 million (US$102.6 million), increasing 16% year over year, primarily attributable to the increase in the value of barter transactions.

Other revenues were RMB1.3 billion (US$180.4 million), increasing 27% year over year, primarily attributable to the revenue derived from the third-party cooperation and partly offset by the soft performance of various business lines.


Cost of revenues was RMB5.7 billion (US$802.0 million), decreasing 19% year over year, primarily due to lower content costs during the quarter. Content costs as a component of cost of revenues were RMB4.3 billion (US$609.4 million), decreasing 18% year over year. The decrease in content cost was driven by our improvement in content strategy and improvement in operating efficiency.

Selling, general and administrative expenses were RMB980.3 million (US$137.8 million), decreasing 21% year over year, primarily due to the decrease in marketing spending, share-based compensation expenses, and personnel-related compensation expenses.

Research and development expenses were RMB475.9 million (US$66.9 million), decreasing 30% year over year, primarily due to the decrease of personnel-related compensation expenses.

Operating income was RMB309.7 million (US$43.5 million), compared to operating loss of RMB1.4 billion in the same period in 2021. Operating income margin was 4%, compared to operating loss margin of 18% in the same period in 2021. Non-GAAP operating income was RMB524.3 million (US$73.7 million) and non-GAAP operating income margin was 7%, compared to non-GAAP operating loss of RMB1.1 billion and non-GAAP operating loss margin of 14% in the same period in 2021.

Total other expense was RMB662.0 million (US$93.1 million), compared to total other expense of RMB330.5 million during the same period of 2021. The year over year increase was a combined result of increase in the impairment provision due to the fair value changes from selected investee companies, the foreign exchange loss driven by the appreciation of U.S. dollar against Renminbi, as well as decreased interest expenses mainly due to less principal amount of convertible bond and the adoption of ASU 2020-06, Accounting for Convertible Instruments and Contracts in an Entitys Own Equity.

Loss before income taxes was RMB352.4 million (US$49.5 million), compared to loss before income taxes of RMB1.7 billion in the same period in 2021.

Income tax expense was RMB42.5 million (US$6.0 million), compared to income tax expense of RMB9.0 million in the same period in 2021.

Net loss attributable to iQIYI was RMB395.6 million (US$55.6 million), compared to net loss attributable to iQIYI of RMB1.7 billion in the same period in 2021. Diluted net loss attributable to iQIYI per ADS was RMB0.46 (US$0.06) for the third quarter of 2022, compared to diluted net loss attributable to iQIYI per ADS of RMB2.17 in the same period of 2021. Non-GAAP net income attributable to iQIYI was RMB187.2 million (US$26.3 million), compared to non-GAAP net loss attributable to iQIYI of RMB1.4 billion in the same period in 2021. Non-GAAP diluted net income attributable to iQIYI per ADS was RMB0.21 (US$0.03), compared to non-GAAP diluted net loss attributable to iQIYI per ADS of RMB1.76 in the same period of 2021.


As of September 30, 2022, the Company had cash, cash equivalents, restricted cash and short-term investments of RMB5.0 billion (US$709.5 million).

Conference Call Information

iQIYI’s management will hold an earnings conference call at 6:30 AM on November 22, 2022, U.S. Eastern Time (7:30 PM on November 22, 2022, Beijing Time).

Please register in advance of the conference using the link provided below. Upon registering, you will be provided with participant dial-in numbers, passcode and unique access PIN by a calendar invite.

Participant Online Registration: https://s1.c-conf.com/diamondpass/10026842-my6ep2.html

It will automatically direct you to the registration page of “iQIYI Third Quarter 2022 Earnings Conference Call”, where you may fill in your details for RSVP.

In the 10 minutes prior to the call start time, you may use the conference access information (including dial-in number(s), passcode and unique access PIN) provided in the calendar invite that you have received following your pre-registration.

A telephone replay of the call will be available after the conclusion of the conference call through November 29, 2022.

Dial-in numbers for the replay are as follows:

International Dial-in:           +1 855 883 1031

Passcode:                              10026842

A live and archived webcast of the conference call will be available at http://ir.iqiyi.com/.

About iQIYI, Inc.

iQIYI, Inc. is an innovative market-leading online entertainment service in China. Its corporate DNA combines creative talent with technology, fostering an environment for continuous innovation and the production of blockbuster content. It produces, aggregates and distributes a wide variety of professionally produced content, or PPC, as well as a broad spectrum of other video content in a variety of formats. The Company distinguishes itself in the online entertainment industry by its leading technology platform powered by advanced AI, big data analytics and other core proprietary technologies. iQIYI attracts a massive user base with tremendous user engagement, and has developed a diversified monetization model including membership services, online advertising services, content distribution, online games, live broadcasting, IP licensing, talent agency, online literature, etc.


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 quotations from management in this announcement, as well as iQIYI’s strategic and operational plans, contain forward-looking statements. iQIYI 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 but not limited to statements about iQIYI’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: iQIYI’s strategies; iQIYI’s future business development, financial condition and results of operations; iQIYI’s ability to retain and increase the number of users, members and advertising customers, and expand its service offerings; competition in the online entertainment industry; changes in iQIYI’s revenues, costs or expenditures; Chinese governmental policies and regulations relating to the online entertainment industry, general economic and business conditions globally and in China and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in the Company’s filings with the Securities and Exchange Commission. All information provided in this press release and in the attachments is as of the date of the press release, and iQIYI undertakes no duty to update such information, except as required under applicable law.

Non-GAAP Financial Measures

To supplement iQIYI’s consolidated financial results presented in accordance with GAAP, iQIYI uses the following non-GAAP financial measures: non-GAAP operating (loss)/income, non-GAAP operating (loss)/income margin, non-GAAP net (loss)/income attributable to iQIYI, non-GAAP diluted net (loss)/income attributable to iQIYI per ADS and free cash flow. The presentation of the non-GAAP financial measure is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP.

iQIYI believes that these non-GAAP financial measures provide meaningful supplemental information regarding its operating performance by excluding certain items that may not be indicative of its 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 the 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 iQIYI’s historical operating performance. The Company believes the 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 the 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 (loss)/income represents operating (loss)/income excluding share-based compensation expenses, amortization and impairment of intangible assets resulting from business combinations and non-recurring employee severance costs.

Non-GAAP net (loss)/income attributable to iQIYI, Inc. represents net loss attributable to iQIYI, Inc. excluding share-based compensation expenses, amortization and impairment of intangible assets resulting from business combinations, non-recurring employee severance costs, disposal gain or loss, impairment of long-term investments, fair value change of long-term investments, adjusted for related income tax effects. iQIYI’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 shares, adjusted for related income tax effects, are also excluded.

Non-GAAP diluted net (loss)/income per ADS represents diluted net (loss)/income per ADS calculated by dividing non-GAAP net (loss)/income attributable to iQIYI, Inc, which is adjusted for accretion for the redeemable non-controlling interests, by the weighted average number of ordinary shares expressed in ADS.

Free cash flow represents net cash provided by operating activities less capital expenditures.

For more information, please contact:

Investor Relations

iQIYI, Inc.

ir@qiyi.com


iQIYI, INC.

Condensed Consolidated Statements of Loss

(In RMB thousands, except for number of shares and per share data)

 

     Three Months Ended  
     September 30,     June 30,     September 30,  
     2021     2022     2022  
     RMB     RMB     RMB  
     (Unaudited)     (Unaudited)     (Unaudited)  

Revenues:

      

Membership services

     4,288,215       4,285,071       4,210,722  

Online advertising services

     1,660,332       1,193,809       1,247,114  

Content distribution

     627,134       479,261       729,698  

Others

     1,013,423       698,408       1,283,547  
  

 

 

   

 

 

   

 

 

 

Total revenues

     7,589,104       6,656,549       7,471,081  
  

 

 

   

 

 

   

 

 

 

Operating costs and expenses:

      

Cost of revenues

     (7,027,681     (5,247,959     (5,705,260

Selling, general and administrative

     (1,246,334     (800,602     (980,293

Research and development

     (683,047     (482,201     (475,863
  

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     (8,957,062     (6,530,762     (7,161,416
  

 

 

   

 

 

   

 

 

 

Operating (loss)/income

     (1,367,958     125,787       309,665  
  

 

 

   

 

 

   

 

 

 

Other income/(expenses):

      

Interest income

     35,979       15,707       18,631  

Interest expenses

     (351,293     (181,907     (181,641

Foreign exchange gain/(loss), net

     4,462       (98,101     (79,768

Share of losses from equity method investments

     (17,345     (93,690     (69,807

Others, net

     (2,292     67,006       (349,455
  

 

 

   

 

 

   

 

 

 

Total other expenses, net

     (330,489     (290,985     (662,040
  

 

 

   

 

 

   

 

 

 

Loss before income taxes

     (1,698,447     (165,198     (352,375
  

 

 

   

 

 

   

 

 

 

Income tax expense

     (8,978     (36,204     (42,501

Net loss

     (1,707,425     (201,402     (394,876
  

 

 

   

 

 

   

 

 

 

Less: Net income attributable to noncontrolling interests

     22,135       12,593       693  
  

 

 

   

 

 

   

 

 

 

Net loss attributable to iQIYI, Inc.

     (1,729,560     (213,995     (395,569

Accretion of redeemable noncontrolling interests

     (4,769     —         —    
  

 

 

   

 

 

   

 

 

 

Net loss attributable to ordinary shareholders

     (1,734,329     (213,995     (395,569
  

 

 

   

 

 

   

 

 

 

Net loss per share for Class A and Class B ordinary shares:

      

Basic

     (0.31     (0.04     (0.07

Diluted

     (0.31     (0.04     (0.07

Net loss per ADS (1 ADS equals 7 Class A ordinary shares):

      

Basic

     (2.17     (0.28     (0.46

Diluted

     (2.17     (0.28     (0.46

Weighted average number of Class A and Class B ordinary shares used in net loss per share computation:

      

Basic

     5,590,418,635       6,074,616,616       6,081,974,163  

Diluted

     5,590,418,635       6,074,616,616       6,081,974,163  


iQIYI, INC.

Condensed Consolidated Balance Sheets

(In RMB thousands, except for number of shares and per share data)

 

    

December 31,

    September 30,  
     2021     2022  
     RMB     RMB  
           (Unaudited)  

ASSETS

    

Current assets:

    

Cash and cash equivalents

     2,997,212       3,559,899  

Restricted cash

     77,652       16,355  

Short-term investments

     1,348,255       1,470,487  

Accounts receivable, net

     2,747,774       2,683,392  

Prepayments and other assets

     3,266,523       2,228,050  

Amounts due from related parties

     155,512       70,430  

Licensed copyrights, net

     931,189       818,171  
  

 

 

   

 

 

 

Total current assets

     11,524,117       10,846,784  
  

 

 

   

 

 

 

Non-current assets:

    

Fixed assets, net

     1,344,784       1,180,895  

Long-term investments

     3,035,155       2,803,629  

Deferred tax assets, net

     31,351       —    

Licensed copyrights, net

     7,258,042       7,146,338  

Intangible assets, net

     545,305       459,635  

Produced content, net

     10,951,078       12,711,616  

Prepayments and other assets

     2,905,690       3,037,253  

Operating lease assets

     907,297       704,025  

Goodwill

     3,888,346       3,888,346  

Amounts due from related parties

     81,000       114,000  
  

 

 

   

 

 

 

Total non-current assets

     30,948,048       32,045,737  
  

 

 

   

 

 

 

Total assets

     42,472,165       42,892,521  
  

 

 

   

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND SHAREHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts and notes payable

     8,896,460       6,882,120  

Amounts due to related parties

     2,634,089       3,319,678  

Customer advances and deferred revenue

     3,484,509       3,968,708  

Convertible senior notes, current portion

     —         8,520,577  

Short-term loans

     4,117,774       3,938,938  

Operating lease liabilities, current portion

     171,541       110,697  

Accrued expenses and other liabilities

     3,172,097       2,408,709  
  

 

 

   

 

 

 

Total current liabilities

     22,476,470       29,149,427  
  

 

 

   

 

 

 

Non-current liabilities:

    

Convertible senior notes

     12,652,172       6,369,982  

Deferred tax liabilities

     3,127       2,682  

Amounts due to related parties

     780,615       105,056  

Operating lease liabilities

     625,737       527,584  

Other non-current liabilities

     260,931       1,286,875  
  

 

 

   

 

 

 

Total non-current liabilities

     14,322,582       8,292,179  
  

 

 

   

 

 

 

Total liabilities

     36,799,052       37,441,606  
  

 

 

   

 

 

 

Redeemable noncontrolling interests

     397,385       —    

Shareholders’ equity:

    

Class A ordinary shares

     173       193  

Class B ordinary shares

     183       193  

Additional paid-in capital

     49,642,014       50,676,861  

Accumulated deficit

     (47,163,773     (46,803,156

Accumulated other comprehensive income

     2,709,002       1,482,263  

Noncontrolling interests

     88,129       94,561  
  

 

 

   

 

 

 

Total shareholders’ equity

     5,275,728       5,450,915  
  

 

 

   

 

 

 

Total liabilities, redeemable noncontrolling interests and shareholders’ equity

     42,472,165       42,892,521  
  

 

 

   

 

 

 


iQIYI, INC.

Condensed Consolidated Statements of Cash Flows

(In RMB thousands, except for number of shares and per share data)

 

     Three Months Ended  
     September 30,     June 30,     September 30,  
     2021     2022     2022  
     RMB     RMB     RMB  
     (Unaudited)     (Unaudited)     (Unaudited)  

Net cash (used for)/provided by operating activities

     (2,080,544     47,359       195,724  

Net cash provided by/(used for) investing activities (1)

     1,885,081       (652,454     406,840  

Net cash provided by/(used for) financing activities

     867,420       (333,393     (105,876

Effect of exchange rate changes on cash, cash equivalents and restricted cash

     (22,206     75,096       60,182  
  

 

 

   

 

 

   

 

 

 

Net increase/(decrease) in cash, cash equivalents and restricted cash

     649,751       (863,392     556,870  
  

 

 

   

 

 

   

 

 

 

Net cash (used for)/provided by operating activities

     (2,080,544     47,359       195,724  

Less: Capital expenditures (2)

     (116,320     (66,005     (48,143
  

 

 

   

 

 

   

 

 

 

Free cash flow

     (2,196,864     (18,646     147,581  
  

 

 

   

 

 

   

 

 

 

 

(1)

Net cash provided by or used for investing activities primarily consists of net cash flows from investing in debt securities, purchase of long-term investments and capital expenditures.

(2)

Capital expenditures are incurred primarily in connection with leasehold improvements, computers and servers.


iQIYI, INC.

Reconciliations of Non-GAAP Financial Measures to the Nearest Comparable GAAP Measures

(Amounts in thousands of Renminbi (“RMB”), except for per ADS information, unaudited)

 

     Three Months Ended  
     September 30,     June 30,     September 30,  
     2021     2022     2022  
     RMB     RMB     RMB  

Operating (loss)/income

     (1,367,958     125,787       309,665  

Add: Share-based compensation expenses

     281,198       201,521       204,770  

Add: Amortization and impairment of intangible assets(1)

     13,810       16,498       9,912  
  

 

 

   

 

 

   

 

 

 

Operating (loss)/income (non-GAAP)

     (1,072,950     343,806       524,347  
  

 

 

   

 

 

   

 

 

 

Net loss attributable to iQIYI, Inc.

     (1,729,560     (213,995     (395,569

Add: Share-based compensation expenses

     281,198       201,521       204,770  

Add: Amortization and impairment of intangible assets(1)

     13,810       16,498       9,912  

Add: Impairment of long-term investments

     29,000       11,000       376,339  

Add: Fair value loss/(gain) of long-term investments

     8,061       1,760       (26,652

Add: Reconciling items on equity method investments

     3,066       59,615       16,323  

Add: Tax effects on non-GAAP adjustments(2)

     (5,033     1,854       2,084  
  

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to iQIYI, Inc. (non-GAAP)

     (1,399,458     78,253       187,207  
  

 

 

   

 

 

   

 

 

 

Diluted net loss per ADS

     (2.17     (0.28     (0.46

Add: Non-GAAP adjustments to net loss per ADS

     0.41       0.38       0.67  
  

 

 

   

 

 

   

 

 

 

Diluted net (loss)/income per ADS (non-GAAP)

     (1.76     0.10       0.21  
  

 

 

   

 

 

   

 

 

 

 

(1)

This represents amortization and impairment of intangible assets resulting from business combinations.

(2)

This represents tax impact of all relevant non-GAAP adjustments.