Biggest changeVariable interest entities and their subsidiaries WFOEs Subsidiaries (other than the WFOEs) Eliminating adjustments Consolidated totals RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB (in thousands) ASSETS Current assets: Cash and cash equivalents 4,334,968 1,882,877 56,953 823,140 — 7,097,938 401,002 2,832,913 606,915 593,695 — 4,434,525 Short-term investments — 529,411 265,106 23,748 — 818,265 — 333,191 608,547 — — 941,738 Accounts receivable, net — 2,316,961 1,460 84,254 — 2,402,675 — 2,061,497 798 106,747 — 2,169,042 Licensed copyrights, net — 527,792 125,488 92,778 — 746,058 — 361,225 108,181 113,115 — 582,521 Prepayments and other assets 20,751 2,366,445 121,448 212,055 — 2,720,699 4,725 2,603,639 55,701 1,843,338 — 4,507,403 Total current assets 4,355,719 7,623,486 570,455 1,235,975 — 13,785,635 405,727 8,192,465 1,380,142 2,656,895 — 12,635,229 Non-current assets: Fixed assets, net — 649,690 429,553 25,478 — 1,104,721 — 600,586 228,678 34,549 — 863,813 Long-term investments — 1,941,014 — 512,630 2,453,644 — 1,712,915 — 547,870 — 2,260,785 Investment in subsidiaries and contractual interests in VIEs — — — 34,685 (34,685) — — — — 35,486 (35,486) — Licensed copyrights, net — 1,952,497 2,872,467 2,015,665 — 6,840,629 — 1,951,329 2,758,685 2,256,494 — 6,966,508 Produced content, net — 12,534,227 20,755 446,922 — 13,001,904 — 12,349,284 487,767 539,934 — 13,376,985 Operating lease assets — 578,937 — 95,034 — 673,971 — 545,894 1,400 136,603 — 683,897 Goodwill — 2,350,790 1,475,357 — — 3,826,147 — 2,345,466 1,475,357 — — 3,820,823 Others — 712,697 382,457 3,266,544 — 4,361,698 — 745,107 334,591 2,906,636 — 3,986,334 Total non-current assets — 20,719,852 5,180,589 6,396,958 (34,685) 32,262,714 — 20,250,581 5,286,478 6,457,572 (35,486) 31,959,145 Amounts due from the entities within our company (1) 19,925,446 — 71,515 — (19,996,961) — 22,653,118 — 1,118,471 — (23,771,589) — Total assets 24,281,165 28,343,338 5,822,559 7,632,933 (20,031,646) 46,048,349 23,058,845 28,443,046 7,785,091 9,114,467 (23,807,075) 44,594,374 LIABILITIES Third-party liabilities Current liabilities: Accounts and notes payable — 3,315,976 1,282,258 1,395,182 — 5,993,416 — 3,197,634 1,110,027 1,363,413 — 5,671,074 Customer advances and deferred revenue — 4,125,789 5,009 101,312 — 4,232,110 — 4,234,384 2,848 135,976 — 4,373,208 Short-term loans — 2,381,846 391,670 574,122 — 3,347,638 — 2,292,845 460,267 818,525 — 3,571,637 Convertible senior notes, current portion 8,305,447 — — — — 8,305,447 2,802,442 — — — — 2,802,442 Operating lease liabilities, current portion — 95,603 — 7,914 — 103,517 — 83,575 666 16,642 — 100,883 Accrued expenses and other liabilities 156,807 2,315,572 2,758,269 917,242 — 6,147,890 25,891 2,641,951 2,296,146 858,302 — 5,822,290 Total current liabilities 8,462,254 12,234,786 4,437,206 2,995,772 — 28,130,018 2,828,333 12,450,389 3,869,954 3,192,858 — 22,341,534 Non-current liabilities: Long-term loans — — — — — — — — 97,990 — — 97,990 Convertible senior notes 9,568,279 — — — — 9,568,279 8,143,994 — — — — 8,143,994 Operating lease liabilities — 502,687 — 5,884 — 508,571 — 485,139 533 38,075 — 523,747 Other non-current liabilities — 1,247,571 239,618 10,853 — 1,498,042 — 1,037,634 251,357 13,203 — 1,302,194 Total non-current liabilities 9,568,279 1,750,258 239,618 16,737 — 11,574,892 8,143,994 1,522,773 349,880 51,278 — 10,067,925 Amounts due to the entities within our company (1) — 22,808,971 — 12,034,989 (34,843,960) — — 21,712,172 — 14,197,364 (35,909,536) — Total liabilities 18,030,533 36,794,015 4,676,824 15,047,498 (34,843,960) 39,704,910 10,972,327 35,685,334 4,219,834 17,441,500 (35,909,536) 32,409,459 Shareholders’ equity/(deficit): Noncontrolling interests — 125,135 — (32,328) — 92,807 — 63,497 — 34,900 — 98,397 Total iQIYI shareholders’ equity/(deficit) (2) 6,250,632 (8,575,812) 1,145,735 (7,382,237) 14,812,314 6,250,632 12,086,518 (7,305,785) 3,565,257 (8,361,933) 12,102,461 12,086,518 Total equity/(deficit) 6,250,632 (8,450,677) 1,145,735 (7,414,565) 14,812,314 6,343,439 12,086,518 (7,242,288) 3,565,257 (8,327,033) 12,102,461 12,184,915 Total liabilities and equity/(deficit) 24,281,165 28,343,338 5,822,559 7,632,933 (20,031,646) 46,048,349 23,058,845 28,443,046 7,785,091 9,114,467 (23,807,075) 44,594,374 18 Selected Condensed Consolidating Cash Flows Information For the year ended December 31, 2021 2022 2023 iQIYI, Inc.
Biggest changeVariable interest entities and their subsidiaries WFOEs Subsidiaries (other than the WFOEs) Eliminating adjustments Consolidated totals RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB ASSETS Current assets: Cash and cash equivalents 401,002 2,832,913 606,915 593,695 — 4,434,525 887,386 803,720 1,239,956 598,617 — 3,529,679 Short-term investments — 333,191 608,547 — — 941,738 — 738,561 203,049 — — 941,610 Accounts receivable, net — 2,061,497 798 106,747 — 2,169,042 — 2,117,491 3,189 70,498 — 2,191,178 Licensed copyrights, net — 361,225 108,181 113,115 — 582,521 — 193,365 112,455 82,898 — 388,718 Prepayments and other assets 4,725 2,603,639 55,701 1,843,338 — 4,507,403 2,543 2,138,706 34,917 299,885 — 2,476,051 Total current assets 405,727 8,192,465 1,380,142 2,656,895 — 12,635,229 889,929 5,991,843 1,593,566 1,051,898 — 9,527,236 Non-current assets: Fixed assets, net — 600,586 228,678 34,549 — 863,813 — 607,502 150,191 120,289 — 877,982 Long-term investments — 1,712,915 — 547,870 — 2,260,785 — 1,577,992 — 530,485 — 2,108,477 Investment in subsidiaries and contractual interests in VIEs — — — 35,486 (35,486 ) — — — — 36,497 (36,497 ) — Licensed copyrights, net — 1,951,329 2,758,685 2,256,494 — 6,966,508 — 1,656,880 3,141,940 2,131,233 — 6,930,053 Produced content, net — 12,349,284 487,767 539,934 — 13,376,985 — 13,418,428 810,581 478,860 — 14,707,869 Operating lease assets — 545,894 1,400 136,603 — 683,897 — 486,719 795 122,318 — 609,832 Goodwill — 2,345,466 1,475,357 — — 3,820,823 — 2,345,466 1,475,357 — — 3,820,823 Others — 745,107 334,591 2,906,636 — 3,986,334 — 1,156,455 992,676 5,029,122 — 7,178,253 Total non-current assets — 20,250,581 5,286,478 6,457,572 (35,486 ) 31,959,145 — 21,249,442 6,571,540 8,448,804 (36,497 ) 36,233,289 Amounts due from the entities within our company (1) 22,653,118 — 1,118,471 — (23,771,589 ) — 21,082,424 — 2,938,540 — (24,020,964 ) — Total assets 23,058,845 28,443,046 7,785,091 9,114,467 (23,807,075 ) 44,594,374 21,972,353 27,241,285 11,103,646 9,500,702 (24,057,461 ) 45,760,525 LIABILITIES Third-party liabilities Current liabilities: Accounts and notes payable — 3,197,634 1,110,027 1,363,413 — 5,671,074 — 3,422,348 2,059,613 1,000,248 — 6,482,209 Customer advances and deferred revenue — 4,234,384 2,848 135,976 — 4,373,208 — 4,212,168 681 190,837 — 4,403,686 Short-term loans — 2,292,845 460,267 818,525 — 3,571,637 — 1,433,031 1,671,149 682,721 — 3,786,901 Convertible senior notes, current portion 2,802,442 — — — — 2,802,442 242,460 — — — — 242,460 Long-term loans, current portion — — — — — — — 63,997 97,990 6,000 — 167,987 Operating lease liabilities, current portion — 83,575 666 16,642 — 100,883 — 78,079 557 18,039 — 96,675 Accrued expenses and other liabilities 25,891 2,641,951 2,296,146 858,302 — 5,822,290 13,897 3,226,119 2,379,155 678,244 — 6,297,415 Total current liabilities 2,828,333 12,450,389 3,869,954 3,192,858 — 22,341,534 256,357 12,435,742 6,209,145 2,576,089 — 21,477,333 Non-current liabilities: — Long-term loans — — 97,990 — — 97,990 — 935,455 — 101,380 — 1,036,835 Convertible senior notes 8,143,994 — — — — 8,143,994 8,350,570 — — — — 8,350,570 Operating lease liabilities — 485,139 533 38,075 — 523,747 — 433,549 — 28,425 — 461,974 Other non-current liabilities — 1,037,634 251,357 13,203 — 1,302,194 — 980,001 64,883 15,165 — 1,060,049 Total non-current liabilities 8,143,994 1,522,773 349,880 51,278 — 10,067,925 8,350,570 2,349,005 64,883 144,970 — 10,909,428 Amounts due to the entities within our company (1) — 21,712,172 — 14,197,364 (35,909,536 ) — — 19,093,453 — 15,329,046 (34,422,499 ) — Total liabilities 10,972,327 35,685,334 4,219,834 17,441,500 (35,909,536 ) 32,409,459 8,606,927 33,878,200 6,274,028 18,050,105 (34,422,499 ) 32,386,761 Shareholders’ equity/(deficit): Noncontrolling interests — 63,497 — 34,900 — 98,397 — (21,519 ) — 29,857 — 8,338 Total iQIYI shareholders’ equity/(deficit) (2) 12,086,518 (7,305,785 ) 3,565,257 (8,361,933 ) 12,102,461 12,086,518 13,365,426 (6,615,396 ) 4,829,618 (8,579,260 ) 10,365,038 13,365,426 Total equity/(deficit) 12,086,518 (7,242,288 ) 3,565,257 (8,327,033 ) 12,102,461 12,184,915 13,365,426 (6,636,915 ) 4,829,618 (8,549,403 ) 10,365,038 13,373,764 Total liabilities and equity/(deficit) 23,058,845 28,443,046 7,785,091 9,114,467 (23,807,075 ) 44,594,374 21,972,353 27,241,285 11,103,646 9,500,702 (24,057,461 ) 45,760,525 15 Selected Condensed Consolidating Cash Flows Information For the year ended December 31, 2022 2023 2024 iQIYI, Inc.