Baidu Inc
F:B1C
Balance Sheet
Balance Sheet Decomposition
Baidu Inc
Baidu Inc
Balance Sheet
Baidu Inc
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
63
|
200
|
901
|
1 136
|
1 351
|
2 362
|
4 200
|
7 782
|
4 127
|
11 881
|
9 692
|
13 853
|
9 960
|
10 898
|
11 084
|
27 638
|
33 443
|
35 782
|
36 850
|
53 156
|
25 231
|
24 832
|
|
| Cash Equivalents |
63
|
200
|
901
|
1 136
|
1 351
|
2 362
|
4 200
|
7 782
|
4 127
|
11 881
|
9 692
|
13 853
|
9 960
|
10 898
|
11 084
|
27 638
|
33 443
|
35 782
|
36 850
|
53 156
|
25 231
|
24 832
|
|
| Short-Term Investments |
0
|
0
|
0
|
85
|
242
|
301
|
381
|
376
|
10 052
|
20 604
|
28 735
|
42 699
|
57 969
|
78 943
|
107 731
|
111 626
|
112 924
|
126 402
|
143 243
|
120 839
|
168 670
|
102 608
|
|
| Total Receivables |
2
|
10
|
22
|
24
|
103
|
114
|
222
|
427
|
808
|
1 383
|
3 032
|
4 362
|
6 413
|
6 665
|
28 989
|
9 107
|
11 471
|
11 589
|
14 829
|
21 135
|
16 620
|
14 280
|
|
| Accounts Receivables |
2
|
10
|
22
|
23
|
64
|
93
|
162
|
297
|
600
|
1 253
|
2 221
|
3 664
|
3 927
|
4 109
|
4 571
|
7 430
|
9 292
|
10 423
|
12 839
|
14 847
|
13 933
|
12 457
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
38
|
21
|
60
|
130
|
208
|
129
|
811
|
697
|
2 486
|
2 556
|
24 418
|
1 677
|
2 179
|
1 166
|
1 990
|
6 288
|
2 687
|
1 823
|
|
| Inventory |
0
|
0
|
2
|
3
|
9
|
9
|
9
|
15
|
24
|
107
|
540
|
1 226
|
1 954
|
923
|
764
|
1 686
|
964
|
1 053
|
843
|
769
|
1 396
|
5 989
|
|
| Other Current Assets |
1
|
2
|
10
|
30
|
21
|
66
|
31
|
182
|
837
|
699
|
1 031
|
1 897
|
1 938
|
2 330
|
2 601
|
5 037
|
6 760
|
8 516
|
17 550
|
16 951
|
18 338
|
21 140
|
|
| Total Current Assets |
66
|
212
|
935
|
1 279
|
1 725
|
2 852
|
4 843
|
8 782
|
15 848
|
34 674
|
43 029
|
64 036
|
78 234
|
99 759
|
151 169
|
155 094
|
165 562
|
183 342
|
213 315
|
212 850
|
230 255
|
168 849
|
|
| PP&E Net |
11
|
36
|
96
|
192
|
679
|
790
|
1 029
|
1 654
|
2 694
|
3 888
|
5 370
|
8 705
|
10 627
|
11 294
|
12 475
|
17 903
|
25 643
|
27 312
|
35 092
|
34 338
|
38 811
|
41 000
|
|
| PP&E Gross |
11
|
36
|
96
|
192
|
679
|
790
|
1 029
|
1 654
|
2 694
|
3 888
|
5 370
|
8 705
|
10 627
|
11 294
|
12 475
|
17 903
|
25 643
|
27 312
|
35 092
|
34 338
|
38 811
|
41 000
|
|
| Accumulated Depreciation |
10
|
19
|
49
|
110
|
278
|
535
|
767
|
1 080
|
1 654
|
2 715
|
3 952
|
5 879
|
8 031
|
10 580
|
13 629
|
16 694
|
20 077
|
24 796
|
29 328
|
32 287
|
35 899
|
38 977
|
|
| Intangible Assets |
0
|
13
|
91
|
137
|
137
|
111
|
92
|
84
|
979
|
1 588
|
3 630
|
3 574
|
3 335
|
3 872
|
5 467
|
9 181
|
7 887
|
15 013
|
19 898
|
21 097
|
21 225
|
22 397
|
|
| Goodwill |
0
|
0
|
9
|
47
|
51
|
51
|
64
|
64
|
2 420
|
3 878
|
16 864
|
17 419
|
15 396
|
15 342
|
15 806
|
18 536
|
18 250
|
22 248
|
22 605
|
22 477
|
22 586
|
22 586
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
0
|
371
|
0
|
10
|
2 720
|
3 476
|
4 297
|
3 564
|
3 438
|
3 487
|
60
|
195
|
137
|
|
| Long-Term Investments |
0
|
0
|
2
|
0
|
15
|
12
|
14
|
288
|
734
|
803
|
635
|
3 545
|
37 959
|
45 690
|
56 283
|
80 454
|
69 410
|
76 233
|
67 332
|
78 926
|
72 623
|
140 256
|
|
| Other Long-Term Assets |
0
|
1
|
3
|
14
|
48
|
122
|
116
|
176
|
566
|
838
|
1 086
|
1 838
|
2 294
|
3 320
|
7 052
|
12 101
|
11 000
|
5 122
|
18 305
|
21 225
|
21 064
|
32 555
|
|
| Other Assets |
0
|
0
|
9
|
47
|
51
|
51
|
64
|
64
|
2 420
|
3 878
|
16 864
|
17 419
|
15 396
|
15 342
|
15 806
|
18 536
|
18 250
|
22 248
|
22 605
|
22 477
|
22 586
|
22 586
|
|
| Total Assets |
77
N/A
|
262
+242%
|
1 136
+333%
|
1 668
+47%
|
2 656
+59%
|
3 938
+48%
|
6 157
+56%
|
11 048
+79%
|
23 341
+111%
|
45 669
+96%
|
70 986
+55%
|
99 118
+40%
|
147 853
+49%
|
181 997
+23%
|
251 728
+38%
|
297 566
+18%
|
301 316
+1%
|
332 708
+10%
|
380 034
+14%
|
390 973
+3%
|
406 759
+4%
|
427 780
+5%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 247
|
783
|
1 785
|
2 985
|
5 556
|
13 909
|
10 502
|
14 209
|
12 841
|
11 493
|
18 826
|
18 726
|
15 154
|
16 841
|
|
| Accrued Liabilities |
2
|
8
|
17
|
42
|
92
|
155
|
548
|
919
|
808
|
1 413
|
3 148
|
5 520
|
6 871
|
8 028
|
9 766
|
12 960
|
13 925
|
14 662
|
17 809
|
15 853
|
18 663
|
18 483
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
126
|
0
|
0
|
93
|
100
|
1 115
|
1 244
|
3 046
|
2 618
|
3 016
|
4 168
|
5 343
|
10 257
|
10 669
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
2 203
|
389
|
2 225
|
1 021
|
8 680
|
6 510
|
6 955
|
5 956
|
12 179
|
10 507
|
15 209
|
8 833
|
8 436
|
|
| Other Current Liabilities |
18
|
46
|
115
|
259
|
539
|
695
|
852
|
1 632
|
2 161
|
3 837
|
5 711
|
9 449
|
12 555
|
14 369
|
54 035
|
19 683
|
22 040
|
27 035
|
23 178
|
24 499
|
23 544
|
26 524
|
|
| Total Current Liabilities |
20
|
54
|
131
|
301
|
631
|
849
|
1 400
|
2 552
|
4 407
|
8 237
|
11 033
|
20 271
|
26 103
|
46 102
|
82 057
|
56 853
|
57 380
|
68 385
|
74 488
|
79 630
|
76 451
|
80 953
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
86
|
2 308
|
9 738
|
17 270
|
23 467
|
33 950
|
34 471
|
35 812
|
54 903
|
58 191
|
60 335
|
68 401
|
63 183
|
57 357
|
51 943
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
132
|
289
|
1 200
|
1 144
|
3 441
|
3 589
|
3 375
|
4 099
|
3 273
|
3 067
|
3 286
|
2 898
|
2 725
|
3 870
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 034
|
1 160
|
2 240
|
2 980
|
3 960
|
5 469
|
15 026
|
12 855
|
9 216
|
9 147
|
12 493
|
14 327
|
18 982
|
19 992
|
|
| Other Liabilities |
0
|
0
|
0
|
10
|
3
|
0
|
4
|
5
|
169
|
190
|
817
|
184
|
143
|
93
|
112
|
5 959
|
9 657
|
9 078
|
9 907
|
7 457
|
7 618
|
7 402
|
|
| Total Liabilities |
20
N/A
|
54
+176%
|
131
+142%
|
311
+137%
|
635
+104%
|
849
+34%
|
1 404
+65%
|
2 643
+88%
|
8 049
+205%
|
19 614
+144%
|
32 561
+66%
|
48 046
+48%
|
67 598
+41%
|
89 724
+33%
|
136 382
+52%
|
134 669
-1%
|
137 717
+2%
|
150 012
+9%
|
168 575
+12%
|
167 495
-1%
|
163 133
-3%
|
164 160
+1%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
92
|
211
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
59
|
47
|
1
|
303
|
932
|
1 980
|
3 441
|
6 966
|
13 604
|
24 038
|
34 525
|
47 701
|
74 659
|
85 734
|
102 328
|
129 246
|
126 268
|
135 284
|
145 160
|
148 341
|
161 240
|
180 073
|
|
| Additional Paid In Capital |
24
|
43
|
1 009
|
1 088
|
1 172
|
1 218
|
1 426
|
1 557
|
1 772
|
2 095
|
3 056
|
3 651
|
6 402
|
8 323
|
12 088
|
33 441
|
38 714
|
47 213
|
73 888
|
79 855
|
87 099
|
91 586
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
680
|
5
|
300
|
239
|
1 818
|
1 910
|
1 201
|
1 039
|
850
|
457
|
263
|
437
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 581
|
5 264
|
3 818
|
6 236
|
|
| Other Equity |
0
|
0
|
5
|
34
|
82
|
110
|
114
|
117
|
84
|
90
|
163
|
285
|
1 106
|
2 022
|
888
|
1 700
|
2 584
|
840
|
858
|
89
|
1 158
|
2 240
|
|
| Total Equity |
57
N/A
|
208
+265%
|
1 005
+383%
|
1 357
+35%
|
2 021
+49%
|
3 089
+53%
|
4 753
+54%
|
8 406
+77%
|
15 292
+82%
|
26 055
+70%
|
38 425
+47%
|
51 072
+33%
|
80 256
+57%
|
92 274
+15%
|
115 346
+25%
|
162 897
+41%
|
163 599
+0%
|
182 696
+12%
|
211 459
+16%
|
223 478
+6%
|
243 626
+9%
|
263 620
+8%
|
|
| Total Liabilities & Equity |
77
N/A
|
262
+242%
|
1 136
+333%
|
1 668
+47%
|
2 656
+59%
|
3 938
+48%
|
6 157
+56%
|
11 048
+79%
|
23 341
+111%
|
45 669
+96%
|
70 986
+55%
|
99 118
+40%
|
147 853
+49%
|
181 997
+23%
|
251 728
+38%
|
297 566
+18%
|
301 316
+1%
|
332 708
+10%
|
380 034
+14%
|
390 973
+3%
|
406 759
+4%
|
427 780
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
2 585
|
2 585
|
2 636
|
2 696
|
2 731
|
2 761
|
2 780
|
2 788
|
2 793
|
2 797
|
2 802
|
2 808
|
2 769
|
2 778
|
2 785
|
2 795
|
2 767
|
2 679
|
2 764
|
2 797
|
2 805
|
2 805
|
|