Tencent Holdings Ltd
XMUN:NNN1
Balance Sheet
Balance Sheet Decomposition
Tencent Holdings Ltd
Tencent Holdings Ltd
Balance Sheet
Tencent Holdings Ltd
| Dec-2001 | Dec-2002 | 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 |
40
|
45
|
326
|
860
|
1 576
|
1 844
|
2 949
|
3 068
|
6 044
|
10 408
|
12 612
|
13 383
|
20 228
|
42 713
|
43 438
|
71 902
|
105 697
|
97 814
|
132 991
|
152 798
|
167 966
|
156 739
|
172 320
|
132 519
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 959
|
1 898
|
5 688
|
7 834
|
8 460
|
11 093
|
15 235
|
19 845
|
39 804
|
48 278
|
38 696
|
60 907
|
85 233
|
84 810
|
104 767
|
127 241
|
89 183
|
|
| Cash Equivalents |
40
|
45
|
326
|
860
|
1 576
|
1 844
|
2 949
|
1 109
|
4 146
|
4 720
|
4 778
|
4 923
|
9 135
|
27 478
|
23 593
|
32 098
|
57 419
|
59 118
|
72 084
|
67 565
|
83 156
|
51 972
|
45 079
|
43 336
|
|
| Short-Term Investments |
0
|
67
|
23
|
1 451
|
830
|
1 375
|
871
|
2 061
|
5 310
|
11 726
|
13 716
|
13 806
|
19 623
|
10 798
|
37 331
|
50 320
|
36 724
|
69 120
|
54 025
|
76 213
|
96 135
|
134 017
|
206 835
|
210 640
|
|
| Total Receivables |
9
|
59
|
100
|
193
|
223
|
399
|
536
|
1 110
|
1 414
|
1 851
|
2 434
|
2 354
|
4 306
|
6 230
|
11 214
|
14 384
|
20 352
|
31 602
|
40 723
|
52 934
|
68 711
|
71 367
|
80 273
|
84 470
|
|
| Accounts Receivables |
9
|
59
|
100
|
193
|
223
|
399
|
536
|
983
|
1 229
|
1 715
|
2 021
|
2 354
|
2 955
|
4 588
|
7 061
|
10 152
|
16 549
|
28 427
|
35 839
|
44 981
|
49 331
|
45 467
|
46 606
|
48 203
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
127
|
184
|
135
|
413
|
0
|
1 351
|
1 642
|
4 153
|
4 232
|
3 803
|
3 175
|
4 884
|
7 953
|
19 380
|
25 900
|
33 667
|
36 267
|
|
| Inventory |
0
|
0
|
0
|
0
|
3
|
2
|
2
|
5
|
0
|
0
|
0
|
568
|
1 384
|
244
|
222
|
263
|
295
|
324
|
718
|
814
|
1 063
|
2 333
|
456
|
440
|
|
| Other Current Assets |
0
|
3
|
36
|
50
|
33
|
114
|
478
|
251
|
389
|
1 389
|
6 741
|
6 398
|
8 145
|
15 336
|
63 173
|
12 285
|
15 378
|
18 220
|
25 511
|
34 888
|
150 937
|
201 533
|
58 562
|
68 111
|
|
| Total Current Assets |
49
|
175
|
485
|
2 554
|
2 664
|
3 734
|
4 835
|
6 496
|
13 157
|
25 374
|
35 503
|
36 509
|
53 686
|
75 321
|
155 378
|
149 154
|
178 446
|
217 080
|
253 968
|
317 647
|
484 812
|
565 989
|
518 446
|
496 180
|
|
| PP&E Net |
17
|
39
|
80
|
142
|
365
|
564
|
951
|
2 041
|
2 623
|
3 680
|
6 044
|
7 936
|
10 734
|
11 748
|
14 221
|
18 574
|
26 760
|
39 970
|
61 606
|
77 711
|
88 305
|
85 731
|
87 279
|
110 166
|
|
| PP&E Gross |
17
|
39
|
80
|
142
|
365
|
564
|
951
|
2 041
|
2 623
|
3 680
|
6 044
|
7 936
|
10 734
|
11 748
|
14 221
|
18 574
|
26 760
|
39 970
|
61 606
|
77 711
|
88 305
|
85 731
|
87 279
|
110 166
|
|
| Accumulated Depreciation |
3
|
9
|
25
|
47
|
101
|
205
|
343
|
575
|
904
|
1 525
|
2 659
|
4 214
|
6 019
|
8 508
|
11 001
|
13 786
|
17 090
|
23 049
|
33 067
|
47 278
|
64 318
|
77 753
|
87 407
|
104 404
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
21
|
156
|
330
|
308
|
206
|
270
|
1 085
|
1 790
|
1 551
|
2 948
|
6 284
|
13 540
|
16 658
|
24 045
|
35 404
|
50 814
|
59 203
|
45 071
|
51 507
|
54 001
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
62
|
62
|
62
|
303
|
2 695
|
2 929
|
2 552
|
6 356
|
7 155
|
22 927
|
23 608
|
32 605
|
93 456
|
108 623
|
112 173
|
116 731
|
126 220
|
142 126
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
162
|
184
|
0
|
999
|
1 113
|
2 058
|
3 864
|
937
|
1 078
|
4 058
|
4 796
|
3 667
|
3 374
|
|
| Long-Term Investments |
0
|
0
|
0
|
167
|
281
|
56
|
203
|
454
|
1 041
|
5 309
|
8 765
|
23 730
|
35 930
|
72 511
|
115 250
|
171 550
|
281 823
|
363 736
|
452 292
|
716 561
|
786 898
|
679 929
|
719 159
|
884 252
|
|
| Other Long-Term Assets |
0
|
0
|
11
|
0
|
96
|
141
|
544
|
495
|
417
|
894
|
2 712
|
2 199
|
2 598
|
2 282
|
7 531
|
19 041
|
25 319
|
42 221
|
56 323
|
60 991
|
76 915
|
79 884
|
70 968
|
90 896
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
62
|
62
|
62
|
303
|
2 695
|
2 929
|
2 552
|
6 356
|
7 155
|
22 927
|
23 608
|
32 605
|
93 456
|
108 623
|
112 173
|
116 731
|
126 220
|
142 126
|
|
| Total Assets |
66
N/A
|
214
+226%
|
576
+169%
|
2 863
+397%
|
3 427
+20%
|
4 651
+36%
|
6 925
+49%
|
9 856
+42%
|
17 506
+78%
|
35 830
+105%
|
56 804
+59%
|
75 256
+32%
|
107 235
+42%
|
171 166
+60%
|
306 818
+79%
|
395 899
+29%
|
554 672
+40%
|
723 521
+30%
|
953 986
+32%
|
1 333 425
+40%
|
1 612 364
+21%
|
1 578 131
-2%
|
1 577 246
0%
|
1 780 995
+13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9
|
1
|
0
|
3
|
26
|
39
|
117
|
245
|
697
|
1 380
|
2 244
|
4 212
|
6 680
|
8 683
|
15 700
|
27 413
|
50 085
|
73 735
|
80 690
|
94 030
|
109 470
|
92 381
|
100 948
|
118 712
|
|
| Accrued Liabilities |
3
|
7
|
33
|
60
|
13
|
18
|
502
|
746
|
1 349
|
2 096
|
2 389
|
3 635
|
5 118
|
8 609
|
11 161
|
13 803
|
20 358
|
22 617
|
29 304
|
38 574
|
43 271
|
42 758
|
48 507
|
48 313
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 284
|
1 961
|
10 715
|
12 139
|
15 600
|
20 399
|
17 028
|
13 458
|
13 540
|
5 981
|
25 561
|
48 526
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
292
|
0
|
202
|
5 299
|
7 999
|
1 077
|
305
|
3 088
|
5 188
|
3 605
|
4 848
|
20 155
|
19 480
|
4 606
|
10 909
|
22 399
|
36 291
|
18 582
|
|
| Other Current Liabilities |
5
|
4
|
70
|
149
|
459
|
811
|
738
|
1 101
|
2 315
|
4 246
|
8 550
|
11 741
|
18 880
|
27 694
|
81 642
|
44 237
|
60 849
|
65 529
|
93 654
|
118 411
|
225 908
|
270 685
|
140 850
|
162 776
|
|
| Total Current Liabilities |
17
|
13
|
103
|
211
|
498
|
868
|
1 650
|
2 092
|
4 563
|
13 022
|
21 183
|
20 665
|
33 267
|
50 035
|
124 406
|
101 197
|
151 740
|
202 435
|
240 156
|
269 079
|
403 098
|
434 204
|
352 157
|
396 909
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
48
|
0
|
566
|
274
|
0
|
5 593
|
9 622
|
12 464
|
31 024
|
50 014
|
93 753
|
111 457
|
138 735
|
196 012
|
244 400
|
299 027
|
330 761
|
309 388
|
291 004
|
|
| Deferred Income Tax |
0
|
3
|
1
|
0
|
1
|
17
|
41
|
78
|
370
|
967
|
940
|
1 312
|
1 441
|
2 942
|
3 668
|
5 153
|
5 975
|
10 964
|
12 841
|
16 061
|
13 142
|
12 162
|
17 635
|
18 546
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
65
|
98
|
120
|
84
|
625
|
851
|
518
|
2 111
|
2 065
|
11 623
|
21 019
|
32 697
|
56 118
|
74 059
|
70 394
|
61 469
|
65 090
|
80 348
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 509
|
1 600
|
5 041
|
6 630
|
9 549
|
8 407
|
15 180
|
16 153
|
25 842
|
20 404
|
18 144
|
24 385
|
20 640
|
|
| Total Liabilities |
17
N/A
|
16
-9%
|
104
+560%
|
211
+103%
|
499
+136%
|
933
+87%
|
1 755
+88%
|
2 835
+62%
|
5 327
+88%
|
14 073
+164%
|
28 341
+101%
|
33 958
+20%
|
49 290
+45%
|
91 153
+85%
|
186 783
+105%
|
221 275
+18%
|
298 598
+35%
|
400 011
+34%
|
521 280
+30%
|
629 441
+21%
|
806 065
+28%
|
856 740
+6%
|
768 655
-10%
|
807 447
+5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
4
|
145
|
457
|
866
|
1 262
|
2 259
|
3 714
|
5 894
|
11 064
|
19 081
|
28 379
|
37 682
|
51 742
|
73 878
|
92 514
|
136 522
|
207 924
|
305 774
|
379 717
|
520 247
|
650 749
|
695 580
|
798 302
|
870 771
|
|
| Additional Paid In Capital |
44
|
53
|
15
|
1 778
|
1 666
|
1 459
|
1 456
|
1 155
|
1 244
|
1 100
|
123
|
2 880
|
2 846
|
5 131
|
12 167
|
17 324
|
22 204
|
27 294
|
35 271
|
48 793
|
67 330
|
62 418
|
37 989
|
43 079
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
1 821
|
587
|
1 411
|
4 284
|
2 660
|
15 564
|
18 180
|
33 380
|
5 602
|
18 575
|
145 227
|
116 966
|
24 104
|
22 681
|
65 270
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 868
|
4 740
|
3 597
|
|
| Other Equity |
0
|
0
|
0
|
8
|
0
|
0
|
0
|
22
|
124
|
246
|
626
|
676
|
927
|
1 656
|
210
|
2 598
|
7 434
|
3 956
|
857
|
10 283
|
28 746
|
10 635
|
279
|
1 975
|
|
| Total Equity |
48
N/A
|
198
+310%
|
472
+138%
|
2 652
+462%
|
2 928
+10%
|
3 718
+27%
|
5 170
+39%
|
7 021
+36%
|
12 179
+73%
|
21 757
+79%
|
28 464
+31%
|
41 298
+45%
|
57 945
+40%
|
80 013
+38%
|
120 035
+50%
|
174 624
+45%
|
256 074
+47%
|
323 510
+26%
|
432 706
+34%
|
703 984
+63%
|
806 299
+15%
|
721 391
-11%
|
808 591
+12%
|
973 548
+20%
|
|
| Total Liabilities & Equity |
66
N/A
|
214
+226%
|
576
+169%
|
2 863
+397%
|
3 427
+20%
|
4 651
+36%
|
6 925
+49%
|
9 856
+42%
|
17 506
+78%
|
35 830
+105%
|
56 804
+59%
|
75 256
+32%
|
107 235
+42%
|
171 166
+60%
|
306 818
+79%
|
395 899
+29%
|
554 672
+40%
|
723 521
+30%
|
953 986
+32%
|
1 333 425
+40%
|
1 612 364
+21%
|
1 578 131
-2%
|
1 577 246
0%
|
1 780 995
+13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
8 848
|
9 003
|
9 003
|
8 825
|
8 846
|
8 842
|
8 943
|
8 975
|
9 094
|
9 179
|
9 199
|
9 267
|
9 311
|
9 371
|
9 404
|
9 477
|
9 499
|
9 520
|
9 553
|
9 594
|
9 608
|
9 562
|
9 465
|
9 216
|
|