Wolters Kluwer NV
AEX:WKL
Balance Sheet
Balance Sheet Decomposition
Wolters Kluwer NV
Wolters Kluwer NV
Balance Sheet
Wolters Kluwer NV
| 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 |
63
|
63
|
53
|
50
|
428
|
138
|
152
|
345
|
409
|
458
|
295
|
246
|
293
|
331
|
517
|
746
|
573
|
773
|
606
|
611
|
391
|
437
|
486
|
494
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
246
|
293
|
331
|
517
|
746
|
573
|
773
|
606
|
611
|
391
|
437
|
486
|
494
|
|
| Cash Equivalents |
63
|
63
|
53
|
50
|
428
|
138
|
152
|
345
|
409
|
458
|
295
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
176
|
379
|
603
|
891
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
82
|
462
|
204
|
295
|
194
|
447
|
10
|
293
|
112
|
610
|
909
|
649
|
417
|
|
| Total Receivables |
621
|
593
|
574
|
475
|
883
|
902
|
947
|
986
|
929
|
955
|
1 008
|
1 048
|
1 028
|
1 165
|
1 224
|
1 241
|
1 109
|
1 194
|
1 286
|
1 158
|
1 239
|
1 339
|
1 361
|
1 400
|
|
| Accounts Receivables |
608
|
571
|
517
|
426
|
805
|
847
|
881
|
902
|
877
|
934
|
960
|
991
|
964
|
1 064
|
1 151
|
1 175
|
1 060
|
1 135
|
1 224
|
1 097
|
1 146
|
1 241
|
1 247
|
1 277
|
|
| Other Receivables |
13
|
22
|
57
|
49
|
78
|
55
|
66
|
84
|
52
|
21
|
48
|
57
|
64
|
101
|
73
|
66
|
49
|
59
|
62
|
61
|
93
|
98
|
114
|
123
|
|
| Inventory |
206
|
171
|
146
|
134
|
130
|
134
|
78
|
86
|
79
|
85
|
81
|
95
|
104
|
120
|
140
|
118
|
95
|
71
|
73
|
68
|
65
|
79
|
84
|
79
|
|
| Other Current Assets |
378
|
796
|
369
|
302
|
194
|
91
|
104
|
98
|
97
|
102
|
202
|
110
|
115
|
127
|
135
|
152
|
434
|
208
|
218
|
234
|
433
|
213
|
222
|
267
|
|
| Total Current Assets |
1 444
|
2 002
|
1 745
|
1 852
|
1 635
|
1 265
|
1 281
|
1 515
|
1 514
|
1 600
|
1 586
|
1 581
|
2 002
|
1 947
|
2 311
|
2 451
|
2 658
|
2 256
|
2 476
|
2 183
|
2 738
|
2 977
|
2 754
|
2 657
|
|
| PP&E Net |
326
|
296
|
243
|
208
|
205
|
186
|
140
|
146
|
135
|
148
|
142
|
138
|
124
|
131
|
128
|
126
|
101
|
320
|
436
|
403
|
376
|
362
|
320
|
293
|
|
| PP&E Gross |
326
|
296
|
243
|
208
|
205
|
186
|
140
|
146
|
135
|
148
|
142
|
138
|
124
|
131
|
128
|
126
|
101
|
320
|
436
|
403
|
376
|
362
|
320
|
293
|
|
| Accumulated Depreciation |
420
|
387
|
385
|
374
|
417
|
427
|
377
|
366
|
367
|
361
|
390
|
407
|
367
|
415
|
448
|
443
|
394
|
734
|
722
|
635
|
662
|
640
|
571
|
585
|
|
| Intangible Assets |
1 273
|
990
|
806
|
705
|
880
|
1 157
|
1 064
|
1 481
|
1 438
|
1 536
|
1 661
|
1 592
|
1 542
|
1 720
|
1 776
|
2 028
|
1 831
|
1 840
|
1 704
|
1 669
|
1 620
|
1 648
|
1 598
|
1 735
|
|
| Goodwill |
3 442
|
2 801
|
2 236
|
1 934
|
2 570
|
2 858
|
2 706
|
3 119
|
2 788
|
3 048
|
3 068
|
3 059
|
3 050
|
3 452
|
3 774
|
4 085
|
3 750
|
3 945
|
3 990
|
3 969
|
4 180
|
4 394
|
4 322
|
4 710
|
|
| Note Receivable |
4
|
3
|
5
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
12
|
18
|
16
|
30
|
40
|
43
|
42
|
37
|
34
|
33
|
30
|
|
| Long-Term Investments |
31
|
17
|
9
|
83
|
127
|
131
|
43
|
89
|
71
|
136
|
154
|
95
|
47
|
20
|
12
|
13
|
14
|
15
|
8
|
12
|
15
|
16
|
16
|
17
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
23
|
56
|
42
|
38
|
107
|
89
|
80
|
80
|
88
|
85
|
80
|
120
|
93
|
128
|
118
|
72
|
62
|
79
|
51
|
56
|
|
| Other Assets |
3 442
|
2 801
|
2 236
|
1 934
|
2 570
|
2 858
|
2 706
|
3 119
|
2 788
|
3 048
|
3 068
|
3 059
|
3 050
|
3 452
|
3 774
|
4 085
|
3 750
|
3 945
|
3 990
|
3 969
|
4 180
|
4 394
|
4 322
|
4 710
|
|
| Total Assets |
6 520
N/A
|
6 109
-6%
|
5 044
-17%
|
4 796
-5%
|
5 440
+13%
|
5 653
+4%
|
5 276
-7%
|
6 388
+21%
|
6 053
-5%
|
6 557
+8%
|
6 691
+2%
|
6 556
-2%
|
6 864
+5%
|
7 367
+7%
|
8 099
+10%
|
8 839
+9%
|
8 477
-4%
|
8 544
+1%
|
8 775
+3%
|
8 350
-5%
|
9 028
+8%
|
9 510
+5%
|
9 094
-4%
|
9 498
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
387
|
347
|
360
|
387
|
474
|
499
|
474
|
446
|
502
|
498
|
388
|
383
|
368
|
384
|
392
|
414
|
333
|
193
|
169
|
133
|
123
|
147
|
165
|
159
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
303
|
293
|
281
|
323
|
381
|
398
|
357
|
370
|
347
|
430
|
753
|
741
|
819
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
13
|
267
|
117
|
125
|
286
|
556
|
288
|
748
|
670
|
459
|
9
|
16
|
196
|
359
|
|
| Current Portion of Long-Term Debt |
5
|
184
|
0
|
353
|
719
|
943
|
968
|
683
|
526
|
358
|
333
|
225
|
700
|
0
|
0
|
0
|
750
|
67
|
325
|
72
|
71
|
769
|
463
|
63
|
|
| Other Current Liabilities |
1 349
|
1 082
|
993
|
964
|
1 369
|
1 392
|
1 360
|
1 485
|
1 370
|
1 505
|
1 783
|
1 477
|
1 436
|
1 634
|
1 769
|
1 851
|
1 863
|
2 166
|
2 275
|
2 140
|
2 423
|
2 184
|
2 225
|
2 384
|
|
| Total Current Liabilities |
1 741
|
1 613
|
1 353
|
1 704
|
2 562
|
2 834
|
2 802
|
2 614
|
2 398
|
2 380
|
2 517
|
2 655
|
2 914
|
2 424
|
2 770
|
3 202
|
3 632
|
3 531
|
3 809
|
3 151
|
3 056
|
3 869
|
3 790
|
3 784
|
|
| Long-Term Debt |
3 055
|
2 915
|
2 521
|
2 093
|
1 436
|
1 232
|
986
|
1 914
|
1 891
|
2 141
|
2 158
|
1 918
|
1 909
|
2 304
|
2 306
|
2 314
|
2 035
|
2 249
|
2 111
|
2 576
|
3 051
|
2 830
|
3 080
|
3 646
|
|
| Deferred Income Tax |
157
|
85
|
8
|
10
|
80
|
192
|
164
|
271
|
252
|
243
|
251
|
251
|
321
|
339
|
346
|
505
|
150
|
356
|
348
|
305
|
294
|
299
|
281
|
324
|
|
| Minority Interest |
2
|
3
|
3
|
6
|
1
|
2
|
36
|
33
|
21
|
19
|
21
|
20
|
20
|
15
|
5
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
186
|
246
|
298
|
208
|
263
|
199
|
110
|
142
|
157
|
162
|
204
|
175
|
136
|
179
|
200
|
192
|
428
|
154
|
127
|
231
|
210
|
202
|
194
|
199
|
|
| Total Liabilities |
5 141
N/A
|
4 862
-5%
|
4 183
-14%
|
4 021
-4%
|
4 342
+8%
|
4 459
+3%
|
4 098
-8%
|
4 974
+21%
|
4 719
-5%
|
4 945
+5%
|
5 151
+4%
|
5 019
-3%
|
5 300
+6%
|
5 261
-1%
|
5 627
+7%
|
6 218
+11%
|
6 249
+0%
|
6 290
+1%
|
6 395
+2%
|
6 263
-2%
|
6 611
+6%
|
7 200
+9%
|
7 345
+2%
|
7 953
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
34
|
34
|
35
|
36
|
37
|
37
|
37
|
34
|
35
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
35
|
34
|
33
|
32
|
32
|
31
|
30
|
29
|
|
| Retained Earnings |
860
|
1 069
|
734
|
796
|
971
|
1 067
|
1 051
|
1 290
|
1 210
|
1 488
|
1 416
|
1 768
|
1 921
|
2 159
|
2 297
|
2 518
|
2 491
|
2 408
|
2 436
|
2 441
|
2 448
|
2 581
|
2 151
|
1 474
|
|
| Additional Paid In Capital |
92
|
93
|
92
|
91
|
91
|
90
|
90
|
90
|
89
|
88
|
88
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
|
| Unrealized Security Profit/Loss |
393
|
51
|
0
|
148
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
88
|
96
|
205
|
406
|
297
|
323
|
279
|
222
|
247
|
735
|
734
|
470
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
269
|
392
|
80
|
257
|
386
|
88
|
48
|
103
|
251
|
97
|
346
|
215
|
425
|
|
| Total Equity |
1 379
N/A
|
1 247
-10%
|
861
-31%
|
775
-10%
|
1 099
+42%
|
1 194
+9%
|
1 178
-1%
|
1 414
+20%
|
1 334
-6%
|
1 612
+21%
|
1 540
-4%
|
1 537
0%
|
1 564
+2%
|
2 106
+35%
|
2 472
+17%
|
2 621
+6%
|
2 228
-15%
|
2 254
+1%
|
2 380
+6%
|
2 087
-12%
|
2 417
+16%
|
2 310
-4%
|
1 749
-24%
|
1 545
-12%
|
|
| Total Liabilities & Equity |
6 520
N/A
|
6 109
-6%
|
5 044
-17%
|
4 796
-5%
|
5 441
+13%
|
5 653
+4%
|
5 276
-7%
|
6 388
+21%
|
6 053
-5%
|
6 557
+8%
|
6 691
+2%
|
6 556
-2%
|
6 864
+5%
|
7 367
+7%
|
8 099
+10%
|
8 839
+9%
|
8 477
-4%
|
8 544
+1%
|
8 775
+3%
|
8 350
-5%
|
9 028
+8%
|
9 510
+5%
|
9 094
-4%
|
9 498
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
283
|
285
|
292
|
298
|
304
|
309
|
281
|
286
|
292
|
299
|
297
|
295
|
295
|
295
|
292
|
288
|
281
|
271
|
267
|
262
|
258
|
249
|
241
|
234
|
|