Flutter Entertainment PLC
LSE:FLTR
Balance Sheet
Balance Sheet Decomposition
Flutter Entertainment PLC
Flutter Entertainment PLC
Balance Sheet
Flutter Entertainment PLC
| 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 |
16
|
38
|
49
|
64
|
62
|
10
|
9
|
15
|
115
|
187
|
144
|
170
|
241
|
297
|
127
|
308
|
414
|
158
|
143
|
825
|
1 288
|
2 974
|
3 249
|
3 461
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
10
|
9
|
15
|
0
|
0
|
0
|
0
|
84
|
93
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
16
|
38
|
49
|
64
|
62
|
0
|
0
|
0
|
115
|
187
|
144
|
170
|
157
|
204
|
127
|
308
|
414
|
158
|
143
|
825
|
1 288
|
2 974
|
3 249
|
3 461
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
105
|
120
|
93
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
112
|
167
|
172
|
130
|
|
| Total Receivables |
1
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
14
|
9
|
14
|
11
|
10
|
10
|
8
|
17
|
18
|
18
|
25
|
123
|
169
|
275
|
328
|
397
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
9
|
7
|
9
|
9
|
8
|
7
|
6
|
13
|
6
|
7
|
11
|
16
|
53
|
116
|
90
|
98
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
2
|
5
|
2
|
2
|
4
|
2
|
5
|
11
|
11
|
14
|
107
|
115
|
159
|
238
|
299
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
4
|
5
|
6
|
22
|
40
|
50
|
67
|
102
|
76
|
117
|
131
|
150
|
300
|
311
|
936
|
1 086
|
560
|
227
|
356
|
|
| Total Current Assets |
17
|
40
|
52
|
67
|
64
|
120
|
134
|
115
|
151
|
236
|
208
|
304
|
353
|
384
|
252
|
456
|
582
|
475
|
480
|
1 998
|
2 654
|
3 976
|
3 976
|
4 344
|
|
| PP&E Net |
20
|
26
|
52
|
78
|
86
|
101
|
101
|
95
|
110
|
104
|
124
|
139
|
160
|
153
|
136
|
165
|
184
|
166
|
395
|
495
|
611
|
882
|
900
|
1 000
|
|
| PP&E Gross |
20
|
26
|
52
|
78
|
86
|
101
|
101
|
95
|
110
|
104
|
124
|
139
|
160
|
153
|
136
|
165
|
184
|
166
|
395
|
495
|
611
|
882
|
900
|
1 000
|
|
| Accumulated Depreciation |
17
|
26
|
39
|
43
|
44
|
65
|
96
|
110
|
133
|
149
|
168
|
184
|
215
|
221
|
215
|
248
|
328
|
361
|
477
|
612
|
758
|
647
|
767
|
364
|
|
| Intangible Assets |
0
|
0
|
0
|
4
|
4
|
12
|
12
|
44
|
65
|
69
|
66
|
82
|
95
|
92
|
89
|
717
|
602
|
737
|
741
|
7 558
|
6 596
|
7 036
|
5 881
|
5 364
|
|
| Goodwill |
1
|
1
|
1
|
3
|
2
|
2
|
10
|
21
|
91
|
103
|
121
|
127
|
127
|
124
|
118
|
4 800
|
5 250
|
5 199
|
5 463
|
13 012
|
12 645
|
13 244
|
13 745
|
13 352
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
95
|
45
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
20
|
3
|
0
|
4
|
7
|
11
|
9
|
6
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
16
|
20
|
22
|
16
|
12
|
10
|
18
|
21
|
25
|
16
|
72
|
137
|
109
|
124
|
442
|
|
| Other Assets |
1
|
1
|
1
|
3
|
2
|
2
|
10
|
21
|
91
|
103
|
121
|
127
|
127
|
124
|
118
|
4 800
|
5 250
|
5 199
|
5 463
|
13 012
|
12 645
|
13 244
|
13 745
|
13 352
|
|
| Total Assets |
39
N/A
|
67
+74%
|
106
+57%
|
152
+44%
|
157
+3%
|
236
+50%
|
259
+10%
|
277
+7%
|
421
+52%
|
528
+25%
|
539
+2%
|
675
+25%
|
752
+11%
|
766
+2%
|
604
-21%
|
6 158
+920%
|
6 659
+8%
|
6 606
-1%
|
7 161
+8%
|
23 233
+224%
|
22 696
-2%
|
25 258
+11%
|
24 635
-2%
|
24 508
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2
|
2
|
5
|
6
|
7
|
8
|
9
|
9
|
14
|
15
|
17
|
26
|
26
|
14
|
18
|
12
|
4
|
27
|
34
|
109
|
100
|
248
|
240
|
266
|
|
| Accrued Liabilities |
3
|
10
|
18
|
22
|
16
|
29
|
38
|
39
|
49
|
73
|
88
|
118
|
127
|
127
|
128
|
255
|
295
|
290
|
368
|
1 018
|
1 098
|
1 686
|
1 985
|
2 045
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
382
|
102
|
93
|
43
|
51
|
53
|
|
| Other Current Liabilities |
5
|
11
|
15
|
17
|
19
|
28
|
35
|
34
|
80
|
87
|
100
|
125
|
148
|
145
|
160
|
193
|
219
|
421
|
385
|
1 481
|
1 515
|
2 649
|
2 250
|
2 226
|
|
| Total Current Liabilities |
10
|
23
|
38
|
45
|
42
|
65
|
82
|
83
|
150
|
178
|
205
|
269
|
301
|
286
|
307
|
460
|
518
|
738
|
1 174
|
2 710
|
2 806
|
4 626
|
4 526
|
4 590
|
|
| Long-Term Debt |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
4
|
0
|
0
|
0
|
0
|
209
|
263
|
84
|
361
|
329
|
4 422
|
5 097
|
6 707
|
7 005
|
6 683
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
9
|
10
|
8
|
7
|
6
|
5
|
4
|
4
|
75
|
66
|
99
|
86
|
709
|
708
|
919
|
802
|
605
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
272
|
272
|
42
|
51
|
1 085
|
1 324
|
1 974
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
2
|
6
|
8
|
7
|
12
|
29
|
33
|
19
|
9
|
9
|
35
|
51
|
36
|
18
|
358
|
166
|
886
|
934
|
1 363
|
|
| Total Liabilities |
12
N/A
|
25
+113%
|
40
+59%
|
45
+14%
|
43
-5%
|
67
+55%
|
87
+31%
|
99
+13%
|
196
+97%
|
223
+14%
|
241
+8%
|
309
+28%
|
324
+5%
|
298
-8%
|
529
+77%
|
833
+58%
|
720
-14%
|
1 506
+109%
|
1 878
+25%
|
8 241
+339%
|
8 827
+7%
|
14 223
+61%
|
14 591
+3%
|
15 215
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4
|
5
|
6
|
7
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
13
|
515
|
572
|
542
|
568
|
3 393
|
646
|
36
|
36
|
36
|
|
| Retained Earnings |
20
|
34
|
55
|
94
|
105
|
160
|
176
|
233
|
287
|
362
|
330
|
426
|
521
|
554
|
222
|
4 862
|
5 462
|
4 616
|
4 778
|
11 677
|
13 197
|
11 590
|
10 106
|
9 573
|
|
| Additional Paid In Capital |
3
|
3
|
5
|
9
|
9
|
13
|
16
|
16
|
26
|
28
|
49
|
53
|
57
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 192
|
1 385
|
1 611
|
|
| Treasury Stock |
0
|
0
|
0
|
3
|
6
|
11
|
28
|
78
|
95
|
91
|
87
|
119
|
146
|
144
|
132
|
88
|
76
|
63
|
62
|
64
|
5
|
1
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
3
|
28
|
36
|
19
|
5
|
0
|
14
|
31
|
1 782
|
1 483
|
1 927
|
|
| Total Equity |
27
N/A
|
42
+57%
|
66
+56%
|
107
+62%
|
114
+7%
|
169
+49%
|
171
+1%
|
178
+4%
|
226
+27%
|
306
+35%
|
298
-2%
|
366
+23%
|
427
+17%
|
468
+10%
|
75
-84%
|
5 325
+6 998%
|
5 939
+12%
|
5 100
-14%
|
5 283
+4%
|
14 993
+184%
|
13 868
-7%
|
11 035
-20%
|
10 044
-9%
|
9 293
-7%
|
|
| Total Liabilities & Equity |
39
N/A
|
67
+74%
|
106
+57%
|
152
+44%
|
157
+3%
|
236
+50%
|
259
+10%
|
277
+7%
|
421
+52%
|
528
+25%
|
539
+2%
|
675
+25%
|
752
+11%
|
766
+2%
|
604
-21%
|
6 158
+920%
|
6 659
+8%
|
6 606
-1%
|
7 161
+8%
|
23 233
+224%
|
22 696
-2%
|
25 258
+11%
|
24 635
-2%
|
24 508
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
48
|
48
|
49
|
51
|
51
|
52
|
50
|
48
|
49
|
49
|
50
|
50
|
45
|
45
|
45
|
85
|
86
|
81
|
80
|
175
|
176
|
176
|
177
|
178
|
|