v3.25.0.1
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY AND REDEEMABLE NON-CONTROLLING INTERESTS - USD ($)
$ in Millions
Total
Total Flutter Shareholders’ Equity
Redeemable non- controlling interests
Ordinary Share
Shares held by employee benefit
Additional Paid-In Capital
Accumulated Other Comprehensive (Loss)
Retained Earnings
Non- controlling Interests
Beginning balance at Dec. 31, 2021     $ 1,327            
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net (loss)     59            
Adjustment of redeemable non-controlling interest redeemable at fair value     (93)            
Business combinations     5            
Dividend paid to non-controlling interests     (7)            
Acquisition of redeemable non-controlling interests     (251)            
Other Comprehensive (Loss) $ (1,037)   (111)            
Ending balance at Dec. 31, 2022     929            
Beginning balance (in shares) at Dec. 31, 2021       175,628,334 33,158        
Beginning balance at Dec. 31, 2021 12,162 $ 12,162   $ 36 $ (7) $ 1,051 $ (856) $ 11,938 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (429) (432)           (432) 3
Adjustment of redeemable non-controlling interest redeemable at fair value $ 93 93           93  
Exercised/Vested (in shares) 87,306     463,568          
Shares issued on exercise of employee share options $ 9 9       9      
Business combinations 153               153
Ordinary shares of the Company acquired by the Employee Benefit Trust (in shares)         23,775        
Ordinary shares of the Company acquired by the Employee Benefit Trust (3) (3)     $ (3)        
Equity-settled transactions - expense recorded in the income statement 132 132       132      
Equity-settled transactions - vesting (in shares)         (55,537)        
Equity-settled transactions - vesting 0       $ 9     (9)  
Dividend paid to non-controlling interests     (7)            
Other Comprehensive (Loss) (926) (926)         (926)    
Ending balance (in shares) at Dec. 31, 2022       176,091,902 1,396        
Ending balance at Dec. 31, 2022 11,191 11,035   $ 36 $ (1) 1,192 (1,782) 11,590 156
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net (loss)     3            
Adjustment of redeemable non-controlling interest redeemable at fair value     258            
Acquisition of redeemable non-controlling interests     (95)            
Other Comprehensive (Loss) 364   57            
Ending balance at Dec. 31, 2023     1,152            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (1,214) (1,222)           (1,222) 8
Adjustment of redeemable non-controlling interest redeemable at fair value $ (258) (258)           (258)  
Exercised/Vested (in shares) 249,588     916,747          
Shares issued on exercise of employee share options $ 13 13       13      
Ordinary shares of the Company acquired by the Employee Benefit Trust (in shares)         1,106,417        
Ordinary shares of the Company acquired by the Employee Benefit Trust (212) (212)     $ (212)        
Equity-settled transactions - expense recorded in the income statement 180 180       180      
Equity-settled transactions - vesting (in shares)         (1,107,813)        
Equity-settled transactions - vesting 209 209     $ 213     (4)  
Other Comprehensive (Loss) 307 299         299   8
Ending balance (in shares) at Dec. 31, 2023       177,008,649 0        
Ending balance at Dec. 31, 2023 10,216 10,044   $ 36 $ 0 1,385 (1,483) 10,106 172
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net (loss)     102            
Adjustment of redeemable non-controlling interest redeemable at fair value     455            
Business combinations     110            
Dividend paid to non-controlling interests (16)                
Other Comprehensive (Loss) (462)   (11)            
Ending balance at Dec. 31, 2024     $ 1,808            
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income 60 43           43 17
Adjustment of redeemable non-controlling interest redeemable at fair value $ (455) (455)           (455)  
Exercised/Vested (in shares) 421,123     1,331,464          
Shares issued on exercise of employee share options $ 30 30       30      
Equity-settled transactions - expense recorded in the income statement $ 196 196       196      
Repurchase of shares (in shares) (444,746)                
Repurchase of shares $ (121)                
Dividend paid to non-controlling interests (16)                
Other Comprehensive (Loss) (451) (444)         (444)   (7)
Ending balance (in shares) at Dec. 31, 2024       177,895,367 0        
Ending balance at Dec. 31, 2024 $ 9,459 $ 9,293   $ 36 $ 0 $ 1,611 $ (1,927) $ 9,573 $ 166