Hudson Ltd.

EDGAR

41 filing records in this dataset, filed from 2017-11-14 to 2020-12-01. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

1.95 billion USD

2019 · USD

Exact inputs and evidence
  • Revenue: 1953700000 USD Source

Operating margin

7.54%

2019 · %

Exact inputs and evidence
  • Operating Income: 147400000 USD Source
  • Revenue: 1953700000 USD Source

Operating cash flow

532 million USD

2019 · USD

Exact inputs and evidence
  • Operating Cash Flow: 532300000 USD Source

Free cash flow

475 million USD

2019 · USD

Exact inputs and evidence
  • Operating Cash Flow: 532300000 USD Source
  • Capital Expenditure: 57600000 USD Source
Cash and cash equivalents
318 million USD Source
Exact value

318000000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2020-12-01.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2019-12-31
  • Operating income: 5 of 11 periods available· newest 2019-12-31
  • Net income: 5 of 11 periods available· newest 2019-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2019-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2019-12-31
  • Total assets: 4 of 11 periods available· newest 2019-12-31
  • Total liabilities: 4 of 11 periods available· newest 2019-12-31
  • Current assets: 4 of 11 periods available· newest 2019-12-31
  • Current liabilities: 4 of 11 periods available· newest 2019-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2019-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +1.5%

    Prior period

    USD 1.92 billion

    –

    Current period

    USD 1.95 billion

    –

    Exact inputs and evidence

    1953700000 − 1924200000 = 29500000 USD

    1924200000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    1953700000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -56.9%

    Prior period

    USD 29.5 million

    –

    Current period

    USD 12.7 million

    –

    Exact inputs and evidence

    12700000 − 29500000 = -16800000 USD

    29500000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    12700000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +128.7%

    Prior period

    USD 232.7 million

    –

    Current period

    USD 532.3 million

    –

    Exact inputs and evidence

    532300000 − 232700000 = 299600000 USD

    232700000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    532300000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -11.5%

    Prior period

    USD 65.1 million

    –

    Current period

    USD 57.6 million

    –

    Exact inputs and evidence

    57600000 − 65100000 = -7500000 USD

    65100000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    57600000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2019 2019-01-01 – 2019-12-31

  • Revenue USD 1.95 billion 100% of revenue
  • Operating costs Derived USD 1.81 billion 92% of revenue
  • Operating income USD 147.4 million 7.5% of revenue
  • Tax, interest and other Derived USD 134.7 million 6.9% of revenue
  • Net income USD 12.7 million 0.7% of revenue

Cash

  • Operating cash flow USD 532.3 million 27% of revenue
  • Capital expenditure USD 57.6 million 2.9% of revenue
  • Free cash flow Derived USD 474.7 million 24% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Net loss: net income was −0.5% of revenue.
  • 2016 97%
  • 2017 Net loss: net income was −2.2% of revenue.
  • 2018 95%
  • 2019 92%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-311403000000 1356900000 Derived 46100000 53800000 Derived -7700000 56000000 Derived
Source
2016 2016-01-01 – 2016-12-311687200000 1644000000 Derived 43200000 19700000 Derived 23500000 81500000 Derived
Source
2017 2017-01-01 – 2017-12-311802500000 1742400000 Derived 60100000 100500000 Derived -40400000 51200000 Derived
Source
2018 2018-01-01 – 2018-12-311924200000 1826000000 Derived 98200000 68700000 Derived 29500000 167600000 Derived
Source
2019 2019-01-01 – 2019-12-311953700000 1806300000 Derived 147400000 134700000 Derived 12700000 474700000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 2B 2019
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.1B1.6B1.1B527.5M0.020152016201720182019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue1403000000
2016Revenue1687200000
2017Revenue1802500000
2018Revenue1924200000
2019Revenue1953700000

Revenue growth

Change in revenue from the same financial period one year earlier.

1.5% 2019
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.21.9%16.4%10.9%5.5%0.0%20152016201720182019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year20.3%
2017Year over year6.8%
2018Year over year6.8%
2019Year over year1.5%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 7.5% 2019
Net margin 0.7% 2019
Free cash flow margin 24.3% 2019
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.26.4%18.7%11.0%3.3%-4.4%20152016201720182019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin3.3%
2016Operating margin2.6%
2017Operating margin3.3%
2018Operating margin5.1%
2019Operating margin7.5%
2015Net margin-0.5%
2016Net margin1.4%
2017Net margin-2.2%
2018Net margin1.5%
2019Net margin0.7%
2015Free cash flow margin4%
2016Free cash flow margin4.8%
2017Free cash flow margin2.8%
2018Free cash flow margin8.7%
2019Free cash flow margin24.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 532.3M 2019
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.574.9M431.2M287.4M143.7M0.020152016201720182019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow105400000
2016Operating cash flow169800000
2017Operating cash flow130800000
2018Operating cash flow232700000
2019Operating cash flow532300000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 474.7M 2019
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.512.7M384.5M256.3M128.2M0.020152016201720182019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flow56000000
2016Free cash flow81500000
2017Free cash flow51200000
2018Free cash flow167600000
2019Free cash flow474700000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

76.9% 2019
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.83%62%42%21%0%2015-12-312016201720182019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015-12-31Liabilities / assetsNot reportedNo source recorded
2016Liabilities / assets52.7%
2017Liabilities / assets60.7%
2018Liabilities / assets56.1%
2019Liabilities / assets76.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.03× 2019
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.82×1.37×0.91×0.46×0.00×2015-12-312016201720182019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015-12-31Current assets / current liabilitiesNot reportedNo source recorded
2016Current assets / current liabilities1.55×
2017Current assets / current liabilities1.24×
2018Current assets / current liabilities1.69×
2019Current assets / current liabilities1.03×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2015 2015-01-01 – 2015-12-31
−USD 7.7 million
Exact value

Exact value: -7700000 USD

2015-01-01 – 2015-12-31: -7700000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 105.4 million
Exact value

Exact value: 105400000 USD

2015-01-01 – 2015-12-31: 105400000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 49.4 million
Exact value

Exact value: 49400000 USD

2015-01-01 – 2015-12-31: 49400000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 56 million
Calculation and evidence

105400000 − 49400000 USD

Exact free cash flow: 56000000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-01 – 2016-12-31
USD 23.5 million
Exact value

Exact value: 23500000 USD

2016-01-01 – 2016-12-31: 23500000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 169.8 million
Exact value

Exact value: 169800000 USD

2016-01-01 – 2016-12-31: 169800000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 88.3 million
Exact value

Exact value: 88300000 USD

2016-01-01 – 2016-12-31: 88300000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 81.5 million
Calculation and evidence

169800000 − 88300000 USD

Exact free cash flow: 81500000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
−USD 40.4 million
Exact value

Exact value: -40400000 USD

2017-01-01 – 2017-12-31: -40400000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 130.8 million
Exact value

Exact value: 130800000 USD

2017-01-01 – 2017-12-31: 130800000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 79.6 million
Exact value

Exact value: 79600000 USD

2017-01-01 – 2017-12-31: 79600000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 51.2 million
Calculation and evidence

130800000 − 79600000 USD

Exact free cash flow: 51200000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
USD 29.5 million
Exact value

Exact value: 29500000 USD

2018-01-01 – 2018-12-31: 29500000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 232.7 million
Exact value

Exact value: 232700000 USD

2018-01-01 – 2018-12-31: 232700000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 65.1 million
Exact value

Exact value: 65100000 USD

2018-01-01 – 2018-12-31: 65100000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 167.6 million
Calculation and evidence

232700000 − 65100000 USD

Exact free cash flow: 167600000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2019-01-01 – 2019-12-31
USD 12.7 million
Exact value

Exact value: 12700000 USD

2019-01-01 – 2019-12-31: 12700000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 532.3 million
Exact value

Exact value: 532300000 USD

2019-01-01 – 2019-12-31: 532300000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 57.6 million
Exact value

Exact value: 57600000 USD

2019-01-01 – 2019-12-31: 57600000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 474.7 million
Calculation and evidence

532300000 − 57600000 USD

Exact free cash flow: 474700000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

41 filings · 315 latest values · 315 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001714368, 1714368, edgar:1714368

Also known as Hudson Ltd.