Frontline plc Income Statement

1Y3Y5Y7Y10YAll
Download Data
Income Statement Dec2009 Dec2010 Dec2011 Dec2012 Dec2013 Dec2014 Dec2015 Dec2016 Dec2017 Dec2018 Dec2019 Dec2020 Dec2021 Dec2022 Dec2023 Dec2024
Revenue & cost
Revenue 1,133.29M1,165.21M723.50M578.36M133.90M241.83M458.93M754.31M646.33M742.27M957.32M1,221.19M753.44M1,438.25M1,826.26M2,162.51M
Operating items
Depreciation & Amortization - Total 237.31M212.85M195.60M114.84M25.14M31.84M52.61M141.04M141.75M122.57M117.85M138.77M165.21M165.17M230.94M339.03M
Share-based Compensation (IS) 0.10M2.68M4.95M
Selling, General & Administrative 30.65M31.88M35.89M33.91M3.85M4.94M10.58M37.03M37.60M37.29M45.02M44.24M27.89M47.37M53.53M36.09M
Other Operating Expenses 458.77M-7.31M552.39M408.00M92.25M153.31M174.06M328.23M645.92M-6.67M-0.74M550.73M4.06M8.04M24.08M112.12M
Operating Expenses 896.24M888.24M849.48M594.21M125.42M190.10M280.64M574.14M844.98M669.76M721.22M743.29M744.97M992.63M1,079.60M1,380.79M
Operating Income 240.11M307.91M-406.78M18.91M65.75M120.71M287.22M177.48M-196.27M82.71M239.52M507.80M8.47M445.62M746.67M781.71M
EBIT 240.11M307.91M-406.78M18.91M65.75M120.71M287.22M177.48M-196.27M82.71M239.52M507.80M8.47M445.62M746.67M781.71M
Non-operating items
Non Operating Investment Income -0.02M0.39M-1.73M7.08M-8.78M-6.78M3.72M-0.75M4.26M-10.07M-18.58M17.51M-49.99M
Interest & Investment Income 22.97M13.43M3.96M0.13M0.03M0.12M0.05M0.37M0.59M0.84M1.51M0.70M0.12M1.48M18.07M17.10M
Other Non Operating Income 1.54M2.41M12.01M4.60M-0.10M-0.15M0.32M0.20M1.21M-0.87M0.40M2.04M18.24M0.23M-0.04M1.37M
Non Operating Income -134.28M-143.69M-123.42M-89.76M3.74M16.70M-31.68M-59.62M-67.76M-90.79M-99.23M-94.80M-18.80M30.33M-90.05M-278.46M
Net income details
EBT 105.83M164.22M-530.21M-70.85M69.50M137.41M255.54M117.86M-264.03M-8.08M140.29M412.99M-10.33M475.95M656.62M503.25M
Tax Provisions 0.36M0.22M0.53M0.38M0.15M0.34M0.29M0.32M0.31M-0.01M4.63M0.41M0.20M7.67M
Profit After Tax 105.47M164.00M-529.60M-83.78M69.50M149.47M255.39M117.51M-264.86M-8.88M139.99M413.01M-14.96M475.54M656.41M495.58M
Equity Income -0.54M-0.52M-0.60M-0.00M8.78M16.06M2.73M0.25M1.68M-4.42M-0.72M14.24M3.38M-0.60M
Investment Income 0.10M-0.06M0.03M1.37M
Income from Non-Controlling Interests 2.77M2.60M0.59M-1.02M-63.21M-30.24M0.50M0.54M0.48M0.01M0.13M2,260.37M2,340.65M
Other Income 3.06M0.10M-306.97M-17.95M-15.76M3.23M
Income from Continuing Operations 105.47M164.00M-530.74M-71.23M69.50M137.41M255.39M117.51M-264.32M-8.40M139.99M413.01M-14.96M475.54M656.41M495.58M
Consolidated Net Income 105.47M164.00M-530.74M-12.54M69.50M-51.16M-131.01M117.51M-264.32M-8.40M139.99M413.01M-14.96M475.54M656.41M495.58M
Income towards Parent Company 105.47M164.00M-530.74M-12.54M69.50M-51.16M-131.01M117.51M-264.32M-8.40M139.99M413.01M-14.96M475.54M656.41M495.58M
Net Income towards Common Stockholders 105.47M164.00M-530.74M-12.54M69.50M-51.16M-131.01M117.51M-264.32M-8.40M139.99M413.01M-14.96M475.54M656.41M495.58M
Additional items
EPS (Basic) 1.322.07-6.80-0.810.611.192.130.75-1.56-0.050.812.11-0.082.222.952.23
EPS (Weighted Average and Diluted) 1.322.01-6.80-1.061.37M2.50M2.88M2.97M-1.56-0.050.782.09-0.082.222.952.23
Shares Outstanding (Weighted Average) 15.57M15.57M15.57M15.57M17.30M17.30M156.39M156.39M169.81M169.81M169.82M196.89M197.69M203.53M222.62M222.62M
Shares Outstanding (Diluted Average) 77.87M83.80M77.86M77.86M120.08M
EBITDA 477.42M520.76M-211.19M0.62M0.85M-172.62M339.82M1.12M1.49M0.89M0.11M-0.13M0.03M475.76M656.38M496.95M
Interest Expenses 160.99M149.92M136.04M94.09M12.04M7.42M17.62M56.69M69.81M93.28M94.46M72.16M44.24M45.33M171.34M295.09M
Tax Rate 0.34%0.13%0.06%0.29%0.22%0.09%0.03%1.52%