image
Frontline Ltd. FRO
Energy - Oil & Gas Midstream - NYSE - BM
Watchlist
$ 17.7264
1.41 %
$ 3.95 B
Market Cap
7.21
P/E
INCOME STATEMENT
1.8 B REVENUE
26.01%
Growth Rates
1Year 26.01%
3Years 13.85%
5Years 19.41%
7Years 13.25%
10Years 13.30%
747 M OPERATING INCOME
68.62%
Growth Rates
1Year 68.62%
3Years 13.71%
5Years 55.28%
7Years 22.78%
10Years 25.16%
656 M NET INCOME
38.86%
Growth Rates
1Year 38.86%
3Years 16.70%
5Years 140.32%
7Years 27.86%
10Years 18.45%
EFFICIENCY
Earnings Waterfall Frontline Ltd.
image
Revenue 1.8 B
Cost Of Revenue 1.03 B
Gross Profit 776 M
Operating Expenses 29.4 M
Operating Income 747 M
Other Expenses 90.3 M
Net Income 656 M

Income Statement

Millions
Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Mar-1996 Mar-1995 Mar-1994
REVENUE
Revenue 1 802.2 1 430.2 749.4 1 221.2 957.3 742.3 646.3 754.3 458.9 559.7 517.2 668.1 810.1 1 165.2 1 136.3 2 246.3 1 299.9 1 583.9 1 513.8 1 855.7 1 173.8 416.5 647.3 599.9 253.2 203.9 32.9 33.5 29.2 25.0
GROSS PROFIT
Cost Of Revenue 1 026.1 949.2 718.8 684.5 678.8 652.2 556.5 490.0 270.1 457.5 513.6 557.1 548.4 478.4 425.8 1 026.1 605.6 620.9 497.6 531.3 522.2 169.9 163.3 122.8 0 0 10.0 11.9 9.9 8.6
Gross Profit 776.1 481.0 30.6 536.7 278.5 90.1 89.8 264.3 188.9 102.2 3.6 111.0 261.7 686.8 710.6 1 220.2 694.4 963.0 1 016.2 1 324.4 651.6 246.6 484.0 477.1 253.2 203.9 22.9 21.6 19.3 16.4
OPERATING INCOME
Operating Expenses 29.4 38.8 22.0 28.9 41.6 27.1 35.2 41.0 10.6 77.7 31.6 88.5 232.0 440.8 470.5 369.7 898.9 856.9 717.2 738.3 687.0 182.7 176.5 132.1 136.2 78.2 13.6 14.8 10.1 9.1
Selling, General and Administrative Expenses 53.5 48.3 27.9 58.8 45.0 37.3 37.6 37.0 10.6 77.7 31.6 88.5 36.4 197.0 63.7 35.2 36.4 32.2 21.2 25.8 17.9 12.8 13.2 9.3 11.8 7.8 4.1 4.4 3.6 3.6
Research and Development Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 746.7 442.8 29.9 507.8 239.5 82.7 (196.3) 177.5 287.2 (48.6) (100.4) 7.2 (399.6) 307.9 240.1 850.5 519.2 822.6 872.7 1 136.9 486.8 233.8 470.9 467.8 117.0 125.6 24.6 26.6 20.0 18.1
PRE-TAX INCOME
Interest Income Expense 178.5 98.7 61.4 72.2 94.5 93.3 69.8 56.7 17.6 75.8 90.7 95.0 141.5 149.9 161.0 183.9 204.5 200.4 206.1 205.6 75.1 71.3 91.8 96.2 201.7 59.3 0 6.1 2.9 3.4
Total Other Income (90.0) 16.1 (18.1) (94.8) (99.2) (90.8) (67.8) (59.6) (31.7) 16.7 (89.2) (89.8) (539.0) (143.7) (134.3) (149.2) (15.2) (142.1) (97.1) (164.7) (41.5) (84.9) (24.0) (153.9) (208.2) (93.7) (27.1) 1.1 (6.8) 0.2
Pre-Tax Income 656.6 473.1 (6.5) 413.0 140.3 (8.1) (264.0) 117.9 255.5 (171.2) (189.6) (83.4) (528.5) 164.2 105.8 701.3 504.0 674.8 766.4 971.6 443.1 7.2 350.8 313.9 (91.2) 27.0 28.3 (14.4) 22.2 18.3
NET INCOME
Tax Provision 0.2 0.4 4.6 14 K 0.3 0.3 0.3 0.3 0.1 0.5 0.3 0.4 0.5 0.2 0.4 0.3 0.4 0.2 19 K 0.2 3 K 22 K 0.4 41 K 9 K 30 K 18.3 18.7 8.7 10.5
Net Income 656.4 475.5 (11.1) 412.9 140.0 (8.4) (264.9) 117.0 154.6 (162.9) (188.5) (82.8) (529.6) 161.4 102.7 698.8 570.4 516.0 606.8 1 023.4 409.4 (8.9) 382.7 313.9 (86.9) 27.0 6.3 1.8 8.4 4.2
EPS 2.95 2.22 0.056 2.11 0.81 0.0495 1.56 0.75 1.29 1.3 11.8 5.31 34 10.3 6.6 45.8 38.1 34.5 40.5 69 27.4 0.58 24.9 21.4 8.8 3.45 1.89 0.12 0.55 0.27