Frontline Ltd.

Symbol: FRO.OL

OSL

246.4

NOK

Markedspris i dag

8.5989
P/E-forhold
0.0537
PEG Ratio
54.85B
MRK Cap
0.91%
DIV Udbytte

Frontline Ltd. (FRO-OL) Årsregnskaber

Q: Hvad er Frontline Ltd. (FRO.OL) samlede aktiver?

Frontline Ltd. (FRO.OL) samlede aktiver er .

Q: Hvad er virksomhedens profitmargin?

Virksomhedens profitmargin er .

Download

Årlig Kvartalsvis

Lineær Log

På diagrammet kan du se standardtallene i dynamik for Frontline Ltd. (FRO.OL). Virksomhedens omsætning viser gennemsnittet af NaN M, som er NaN % gowth. Den gennemsnitlige bruttofortjeneste for hele perioden er NaN M, som er NaN %. Den gennemsnitlige bruttofortjeneste er NaN %. Væksten i nettoindkomst for virksomheden sidste år er NaN %, hvilket svarer til NaN % % i gennemsnit for hele virksomhedens historie.,

Årlig Kvartalsvis

10Y 20Y 30Y 40Y

Balance

Når vi dykker ned i den skattemæssige udvikling for Frontline Ltd., ser vi en gennemsnitlig aktivvækst. Det er interessant, at denne rate ligger på , hvilket afspejler både virksomhedens op- og nedture. Når man sammenligner kvartal for kvartal, justeres dette tal til . Et kig tilbage på det seneste år afslører en samlet aktivændring på NaN. Aktionærværdi, som vist ved den samlede egenkapital, er vurderet til NaN i rapporteringsvalutaen. Ændringen fra år til år i dette aspekt er NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1995	1993
balance-sheet.row.cash-and-short-term-investments	315.8	490.8	115.5	177.4	175.3	67.3	123.4	210.8	278.4	64.1	53.8	137.6	160.6	176.6	82.6	251	184.1	222.3	256.6	197.5	139.7	92.1	179.3	107.2	76.3	74	12.3	14.8	32.2	5.8
balance-sheet.row.short-term-investments	7.4	236.3	2.4	2.6	1.1	0.8	19.2	8.4	13.9	5.7	6	3.4	2.5	53	62.9	60.1	15.7	25.1	156	91.8	15.6	0	1.2	3.7	10.9	0	0	0	0	0
balance-sheet.row.net-receivables	159.7	164.2	85.2	77.2	104.3	78.9	71.9	73.6	96.7	48.3	37.5	47.6	76.2	80.7	125.5	89.1	102.9	101.7	92.8	155.1	67.6	48	64.5	131	28.3	13.2	2.4	4.3	0.4	0.8
balance-sheet.row.inventory	245.2	217.8	119.3	92.6	138	128.2	100	83	77.9	69.3	90.6	111.6	64.8	87.2	35.1	42.2	55.4	43.8	45	32	26.1	28.7	11.3	11.2	14.3	6.8	0.6	1.6	0.5	0.5
balance-sheet.row.other-current-assets	7.3	390.2	217.2	180.2	260.1	231.1	187.2	172.1	188.7	127.1	138	166.9	149.3	229	700.6	58.1	60.5	55	119.7	180.3	60.4	49.6	8.3	22.3	15.2	10.8	0.3	0.5	0.4	55.4
balance-sheet.row.total-current-assets	727.9	881	332.7	378.3	448.5	308.2	321.6	383.6	467.5	233.2	260.2	392	410.4	587.8	783.2	821.4	1062.8	1112.1	1160.2	1169.4	1198	233	277.9	292.6	137.7	106.4	15.6	21.2	33.5	62.5
balance-sheet.row.property-plant-equipment-net	4635.4	3709.4	3657.2	3417.6	3056.4	2619.7	2673.4	2322.2	2149.7	622.4	999.3	1202.9	1347.5	3082	2833.3	2993.1	2693.6	3239.5	3257.5	2973.2	2930.4	2638.1	2514.2	2363.3	1555.9	1154.6	156.2	219.9	98.2	104.5
balance-sheet.row.goodwill	112.5	112.5	112.5	112.5	112.5	112.5	112.5	225.3	225.3	0	0	0	0	0	0	0	0	0	0	0	0	0	14	14.4	12.2	0	0	0	0	0
balance-sheet.row.intangible-assets	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
balance-sheet.row.goodwill-and-intangible-assets	112.5	112.5	112.5	112.5	112.5	112.5	112.5	225.3	225.3	0	0	0	0	0	0	0	0	0	0	0	0	0	14	14.4	12.2	0	0	0	0	0
balance-sheet.row.long-term-investments	12.4	16.3	0.6	1.3	15.7	17.2	21.8	30.9	40.7	105.8	107.5	92	80.9	58.8	74	24.5	5.6	193	106.2	130.6	294.2	119.3	109.9	27.4	16.3	114	0	0	0	0
balance-sheet.row.tax-assets	388.3	0	1.4	1.4	55.3	0	0	0	3.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-non-current-assets	6.3	56.9	12.7	7.2	9.4	20.2	4.5	4.4	0.4	0.7	0.7	1.2	1.8	69.4	24.7	188.8	0.1	45.3	44	65.5	40.9	44.3	117.7	83.3	4.7	4.5	0.4	0.9	47	12.9
balance-sheet.row.total-non-current-assets	5154.8	3895.1	3784.4	3539.9	3249.3	2769.6	2812.1	2582.7	2419.2	728.9	1107.5	1296.2	1430.2	3210.2	2932	3206.4	2699.3	3477.8	3407.7	3169.4	3265.5	2801.7	2755.9	2488.3	1589	1273.1	156.6	220.8	145.2	117.4
balance-sheet.row.other-assets	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
balance-sheet.row.total-assets	5882.8	4776.1	4117.1	3918.2	3697.8	3077.8	3133.7	2966.3	2886.7	962.2	1367.6	1688.2	1840.6	3797.9	3715.2	4027.7	3762.1	4589.9	4567.8	4338.8	4463.5	3034.7	3033.8	2781	1726.8	1379.5	172.2	242	178.7	179.9
balance-sheet.row.account-payables	7.8	8	2.3	7.9	13	22.2	11.8	4.3	9.5	3.1	13.3	6	5.7	13.4	36.6	27	16	17.6	9.4	8.3	7.3	7.7	7	10.6	8	7.7	1.9	1.3	1	0.7
balance-sheet.row.short-term-debt	263.1	259.4	198	179.4	727.3	132.3	156.4	123.9	147.4	244.3	69.6	72.8	75.3	367	409.6	536.8	276.4	310.3	265.3	173.1	211.3	181	244.7	220.7	116.8	170.6	1.4	9.7	3.6	10.5
balance-sheet.row.tax-payables	0	0	0.3	0.7	0.7	0.7	0.7	1.7	1.1	0.5	0.3	0.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.long-term-debt-total	3195.9	2114.8	2170.9	2021.6	1338.4	1698.2	1722.8	1280.7	1195.4	702.1	1251.4	1361.8	1451.4	2527.7	2340.4	2584.6	2695.5	2905	2905.8	2722.3	2845.1	1537.2	1448	1433.2	962.9	712.5	38.6	106.8	52.1	57
Deferred Revenue Non Current	0	0	0	0	0	0	0	0	0	0	1.3	2.6	0	0	12.6	18	19.8	21.7	18.1	20	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	138.2	124.3	89.2	88.4	102.8	59.4	52.1	48.3	66	80.7	46.4	101.4	80.7	116.3	143.7	131	284.4	100.3	174.7	160.1	97.4	70.1	61.8	56.5	6.5	1.8	4.7	5	5.5	2.2
balance-sheet.row.total-non-current-liabilities	3196.4	2116.9	2171.9	2025.3	1339.5	1699.4	1724.1	1283.8	1198.3	704.2	1254.9	1370.5	1459.7	2535.3	2359.1	2607.9	2725.9	2936.3	2925.4	2746.2	2886.8	1547.9	1459.5	1455	962.4	723.3	3.3	106.8	52.1	57
balance-sheet.row.other-liabilities	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	35.5	1.7	0.5	1
balance-sheet.row.capital-lease-obligations	2.5	3.4	52.7	65	372.4	99.8	299	422.6	536.4	643.7	789.3	950.6	1013.2	1530.3	1865.5	2213.2	2498.4	751.9	731.4	753.7	774	272.7	300.8	109.8	0	0	0	0	0	0
balance-sheet.row.total-liab	3605.4	2508.5	2464.6	2306.7	2187.6	1913.6	1946.1	1466.5	1440.3	1032.8	1385.7	1557.1	1627.1	3038.9	2964.5	3318.9	3316.1	3380.3	3381.9	3092.1	3208.1	1807.8	1774.6	1745.4	1131.6	921.8	46.8	124.5	62.7	71.4
balance-sheet.row.preferred-stock	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
balance-sheet.row.common-stock	222.6	222.6	203.5	197.7	196.9	169.8	169.8	169.8	781.9	112.3	86.5	194.6	194.6	194.6	194.6	194.6	187.1	187.1	187.1	187.1	184.1	191.2	191	195.2	152.4	115.3	0	0	0	0
balance-sheet.row.retained-earnings	446	436.2	-3.1	8	-174.8	-295.1	-272.5	34.1	81.2	-897.2	-734.3	-545.8	-463	83.7	78	45.4	0	0	0	160.4	564.4	493.1	521.1	253.6	0	0	28.6	20.4	19.2	11.9
balance-sheet.row.accumulated-other-comprehensive-income-loss	0.4	0.5	0.2	0.2	0.3	0.2	2.2	0.7	-0.4	-4.3	-3.3	-4.2	-4.8	-3.8	-1.7	-5.2	-3.7	-4.4	-6.7	5.4	-7	-9.5	-11.9	-3.6	0	-119.2	0	-36.3	-26.2	-11.3
balance-sheet.row.other-total-stockholders-equity	1608.8	1608.8	1452.4	1406.1	1487.6	1288.9	1287.8	1295	583.5	718.1	624.1	474.9	474.1	472.6	470.4	467.4	262.6	485.9	534.8	565.1	513.9	552.2	552.2	584.3	423.8	461.6	96.8	133.4	123	107.9
balance-sheet.row.total-stockholders-equity	2277.8	2268.1	1653	1612	1510	1163.8	1187.3	1499.6	1446.3	-71	-27	119.7	201	747.1	741.3	702.2	446	668.6	715.2	918	1255.4	1227	1252.4	1029.5	576.3	457.7	125.4	117.5	116	108.5
balance-sheet.row.total-liabilities-and-stockholders-equity	5882.8	4776.1	4117.1	3918.2	3697.8	3077.8	3133.7	2966.3	2886.7	962.2	1367.6	1688.2	1840.6	3797.9	3715.2	4027.7	3762.1	4589.9	4567.8	4338.8	4463.5	3034.7	3033.8	2781	1726.8	1379.5	172.2	242	178.7	179.9
balance-sheet.row.minority-interest	-0.5	-0.5	-0.5	-0.5	0.2	0.4	0.3	0.2	0.1	0.3	8.9	11.5	12.5	11.9	9.4	6.6	0	541.1	470.8	328.7	0	0	6.8	6.1	19	0	0	0	0	0
balance-sheet.row.total-equity	2277.3	2267.6	1652.5	1611.6	1510.2	1164.2	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	19.8	252.6	3	3.9	16.9	18.1	50.1	49.1	63.8	111.4	113.5	95.4	83.4	111.8	156.9	84.6	21.3	218	262.2	222.4	309.8	119.4	111.1	31.1	27.1	114	0	0	0	0
balance-sheet.row.total-debt	3459	2374.2	2368.9	2201	2065.8	1830.6	1879.2	1404.6	1342.8	946.5	1321	1434.6	1526.7	2894.6	2750	3121.4	2971.9	3215.2	3171.2	2895.4	3056.4	1718.2	1692.7	1653.9	1079.7	883	40	116.5	55.7	67.5
balance-sheet.row.net-debt	3150.7	2119.7	2255.8	2026.3	1891.5	1764.1	1775	1202.2	1078.3	882.4	1267.3	1296.9	1366.2	2718	2667.5	2930.5	2803.5	3018	3070.6	2789.7	2932.2	1626.1	1514.6	1550.4	1014.2	809	27.7	101.7	23.5	61.7

Pengestrømsopgørelse

Det økonomiske landskab for Frontline Ltd. har set en bemærkelsesværdig ændring i det frie cash flow i løbet af den sidste periode, hvilket udviser et skift på NaN. Virksomheden udvidede for nylig sin aktiekapital ved at udstede NaN, hvilket markerer en forskel på NaN i forhold til det foregående år. Virksomhedens investeringsaktiviteter resulterede i et nettokasseforbrug på NaN i rapporteringsvalutaen. Dette er en forskydning på NaN fra året før. I samme periode har virksomheden registreret NaN, NaN og NaN, som er væsentlige for forståelsen af virksomhedens investerings- og afdragsstrategier. Virksomhedens finansieringsaktiviteter førte til et nettokasseforbrug på NaN, med en forskel fra år til år på NaN. Desuden afsatte virksomheden NaN til udbetaling af udbytte til sine aktionærer. Samtidig foretog virksomheden andre finansielle manøvrer, kaldet NaN, som også påvirkede pengestrømmen betydeligt i denne periode. Disse komponenter tegner tilsammen et omfattende billede af virksomhedens økonomiske status og strategiske tilgang til likviditetsstyring.

common:word.in-mln USD Growth	2021	2019	2017	2015	2013	2011	2009	2007	2005	2003	2001	1999	1997	1994
cash-flows.row.net-income	472.7	-11.1	413	140	-8.4	-264.3	117.5	255.4	-171.7	-191.1	-83.8	-529	164	105.5	698.8	570.4	516	606.8	1023.4	409.4	-8.9	382.7	313.9	-86.9	27	6.3	1.8	8.4	4.2
cash-flows.row.depreciation-and-amortization	156.2	153	144.4	122.5	125	143.7	143.1	54.5	83.7	102.2	115.4	202.5	214.3	238.6	224.1	221.2	203.8	198.9	183.7	146.9	139.9	121.7	92.9	91.4	54.7	-9.5	-10.4	-6.5	-5.5
cash-flows.row.deferred-income-tax	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
cash-flows.row.stock-based-compensation	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
cash-flows.row.change-in-working-capital	-132	-35.4	44.9	-3.9	-38.7	-2.9	-15.5	-4.6	17.1	-24.7	20	-41	-34.7	-18.1	19.5	70.8	52.1	118.8	-205.3	-24.8	-39.3	82	-95.7	-5.1	-6.5	0.9	-3.9	3.5	1.1
cash-flows.row.account-receivables	-59.6	-22.4	22	-13.6	-0.1	-0.5	4.3	-21	-12.5	11.8	13.6	10.4	-7.8	15.7	-0.8	21.3	-0.5	112.9	-92.3	-16.1	11.9	66.5	-100.2	0	0	1.8	-3.9	0.3	0.3
cash-flows.row.inventory	-98.6	-26.7	43.9	-9.8	-48.8	-17	-5.4	24.9	16.5	16.8	-49.8	17.6	-25	7.1	13.2	-11.8	1.2	-13	-6	3.5	-17.4	-0.1	3.6	-4.9	-1.4	0.9	-1.1	0.1	0
cash-flows.row.account-payables	5.7	-5.5	-3.8	-9.2	10.4	7.5	-5.2	2.8	-10.2	7.3	1.8	-7.7	-23.1	9.5	11	47.8	8.2	1.1	1.4	-0.4	0.7	1.3	-7.9	0	0	1.8	0.3	0.3	-0.4
cash-flows.row.other-working-capital	20.5	19.3	-17.1	28.6	-0.2	7.1	-9.2	-11.2	23.3	-60.7	54.4	-61.3	21.3	-50.5	-4	13.4	43.2	17.8	-108.4	-11.8	-34.5	14.3	8.9	-0.2	-5.1	-3.6	0.8	2.8	1.2
cash-flows.row.other-non-cash-items	-126	-43.5	1.7	21.6	-31.8	249.3	40.9	-98	124.3	70.9	17	424.7	-26	-27.1	-135.1	-316.6	59.6	55.2	-92	-8.2	50.3	-108.9	-39.5	47	-0.3	12.2	20.9	13.4	11
cash-flows.row.net-cash-provided-by-operating-activities	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
cash-flows.row.investments-in-property-plant-an-equipment	-318	-462.4	-724.3	-196	-216.3	-713.6	-622.5	-786.8	-45	-7	-14.5	-82.4	-548.9	-147.3	-637.9	-337.8	-569.8	-558.2	-126.9	-66.6	-376.8	-386.1	-436	-206.8	-352	-0.3	-0.3	-0.3	-29.6
cash-flows.row.acquisitions-net	-1.5	5.6	-14.9	3	-6	-18.7	0	87.4	2	-5.5	-13.5	129.4	0.1	0	11.2	-60.5	-10.6	-35.7	-52.1	-94	-6.8	-64.7	-41.9	-126	212	0	0	0	0
cash-flows.row.purchases-of-investments	0	-0.4	0	0	0	-46.1	0	0	0	-6	-13.3	-24.5	11	0	-111.9	-60.5	-3.4	-79.9	59.8	0	0	0	-1	233	-10.4	0	0	-31.3	0
cash-flows.row.sales-maturities-of-investments	0	14.1	0	0	17.8	27.4	0	0	0	2.2	23.9	46.5	276.4	75.6	3.3	177.1	3.4	250.3	11.2	0	0	0	26.8	2.7	0.4	0	0	86.2	0
cash-flows.row.other-investing-activites	80	80	23.2	2.4	5.3	28.4	225.7	240.1	64.7	25.1	14.9	356.6	1.4	2.4	128.3	532.8	415.9	78.7	282.8	-108.5	160.8	347	-44.8	272.8	0.8	49.7	-84.8	-34.3	-54.9
cash-flows.row.net-cash-used-for-investing-activites	-239.5	-363.1	-716	-190.6	-199.2	-722.6	-396.8	-459.3	21.8	8.8	-2.5	425.7	-260.1	-69.3	-607.1	251.1	-164.6	-344.7	174.7	-269.1	-222.9	-103.8	-496.9	175.5	-149.3	49.4	-85.1	20.3	-84.5
cash-flows.row.debt-repayment	-603.5	-224.7	-933	-200.5	-182.5	-130	-237.7	-545.5	-147.1	-74.5	-89	-552.4	-453.3	-508.5	-264.2	-295.5	-445.6	-1383.7	-1834.6	-465.3	-366.6	-471.1	-211.7	-679.2	-265.2	0	-59.2	-11.8	-68.5
cash-flows.row.common-stock-issued	0	52.4	5.8	98.4	0.1	0	98.2	0	52.9	4.8	0	0	0	0	208.1	0	0	0	62.9	2.9	0.2	8.5	104.6	0	0	0	0	0	0
cash-flows.row.common-stock-repurchased	0	0	1380.2	146	0	0	0	0	0	0	0	0	0	0	525.1	0	0	0	-0.6	627.3	383.8	-44.8	0	0	0	0	0	0	0
cash-flows.row.dividends-paid	-33.4	0	-312.4	-19.7	-0.4	-51.4	-164.6	-39.2	0	0	0	-17.1	-155.7	-70.1	-641.9	-656	-654.5	-909.6	-1038.3	-338	-19.1	-115.2	0	-4.7	0	0	-0.7	-0.9	-0.5
cash-flows.row.other-financing-activites	646.9	395.8	-16.5	-4.4	298.9	680	352.7	804.3	29.4	19.8	0	70.6	645.5	240.9	-4.9	125.8	537.5	1653.1	1707.7	-60.2	-3.5	323.4	370.5	453.3	326.7	-67.5	119.2	0	148.1
cash-flows.row.net-cash-used-provided-by-financing-activities	10	223.6	124.2	19.9	116.1	498.6	48.6	219.5	-64.8	-49.9	-89	-499	36.6	-337.7	-177.8	-825.7	-562.6	-640.2	-1103	-233.3	-5.2	-299.2	263.4	-230.6	61.5	-67.5	59.3	-12.7	79.1
cash-flows.row.effect-of-forex-changes-on-cash	0	0	0	0	0	0	0	61.1	0	0	0	0	0	0	0	0	0	0	0	11.2	0	0	0	0	0	0	0	0	0
cash-flows.row.net-change-in-cash	141.5	-76.6	12.3	109.5	-37	-98.3	-62.1	28.7	10.3	-83.8	-23	-16.1	94.1	-108.2	22.4	-28.7	104.4	-5.2	-18.5	32.1	-86.1	74.7	38	-8.6	-12.8	-8.2	-17.4	26.4	5.4
cash-flows.row.cash-at-end-of-period	254.5	113.1	189.6	177.4	67.9	104.1	202.4	264.5	64.1	53.8	137.6	160.6	176.6	82.6	190.8	168.4	197.2	100.5	105.7	124.2	92.1	178.2	103.5	65.5	74	12.4	14.8	32.2	5.9
cash-flows.row.cash-at-beginning-of-period	113.1	189.6	177.4	67.9	104.9	202.4	264.5	235.8	53.8	137.6	160.6	176.6	82.6	190.8	168.4	197.2	92.8	105.7	124.2	92.1	178.2	103.5	65.5	74	86.9	20.6	32.2	5.8	0.5
cash-flows.row.operating-cash-flow	370.9	62.9	604.1	280.2	46.2	125.7	286	207.3	53.4	-42.7	68.6	57.2	317.6	298.8	807.3	545.8	831.6	979.8	909.8	523.3	142	477.6	271.6	46.5	74.9	9.9	8.4	18.8	10.8
cash-flows.row.capital-expenditure	-318	-462.4	-724.3	-196	-216.3	-713.6	-622.5	-786.8	-45	-7	-14.5	-82.4	-548.9	-147.3	-637.9	-337.8	-569.8	-558.2	-126.9	-66.6	-376.8	-386.1	-436	-206.8	-352	-0.3	-0.3	-0.3	-29.6
cash-flows.row.free-cash-flow	52.9	-399.5	-120.3	84.2	-170.1	-587.9	-336.4	-579.4	8.4	-49.7	54.1	-25.1	-231.3	151.5	169.4	208	261.7	421.6	782.8	456.7	-234.8	91.5	-164.4	-160.3	-277.1	9.6	8.1	18.5	-18.8

Resultatopgørelse række

Frontline Ltd.s omsætning oplevede en ændring på NaN% sammenlignet med den foregående periode. Bruttofortjenesten for FRO.OL rapporteres til at være NaN. Virksomhedens driftsomkostninger er NaN og viser en ændring på NaN% fra sidste år. Udgifterne til afskrivninger er NaN, hvilket er en ændring på NaN% fra sidste regnskabsperiode. Driftsudgifterne rapporteres at være NaN, hvilket viser en NaN% ændring fra år til år. Salgs- og marketingomkostninger er NaN, hvilket er en ændring på NaN% sammenlignet med året før. EBITDA baseret på de seneste tal er NaN, hvilket repræsenterer en NaN% vækst i forhold til året før. Driftsindtægterne er NaN, som viser en ændring på NaN% sammenlignet med året før. Ændringen i nettoindkomsten er NaN%. Nettoindkomsten for det sidste år var NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002	2000	1998	1995	1993
income-statement-row.row.total-revenue	1802.2	1430.2	749.4	1221.2	957.3	742.3	646.3	754.3	458.9	559.7	517.2	668.1	810.1	1165.2	1136.3	2246.3	1299.9	1583.9	1513.8	1855.7	1173.8	416.5	647.3	599.9	253.2	203.9	32.9	33.5	29.2	25
income-statement-row.row.cost-of-revenue	1026.1	949.2	718.8	684.5	678.8	652.2	556.5	490	270.1	457.5	513.6	557.1	548.4	478.4	425.8	1026.1	605.6	620.9	497.6	531.3	522.2	169.9	163.3	122.8	0	0	10	11.9	9.9	8.6
income-statement-row.row.gross-profit	776.1	481	30.6	536.7	278.5	90.1	89.8	264.3	188.9	102.2	3.6	111	261.7	686.8	710.6	1220.2	694.4	963	1016.2	1324.4	651.6	246.6	484	477.1	253.2	203.9	22.9	21.6	19.3	16.4
income-statement-row.row.gross-profit-ratio	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
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	0	-9.5	-5.9	-29.9	-3.4	-10.2	27.4	18.8	0.3	1.5	9	4.1	195.6	212.9	406.8	334.5	862.5	824.7	696	712.6	669.1	169.9	163.3	122.8	124.4	70.5	9.5	10.4	6.5	5.5
income-statement-row.row.operating-expenses	51.8	38.8	22	28.9	41.6	27.1	35.2	41	10.6	77.7	31.6	88.5	232	440.8	470.5	369.7	898.9	856.9	717.2	738.3	687	182.7	176.5	132.1	136.2	78.2	13.6	14.8	10.1	9.1
income-statement-row.row.cost-and-expenses	1077.9	988	740.8	713.4	720.4	679.3	591.7	531.1	280.6	535.2	545.2	645.6	780.4	919.2	896.2	1395.8	1504.5	1477.8	1214.8	1269.6	1209.2	352.6	339.8	254.9	136.2	78.2	23.6	26.7	20	17.7
income-statement-row.row.interest-income	16.5	1.5	0.1	0.7	1.5	0.8	0.6	0.4	0	0	0.1	0.1	4	13.4	23	41.2	54.3	47.6	40.9	31.6	9.2	13	13	6.9	0	3	0	0	0	0
income-statement-row.row.interest-expense	178.5	98.7	61.4	72.2	94.5	93.3	69.8	56.7	17.6	75.8	90.7	95	141.5	149.9	161	183.9	204.5	200.4	206.1	205.6	75.1	71.3	91.8	96.2	201.7	59.3	-3.7	6.1	2.9	3.4
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	94.9	30.3	-36.4	-94.8	-99.2	-90.8	-249.4	-49.1	94.8	-78.8	-58.3	-11	-112.8	-7.2	3.7	-6.5	135	10.7	68.6	8.7	16.6	-30.3	44.9	27.1	2.2	10.9	3.7	1	2.2	0.2
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	0	-9.5	-5.9	-29.9	-3.4	-10.2	27.4	18.8	0.3	1.5	9	4.1	195.6	212.9	406.8	334.5	862.5	824.7	696	712.6	669.1	169.9	163.3	122.8	124.4	70.5	9.5	10.4	6.5	5.5
income-statement-row.row.total-operating-expenses	94.9	30.3	-36.4	-94.8	-99.2	-90.8	-249.4	-49.1	94.8	-78.8	-58.3	-11	-112.8	-7.2	3.7	-6.5	135	10.7	68.6	8.7	16.6	-30.3	44.9	27.1	2.2	10.9	3.7	1	2.2	0.2
income-statement-row.row.interest-expense	178.5	98.7	61.4	72.2	94.5	93.3	69.8	56.7	17.6	75.8	90.7	95	141.5	149.9	161	183.9	204.5	200.4	206.1	205.6	75.1	71.3	91.8	96.2	201.7	59.3	-3.7	6.1	2.9	3.4
income-statement-row.row.depreciation-and-amortization	230.9	173.2	153	140.8	126.1	126.6	143.7	143.1	54.5	83.7	102.2	115.4	202.5	214.3	238.6	224.1	221.2	203.8	198.9	183.7	146.9	139.9	121.7	92.9	91.4	54.7	-9.5	-10.4	-6.5	-5.5
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.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	1136.9	486.8	233.8	470.9	467.8	117	125.6	24.6	26.6	20	18.1
income-statement-row.row.income-before-tax	656.6	473.1	-6.5	413	140.3	-8.1	-264	117.9	255.5	-171.2	-189.6	-83.4	-528.5	164.2	105.8	701.3	504	674.8	766.4	971.6	443.1	7.2	350.8	313.9	-91.2	27	28.3	27.6	22.2	18.3
income-statement-row.row.income-tax-expense	0.2	0.4	4.6	0	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	0	0.2	0	0	0.4	0	0	0	18.3	18.7	8.7	10.5
income-statement-row.row.net-income	656.4	475.5	-11.1	412.9	140	-8.4	-264.9	117	154.6	-162.9	-188.5	-82.8	-529.6	161.4	102.7	698.8	570.4	516	606.8	1023.4	409.4	-8.9	382.7	313.9	-86.9	27	6.3	1.8	8.4	4.2