Frontline Ltd.

Sümbol: FRO.OL

OSL

246.4

NOK

Turuhind täna

8.5989
P/E suhe
0.0537
PEG suhe
54.85B
MRK Cap
0.91%
DIV tootlus

Frontline Ltd. (FRO-OL) Finantsaruanded

Q: Mis on Frontline Ltd. (FRO.OL) koguvara?

Frontline Ltd. (FRO.OL) koguvara on .

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Frontline Ltd. (FRO.OL) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Frontline Ltd. fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on 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

Rahavoogude aruanne

Frontline Ltd. finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

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

Kasumiaruande rida

Frontline Ltd. tulud muutusid võrreldes eelmise perioodiga NaN%. FRO.OL brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli 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