Frontline Ltd.

符号: FRO.OL

OSL

246.4

NOK

今天的市场价格

8.5989
市盈率
0.0537
PEG比率
54.85B
MRK市值
0.91%
DIV收益率

Frontline Ltd. (FRO-OL) 财务报表

Q: 什么是 Frontline Ltd. (FRO.OL) 总资产是多少？

Frontline Ltd. (FRO.OL) 总资产为 .

Download

年度季度

线性对数

在图表中，您可以看到的动态默认数字 Frontline Ltd. (FRO.OL). 的默认数据。公司收入显示 NaN M 的平均值，即 NaN % 增长率。整个期间的平均毛利润为 NaN M，即 NaN %. 平均毛利率为 NaN %. 公司去年的净收入增长率为 NaN %，等于 NaN % % 整个公司历史的平均增长率.,

年度季度

10Y 20Y 30Y 40Y

资产负债表

深入分析 Frontline Ltd. 的财务轨迹，我们可以看到其平均资产增长率。有趣的是，这一增长率为，反映了公司的高点和低点。与季度相比，这一数字调整为. 回顾过去一年，总资产变化为 NaN. 股东权益总额所体现的股东价值是以报告货币计算的 NaN. 这方面的年同比变化率为 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

现金流量表

在 Frontline Ltd. 的财务状况中，自由现金流在过去一段时间内发生了显著变化，呈现出 NaN 的转变。该公司最近通过发行 NaN 扩大了股本，与上一年相比出现了NaN 的差异. 公司的投资活动产生了现金使用净额，按报告货币计算达到NaN. 与上一年相比， NaN 发生了变化. 在同一时期，公司记录了 NaN, NaN 和 NaN，这对于了解公司的投资和还款策略具有重要意义. 公司的融资活动导致使用的现金净额为NaN，同比差异为NaN. 此外，公司还将NaN 用于向股东分红。与此同时，该公司还采取了其他财务措施，即 NaN，这也对其在此期间的现金流产生了重大影响. 这些组成部分合在一起，全面反映了公司的财务状况和现金流管理的战略方针。

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

利润表行

Frontline Ltd. 的收入与上期相比变化了 NaN%。据报告, FRO.OL 的毛利润为 NaN。该公司的营业费用为 NaN，与上年相比变化了 NaN%. 折旧和摊销费用为 NaN，与上一会计期间相比变化了 NaN%. 营业费用报告为 NaN，显示NaN% 的同比变化。销售和营销费用为 NaN, 其中 NaN% 与上年相比发生了变化。基于近期数据的EBITDA为 NaN，同比增长NaN%. 营业收入为 NaN，与上年相比变化了NaN%. 净利润的变化率为 NaN%。去年的净收入为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