FRO
Frontline Plc
$37.12
-$1.32(-3.43%)
79
Overall
100
Value
90
Tech
47
Quality
Market Cap
$8.34B
Volume
4.35M
52W Range
$16.25 - $39.89
Target Price
$25.08
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $752.1M | $644.6M | $742.3M | $957.3M | $1.2B | $749.4M | $1.4B | $1.8B | $2.1B | $2.0B | ||
| Total Revenue | $754.3M | $646.3M | $742.3M | $957.3M | $1.2B | $749.4M | $1.4B | $1.8B | $2.1B | $2.0B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | -- | -- | -- | -- | -- | -- | -- | $1.0B | -- | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $752.1M | $644.6M | $742.3M | $957.3M | $1.2B | $749.4M | $1.4B | $1.8B | $2.1B | $2.0B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-574.1M | $-845.0M | $-669.8M | $-721.2M | $-743.3M | $-743.1M | $993.3M | $1.1B | $1.3B | $1.4B | ||
| Selling, General & Administrative | $37.0M | $37.6M | $37.3M | $45.0M | $44.2M | $27.9M | $652.9M | $53.5M | $36.1M | $51.4M | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | $-1.6M | $-1.4M | $605.5M | -- | -- | -- | ||
| General & Administrative Expenses | $37.0M | $37.6M | $37.3M | $45.0M | $44.2M | $27.9M | $47.4M | $53.5M | $36.1M | $51.4M | ||
| Salaries & Wages | $2.7M | $-2.4M | $-10.2M | $-3.4M | $-29.9M | $-5.9M | $-22.4M | -- | -- | -- | ||
| Depreciation & Amortization | $-141.0M | $-141.7M | $-122.6M | $-117.8M | $-138.8M | -- | $165.2M | $230.9M | $339.0M | $328.5M | ||
| Depreciation & Amortization | $-141.0M | $-141.7M | $-122.6M | $-117.8M | $-138.8M | -- | $165.2M | $230.9M | $339.0M | $328.5M | ||
| Amortization | -- | -- | $-26.1M | $-15.8M | $-11.6M | $-8.6M | -- | -- | -- | -- | ||
| Other Operating Expenses | $475.4M | $530.4M | $632.5M | $676.2M | $699.1M | $715.2M | $175.2M | $771.0M | $893.6M | $986.5M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $237.0M | $79.0M | $-659.6M | $239.5M | $507.8M | $12.2M | $437.0M | $746.7M | $781.7M | $598.8M | ||
| EBITDA | $275.4M | $-76.6M | $-548.5M | $346.6M | $618.5M | $202.9M | $548.9M | -- | $1.1B | $946.8M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $56.7M | $69.8M | $93.3M | $94.5M | $72.2M | $61.4M | $-92.2M | $171.3M | $295.1M | $233.2M | ||
| Interest Income Operating | $2.2M | $1.7M | $1.3M | -- | -- | -- | -- | -- | -- | -- | ||
| Intinc | $367.0K | $588.0K | $843.0K | $1.5M | $705.0K | $119.0K | $1.5M | $54.9M | $20.6M | $20.1M | ||
| Net Non-Operating Interest Income/Expense | $-56.3M | $-69.2M | $-92.4M | $-93.0M | $-71.5M | $-61.3M | $1.5M | $-116.4M | $-274.5M | $-213.1M | ||
| Gain on Sale of Securities | $-3.5M | $308.0K | $1.8M | $-8.3M | $-21.1M | $25.2M | -- | $-23.0M | $-3.4M | $-1.6M | ||
| Other Income/Expense | $3.3M | $-1.5M | $-2.5M | $6.2M | $25.4M | $-42.7M | $-548.1M | $26.4M | $2.8M | $541.0K | ||
| Other Special Charges | $204.0K | $1.2M | $506.0K | $403.0K | $109.0K | $18.2M | $651.2M | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $-61.7M | $-277.0M | -- | $3.7M | $3.4M | -- | $623.0K | -- | -- | -- | ||
| Impairment of Capital Assets | $61.7M | $277.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $139.1M | $-220.2M | $-673.5M | $224.1M | $478.2M | $54.9M | $383.7M | -- | $799.5M | $618.3M | ||
| Pre-Tax Income | $117.9M | $-264.0M | $-750.4M | $140.3M | $413.0M | $-6.5M | $475.9M | $603.9M | $504.5M | $385.1M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $345.0K | $290.0K | $316.0K | $307.0K | $-14.0K | $4.6M | $412.0K | $205.0K | $7.7M | $6.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $117.0M | $-264.9M | $-751.2M | $140.0M | $412.9M | $-11.1M | $941.5M | $603.7M | $496.8M | $379.1M | ||
| Net Income (Continuing Operations) | $117.0M | $-264.9M | $-751.2M | $140.0M | $412.9M | $-11.1M | $941.5M | $603.7M | $496.8M | $379.1M | ||
| Net Income (Discontinued Operations) | $117.0M | $-264.9M | $-751.2M | $140.0M | $412.9M | $-11.1M | $941.5M | $603.7M | $496.8M | $379.1M | ||
| Net Income (Common Stockholders) | $117.0M | $-264.9M | $-751.2M | $140.0M | $412.9M | $-11.1M | $941.5M | $603.7M | $496.8M | $379.1M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | $499.4M | $381.3M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-574.1M | $-845.0M | $-669.8M | $-721.2M | $-743.3M | $-743.1M | $993.3M | $1.1B | $1.3B | $1.4B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $157.0M | $169.8M | $169.8M | $173.6M | $195.7M | $185.8M | $214.0M | $222.6M | $222.6M | $222.6M | ||
| Average Shares Outstanding (Diluted) | $156.0M | $169.8M | $169.8M | $179.3M | $129.0K | $185.8M | $424.1M | $222.6M | $222.6M | $222.6M | ||
| Shares Outstanding | $169.8M | $169.8M | $169.8M | $196.9M | $197.7M | $203.5M | $222.6M | $222.6M | $222.6M | $222.6M | ||
| Basic EPS | -- | -- | $-0.05 | $0.81 | $2.11 | $-0.06 | $2.22 | $2.95 | $2.23 | $1.7 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | -- | $2.95 | $2.23 | $1.7 | ||
| Diluted EPS | $0.75 | $-1.56 | $-0.05 | $0.78 | $2.09 | $-0.06 | $2.22 | $2.95 | $2.23 | $1.7 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | -- | $2.95 | $2.23 | $1.7 | ||
| Dividend Per Share | $0.60 | $0.30 | -- | $1.6 | $1.6 | -- | $3.08 | $2.87 | $1.95 | -- | ||
| OTHER METRICS | ||||||||||||
| Acquired In Process Rn D | -- | -- | -- | -- | -- | -- | $623.0K | -- | -- | -- | ||
| Acquired In Process Rn D Income | -- | -- | -- | -- | -- | -- | $58.4M | -- | -- | -- | ||
| Commission Expenses | -- | -- | -- | -- | -- | -- | $605.5M | -- | -- | -- | ||
| Earnings from equity interest | -- | -- | $200.0K | $1.7M | $-4.4M | $-724.0K | $14.2M | $-3.4M | $599.0K | $1.1M | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | $200.0K | $1.7M | $-4.4M | $-724.0K | $14.2M | $-3.4M | $599.0K | $1.1M | ||
| Gain On Sale Of Business | -- | -- | -- | -- | $6.9M | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | $12.4M | -- | $4.6M | -- | -- | -- | ||
| Interest Expense Operating | $-35.4M | $-26.0M | $-16.4M | $-10.7M | $-7.0M | -- | -- | -- | -- | -- | ||
| Minority Interests | $-504.0K | $-539.0K | $-482.0K | $-14.0K | $-131.0K | -- | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | $173.2M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | $-3.7M | $-3.4M | -- | -- | -- | -- | -- | ||
| Other Gand A | $37.0M | $37.6M | $37.3M | $45.0M | $44.2M | $27.9M | $47.4M | $53.5M | $36.1M | $51.4M | ||
| Other Impairment Of Capital Assets | $-7.2M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | $-4.5M | $172.0K | $-203.0K | $-2.8M | $-301.0K | -- | -- | -- | -- | -- | ||
| Provision For Gain Loss On Disposal | $173.2M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $37.0M | $37.6M | $37.3M | $45.0M | $44.2M | $27.9M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | FRO | $37.12 | -3.4% | 4.35M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |