Frontline Ltd.
FRO
Souhrn
Výkazy
Ukazatele
Profil
Držitelé
Návštěvnost webu
Konkurence
Zprávy společnosti
Profil
Frontline Ltd., lodní společnost, se zabývá námořní přepravou ropy a ropných produktů po celém světě. Vlastní a provozuje ropné tankery a tankery na produkty. K 31. prosinci 2021 společnost provozovala flotilu 70 plavidel. Podílí se také na pronájmu, nákupu a prodeji lodí. Společnost byla založena v roce 1985 a sídlí v Hamiltonu na Bermudách.
Sektor
Energy
Odvětví
Oil & Gas Midstream
Počet zaměstnanců
85
Založení
2001-08-06
Podobné společnosti
$ 86.67
- $ 0.73
$ 73.84
+ $ 0.58
$ 15.52
+ $ 0.12
$ 35.75
+ $ 0.62
$ 28.92
- $ 0.32
$ 48.48
+ $ 0.38
$ 29.17
+ $ 0.54
Zahraniční články
Výsledovka
Rozvaha
Peněžní toky
Výsledovka
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 1,965.1 | 1,965.1 | 2,050.4 | 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 | |
| Cost of Revenues | 1,321.1 | 1,321.1 | 1,344.7 | 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 | |
| Gross Profit | 644.1 | 644.1 | 705.7 | 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 |
| Revenue | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenues | 624.5 | 432.7 | 480.1 | 427.9 | 425.6 | 490.3 | 556.0 | 578.4 | 415.0 | 377.1 | |
| Cost of Revenues | 335.6 | 327.3 | 336.5 | 321.6 | 312.1 | 338.6 | 339.0 | 355.0 | 263.1 | 247.4 | |
| Gross Profit | 288.9 | 105.3 | 143.5 | 106.3 | 113.6 | 151.7 | 217.0 | 223.4 | 151.9 | 129.7 |
| Operating Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D 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 | 0.0 | 0.0 | |
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 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 | |
| Depreciation & Amortization | 329.8 | 328.5 | 339.0 | 230.9 | 173.2 | 153.0 | 140.8 | 126.1 | 126.6 | 143.7 | 143.1 | 54.5 | 83.7 | 102.2 | 115.4 | 202.5 | 214.3 | |
| Total Operating Expenses | 45.3 | 51.4 | -76.0 | 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 | |
| Operating Income | 598.8 | 592.7 | 781.7 | 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 |
| Operating Income | TTM | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Selling General & Admin Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.9 | 15.3 | ||
| Depreciation & Amortization | 82.2 | 84.2 | 82.2 | 81.3 | 83.1 | 84.2 | 83.7 | 88.0 | 60.0 | 58.3 | ||
| Total Operating Expenses | 11.2 | 9.4 | 11.7 | 13.1 | -16.1 | 6.9 | -38.9 | -27.9 | 13.9 | 14.9 | ||
| Operating Income | 277.7 | 96.0 | 131.9 | 93.2 | 129.7 | 144.8 | 255.9 | 251.3 | 138.0 | 114.8 |
| Net Income | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 15.7 | 15.8 | 16.8 | 16.0 | 1.5 | 0.1 | 0.7 | 1.5 | 0.8 | 0.6 | 0.4 | 0.0 | 0.0 | 0.1 | 0.1 | 4.0 | 13.4 | |
| Interest Expense | 231.1 | 233.2 | 302.3 | 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 | |
| Other Expense | -213.7 | -207.6 | -278.5 | -90.0 | 30.3 | -36.4 | -94.8 | -99.2 | -90.8 | -249.4 | -49.1 | 94.8 | -78.8 | -58.3 | -11.0 | -112.8 | -7.2 | |
| IBT | 385.1 | 385.1 | 503.3 | 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 | |
| Income Tax Expense | 6.0 | 6.0 | 7.7 | 0.2 | 0.4 | 4.6 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.5 | 0.3 | 0.4 | 0.5 | 0.2 | |
| Net Income | 379.1 | 379.1 | 495.6 | 656.4 | 472.7 | -11.1 | 412.9 | 140.0 | -8.4 | -264.9 | 117.0 | 154.6 | -162.9 | -188.5 | -82.8 | -529.6 | 161.4 |
| Net Income | TTM | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income | 2.5 | 4.1 | 4.6 | 4.5 | 3.9 | 5.1 | 5.6 | 2.2 | 5.4 | 3.8 | ||
| Interest Expense | 51.0 | 59.0 | 58.3 | 62.8 | 75.1 | 82.4 | 73.4 | 71.4 | 48.1 | 38.1 | ||
| Other Expense | -48.6 | -54.3 | -52.8 | -57.9 | -63.2 | -79.6 | -66.8 | -68.9 | -19.5 | -7.0 | ||
| IBT | 229.1 | 41.6 | 79.1 | 35.3 | 66.5 | 65.3 | 189.1 | 182.4 | 118.5 | 107.7 | ||
| Income Tax Expense | 1.2 | 1.3 | 1.5 | 2.0 | -0.2 | 4.8 | 1.5 | 1.5 | 0.2 | 0.0 | ||
| Net Income | 227.9 | 40.3 | 77.5 | 33.3 | 66.7 | 60.5 | 187.6 | 180.8 | 118.4 | 107.7 |
| Per Share Data | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $2.95 | $2.38 | $-0.06 | $2.11 | $0.81 | $-0.05 | $-1.56 | $0.75 | $1.29 | $-1.30 | $-11.82 | $-5.31 | $-34.01 | $10.35 | |
| EPS Diluted | $0.00 | $0.00 | $0.00 | $2.95 | $2.38 | $-0.06 | $2.09 | $0.78 | $-0.05 | $-1.56 | $0.75 | $1.29 | $-1.30 | $-11.82 | $-5.31 | $-34.01 | $10.05 | |
| Shares Outstanding | 222.6 | 222.6 | 222.6 | 222.6 | 199.0 | 199.0 | 195.6 | 173.6 | 169.8 | 169.8 | 157.0 | 120.1 | 125.2 | 16.0 | 15.6 | 15.6 | 15.6 | |
| Diluted Shares Outstanding | 222.6 | 222.6 | 222.6 | 222.6 | 199.0 | 199.0 | 197.8 | 179.3 | 169.8 | 169.8 | 157.0 | 120.1 | 125.2 | 16.0 | 15.6 | 15.6 | 16.8 |
| Per Share Data | TTM | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.53 | $0.48 | ||
| EPS Diluted | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.53 | $0.48 | ||
| Shares Outstanding | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | ||
| Diluted Shares Outstanding | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 |
| Current Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 359.2 | 413.5 | 308.3 | 254.5 | 113.1 | 174.7 | 174.2 | 66.5 | 104.1 | 202.4 | 264.5 | 64.1 | 53.8 | 137.6 | 160.6 | 176.6 | |
| Short Term Investments | 8.2 | 4.0 | 7.4 | 236.3 | 2.4 | 2.6 | 1.1 | 0.8 | 19.2 | 8.4 | 13.9 | 5.7 | 6.0 | 3.4 | 2.5 | 53.0 | |
| Total Cash & ST Investments | 367.5 | 417.6 | 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 | |
| Accounts Receivable | 0.0 | 151.9 | 143.9 | 0.0 | 85.2 | 77.2 | 104.3 | 78.9 | 71.9 | 73.6 | 96.7 | 48.3 | 37.5 | 47.6 | 76.2 | 80.7 | |
| Inventory | 0.0 | 0.0 | 245.2 | 80.8 | 119.3 | 92.6 | 138.0 | 128.2 | 100.0 | 83.0 | 77.9 | 69.3 | 90.6 | 111.6 | 64.8 | 87.2 | |
| Other Current Assets | 491.8 | 256.5 | 23.0 | 390.2 | 217.2 | 180.2 | 260.1 | 231.1 | 187.2 | 172.1 | 188.7 | 127.1 | 138.0 | 166.9 | 149.3 | 229.0 | |
| Total Current Assets | 859.3 | 826.0 | 727.9 | 881.1 | 332.7 | 378.3 | 448.5 | 308.2 | 321.6 | 383.6 | 467.5 | 233.2 | 260.2 | 392.0 | 410.4 | 587.8 |
| Current Assets | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 476.7 | 436.5 | 413.5 | 320.9 | 359.2 | 297.4 | 308.3 | 285.4 | 306.8 | 225.4 | |
| Short Term Investments | 2.0 | 1.9 | 4.0 | 5.4 | 8.2 | 6.2 | 7.4 | 230.2 | 212.3 | 233.1 | |
| Total Cash & ST Investments | 478.7 | 438.4 | 417.6 | 326.3 | 367.5 | 303.5 | 315.8 | 515.6 | 519.1 | 458.5 | |
| Accounts Receivable | 0.0 | 0.0 | 151.9 | 0.0 | 186.5 | 0.0 | 143.9 | 0.0 | 252.5 | 0.0 | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 286.4 | 0.0 | 245.2 | 156.4 | 211.4 | 0.0 | |
| Other Current Assets | 409.1 | 397.1 | 256.5 | 455.9 | 19.0 | 536.2 | 23.0 | 340.2 | 27.4 | 375.0 | |
| Total Current Assets | 887.8 | 835.6 | 826.0 | 782.2 | 859.3 | 839.7 | 727.9 | 855.8 | 897.6 | 833.5 |
| Long-Term Assets | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 5,437.4 | 5,248.1 | 4,635.4 | 3,709.4 | 3,657.2 | 3,417.6 | 3,056.4 | 2,619.7 | 2,673.4 | 2,322.2 | 2,149.7 | 622.4 | 999.3 | 1,202.9 | 1,347.5 | 3,082.0 | |
| Goodwill | 112.5 | 112.5 | 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 | |
| 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 | 0.0 | |
| Long-Term Investments | 11.5 | 11.8 | 51.5 | 16.3 | 0.6 | 1.3 | 15.7 | 17.2 | 21.8 | 30.9 | 40.7 | 105.8 | 107.5 | 92.0 | 80.9 | 58.8 | |
| Other Long-Term Assets | 30.8 | 22.4 | 355.5 | 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 | |
| Total Long-Term Assets | 5,592.1 | 5,394.8 | 5,154.8 | 3,895.1 | 3,784.4 | 3,539.9 | 3,249.3 | 2,769.6 | 2,812.1 | 2,582.7 | 2,419.2 | 728.9 | 1,107.5 | 1,296.2 | 1,430.2 | 3,210.2 | |
| Total Assets | 6,451.4 | 6,220.8 | 5,882.8 | 4,776.1 | 4,117.1 | 3,918.2 | 3,697.8 | 3,077.8 | 3,133.7 | 2,966.3 | 2,886.7 | 962.2 | 1,367.6 | 1,688.2 | 1,840.6 | 3,797.9 |
| Long-Term Assets | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Property, Plant & Equipment | 5,086.7 | 5,165.5 | 5,248.1 | 5,355.7 | 5,437.4 | 5,622.5 | 4,635.4 | 3,566.8 | 3,625.0 | 3,711.8 | |
| Goodwill | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | 112.5 | |
| Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Long-Term Investments | 9.5 | 9.3 | 11.8 | 11.5 | 42.3 | 13.6 | 51.5 | 12.3 | 14.0 | 12.7 | |
| Other Long-Term Assets | 13.1 | 15.5 | 22.4 | 21.6 | 0.0 | 35.7 | 355.5 | 52.7 | 52.7 | 48.7 | |
| Total Long-Term Assets | 5,221.7 | 5,302.8 | 5,394.8 | 5,501.3 | 5,592.1 | 5,784.2 | 5,154.8 | 3,744.2 | 3,804.2 | 3,885.7 | |
| Total Assets | 6,109.5 | 6,138.4 | 6,220.8 | 6,283.5 | 6,451.4 | 6,623.9 | 5,882.8 | 4,600.0 | 4,701.7 | 4,719.2 |
| Current Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 0.0 | 6.0 | 7.8 | 0.0 | 2.3 | 7.9 | 13.0 | 22.2 | 11.8 | 4.3 | 9.5 | 3.1 | 13.3 | 6.0 | 5.7 | 13.4 | |
| Short-Term Debt | 456.2 | 461.5 | 263.1 | 259.4 | 198.0 | 179.4 | 727.3 | 132.3 | 156.4 | 123.9 | 147.4 | 244.3 | 69.6 | 72.8 | 75.3 | 367.0 | |
| Other Current Liabilities | 165.6 | 128.2 | 138.2 | 132.3 | 89.2 | 88.4 | 102.8 | 59.4 | 52.1 | 48.3 | 66.0 | 80.7 | 46.4 | 101.4 | 80.7 | 116.3 | |
| Current Liabilities | 621.8 | 595.7 | 409.1 | 391.7 | 292.7 | 281.4 | 848.1 | 214.2 | 222.0 | 182.7 | 242.0 | 328.6 | 130.8 | 186.6 | 167.4 | 503.6 |
| Current Liabilities | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | 0.0 | 0.0 | 6.0 | 0.0 | 111.1 | 0.0 | 7.8 | 64.2 | 63.4 | 0.0 | |
| Short-Term Debt | 317.6 | 319.4 | 461.5 | 403.3 | 456.2 | 325.6 | 263.1 | 366.1 | 363.6 | 366.3 | |
| Other Current Liabilities | 155.8 | 138.5 | 128.2 | 144.4 | 54.5 | 153.5 | 138.2 | 46.6 | 40.5 | 108.7 | |
| Current Liabilities | 473.5 | 457.9 | 595.7 | 547.7 | 621.8 | 479.1 | 409.1 | 476.9 | 467.6 | 475.0 |
| Long-Term Liabilities | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 3,402.4 | 3,284.5 | 3,195.9 | 2,114.8 | 2,170.9 | 2,021.6 | 1,338.4 | 1,698.2 | 1,722.8 | 1,280.7 | 1,195.4 | 702.1 | 1,251.4 | 1,361.8 | 1,451.4 | 2,527.7 | |
| Capital Leases | 0.9 | 1.6 | 2.5 | 3.4 | 52.7 | 65.0 | 372.4 | 99.8 | 299.0 | 422.6 | 536.4 | 643.7 | 789.3 | 950.6 | 1,013.2 | 1,530.3 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.3 | -2.6 | 0.0 | 0.0 | |
| Total Liabilities | 4,025.6 | 3,880.6 | 3,605.4 | 2,508.5 | 2,464.6 | 2,306.7 | 2,187.6 | 1,913.6 | 1,946.1 | 1,466.5 | 1,440.3 | 1,032.8 | 1,385.7 | 1,557.1 | 1,627.1 | 3,038.9 |
| Long-Term Liabilities | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Long-Term Debt | 3,269.3 | 3,351.2 | 3,284.5 | 3,387.4 | 3,403.4 | 3,767.9 | 3,195.9 | 1,891.8 | 1,934.5 | 2,019.5 | |
| Capital Leases | 0.0 | 0.0 | 1.6 | 1.8 | 2.1 | 1.2 | 1.4 | 2.8 | 3.0 | 3.2 | |
| Def. Tax Liability | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Liabilities | 3,743.3 | 3,809.5 | 3,880.6 | 3,935.6 | 4,025.6 | 4,247.4 | 3,605.4 | 2,374.1 | 2,405.4 | 2,497.8 |
| Total Common Equity | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 222.6 | 222.6 | 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 | |
| Retained Earnings | 594.0 | 507.5 | 446.0 | 436.2 | -3.1 | 8.0 | -174.8 | -295.1 | -272.5 | 34.1 | 81.2 | -897.2 | -734.3 | -545.8 | -463.0 | 83.7 | |
| Comprehensive Income | 1,005.0 | 1.8 | 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 | |
| Total Common Equity | 2,426.3 | 2,340.7 | 2,277.8 | 2,268.1 | 1,653.0 | 1,612.0 | 1,510.0 | 1,163.8 | 1,187.3 | 1,499.6 | 1,446.3 | -71.0 | -27.0 | 119.7 | 201.0 | 747.1 |
| Total Common Equity | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Common Stock | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | 222.6 | |
| Retained Earnings | 533.7 | 496.2 | 507.5 | 516.4 | 594.0 | 1,548.5 | 446.0 | 394.4 | 464.8 | 389.9 | |
| Comprehensive Income | 1.6 | 1.7 | 1.8 | 0.6 | 0.9 | 1.1 | 1,004.5 | 0.5 | 0.6 | 0.5 | |
| Total Common Equity | 2,366.7 | 2,329.3 | 2,340.7 | 2,348.4 | 2,426.3 | 2,376.9 | 2,277.8 | 2,226.4 | 2,296.8 | 2,221.8 |
| Other | TTM | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | 3,859.5 | 3,746.0 | 3,459.0 | 2,374.2 | 2,368.9 | 2,201.0 | 2,065.8 | 1,830.6 | 1,879.2 | 1,404.6 | 1,342.8 | 946.5 | 1,321.0 | 1,434.6 | 1,526.7 | 2,894.6 | |
| Book Value | 2,425.8 | 2,340.2 | 2,277.3 | 2,267.6 | 1,652.5 | 1,611.6 | 1,510.2 | 1,164.2 | 1,187.6 | 1,499.8 | 1,446.3 | -70.6 | -18.1 | 131.1 | 213.5 | 759.0 |
| Other | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 | 1-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Debt | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | |
| Book Value | 2,366.7 | 2,329.3 | 2,340.7 | 2,348.4 | 2,426.3 | 2,376.9 | 2,277.8 | 2,226.4 | 2,296.8 | 2,221.8 |
| Cash Flow From Operating Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 643.0 | 379.1 | 495.6 | 656.4 | 472.7 | -11.1 | 413.0 | 140.0 | -8.4 | -264.3 | 117.5 | 255.4 | -171.7 | -191.1 | -83.8 | -529.0 | 164.0 | |
| Depreciation & Amortization | 273.3 | 328.5 | 339.0 | 230.9 | 156.2 | 153.0 | 144.4 | 122.5 | 125.0 | 143.7 | 143.1 | 54.5 | 83.7 | 102.2 | 115.4 | 202.5 | 214.3 | |
| Stock-Based Compensation | 11.2 | 0.0 | -2.2 | 10.7 | 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 | |
| Change Working Capital | -165.1 | -31.5 | -3.7 | -8.5 | -132.0 | -35.4 | 44.9 | -3.9 | -38.7 | -2.9 | -15.5 | -4.6 | 17.1 | -24.7 | 20.0 | -41.0 | -34.7 | |
| Change In Accounts Receivable | 10.8 | -5.1 | -2.8 | 14.8 | -59.6 | -22.4 | 22.0 | -13.6 | -0.1 | -0.5 | 4.3 | -21.0 | -12.5 | 11.8 | 13.6 | 10.4 | -7.8 | |
| Change In Accounts Payable | 0.0 | 12.5 | 3.4 | 10.5 | 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 | |
| Change In Inventories | -28.2 | -24.0 | 7.5 | -27.7 | -98.6 | -26.7 | 43.9 | -9.8 | -48.8 | -17.0 | -5.4 | 24.9 | 16.5 | 16.8 | -49.8 | 17.6 | -25.0 | |
| Other Non-cash Items | 288.3 | 6.4 | -92.3 | -33.4 | -126.0 | -43.5 | 1.7 | 21.6 | -31.8 | 249.3 | 40.9 | -98.0 | 124.3 | 70.9 | 17.0 | 424.7 | -26.0 | |
| Cash from Operations | 575.9 | 0.0 | 0.0 | 856.2 | 370.9 | 62.9 | 604.1 | 280.2 | 46.2 | 125.7 | 286.0 | 207.3 | 53.4 | -42.7 | 68.6 | 57.2 | 317.6 |
| Cash Flow From Operating Activities | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 227.9 | 40.3 | 0.0 | 0.0 | 66.7 | 60.5 | 187.6 | 180.8 | 118.4 | 156.2 | |
| Depreciation & Amortization | 82.2 | 82.8 | 0.0 | 0.0 | 83.1 | 84.2 | 83.7 | 88.0 | 60.0 | 41.5 | |
| Stock-Based Compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.2 | 0.0 | |
| Change Working Capital | 0.0 | 0.0 | 0.0 | 0.0 | 39.9 | 11.0 | 12.4 | -67.0 | -49.5 | -61.0 | |
| Change In Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.8 | 0.0 | |
| Change In Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Change In Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -28.2 | 0.0 | |
| Other Non-cash Items | -26.8 | -15.5 | 153.5 | 137.9 | 18.0 | 8.9 | -51.0 | 145.5 | 91.7 | -65.3 | |
| Cash from Operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 100.5 | 71.4 |
| Cash Flow From Investing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -2,470.7 | -12.5 | -915.2 | -1,631.4 | -318.0 | -462.4 | -724.3 | -196.0 | -216.3 | -713.6 | -622.5 | -786.8 | -45.0 | -7.0 | -14.5 | -82.4 | -548.9 | |
| Acquisitions | 380.8 | 37.2 | 431.9 | 142.7 | -1.5 | 5.6 | -14.9 | 3.0 | -6.0 | -18.7 | 0.0 | 87.4 | 2.0 | -5.5 | -13.5 | 129.4 | 0.1 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 | 0.0 | -46.1 | 0.0 | 0.0 | 0.0 | -6.0 | -13.3 | -24.5 | 11.0 | |
| Sales of Investment | 251.8 | 0.4 | 0.0 | 251.8 | 0.0 | 14.1 | 0.0 | 0.0 | 17.8 | 27.4 | 0.0 | 0.0 | 0.0 | 2.2 | 23.9 | 46.5 | 276.4 | |
| Other Investing Activities | 425.8 | 0.0 | 0.0 | 1.4 | 80.0 | 80.0 | 23.2 | 2.4 | 5.3 | 28.4 | 225.7 | 240.1 | 64.7 | 25.1 | 14.9 | 356.6 | 1.4 | |
| Cash from Investing | -1,838.0 | 0.0 | 0.0 | -1,235.5 | -239.5 | -363.1 | -716.0 | -190.6 | -199.2 | -722.6 | -396.8 | -459.3 | 21.8 | 8.8 | -2.5 | 425.7 | -260.1 |
| Cash Flow From Investing Activities | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capital Expenditure | -6.9 | -3.2 | -1.9 | -0.5 | -4.3 | -2.4 | -9.4 | -899.1 | -1,477.9 | -84.3 | |
| Acquisitions | 0.0 | 37.2 | 0.0 | 0.0 | 49.5 | 0.0 | 208.4 | 174.0 | 0.0 | -1.5 | |
| Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Sales of Investment | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 251.8 | 0.0 | |
| Other Investing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 251.8 | 0.0 | |
| Cash from Investing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1,226.1 | -85.8 |
| Cash Flow From Financing Activities | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | -2,367.8 | 0.0 | 0.0 | 1,072.9 | -603.5 | -224.7 | -933.0 | -200.5 | -182.5 | -130.0 | -237.7 | -545.5 | -147.1 | -74.5 | -89.0 | -552.4 | -453.3 | |
| Debt Issued | 3,929.2 | 3,746.0 | 287.0 | 2,157.6 | 608.8 | 392.6 | 1,068.2 | 435.7 | 133.9 | 604.6 | 299.5 | 941.8 | -227.4 | -39.0 | -3.2 | -815.5 | 3,347.9 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 52.4 | 5.8 | 98.4 | 0.1 | 0.0 | 98.2 | 0.0 | 52.9 | 4.8 | 0.0 | 0.0 | 0.0 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,380.2 | 146.0 | 298.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | -465.3 | 0.0 | 0.0 | -638.9 | -33.4 | 0.0 | -312.4 | -19.7 | -0.4 | -51.4 | -164.6 | -39.2 | 0.0 | 0.0 | 0.0 | -17.1 | -155.7 | |
| Other Financing Activities | 495.3 | 0.0 | 0.0 | -0.9 | 646.9 | 395.8 | -16.5 | -4.4 | 0.0 | 680.0 | 352.7 | 804.3 | 29.4 | 19.8 | 0.0 | 70.6 | 645.5 | |
| Cash from Financing | 1,343.5 | 0.0 | 0.0 | 433.1 | 10.0 | 223.6 | 124.2 | 19.9 | 116.1 | 498.6 | 48.6 | 219.5 | -64.8 | -49.9 | -89.0 | -499.0 | 36.6 |
| Cash Flow From Financing Activities | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt Repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,215.5 | -45.6 | |
| Debt Issued | 0.0 | 3,586.9 | -83.6 | -75.4 | -44.7 | -68.8 | -234.0 | 634.5 | 2,416.6 | 5.4 | |
| Issuance of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Repurchase of Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -66.8 | -178.1 | |
| Other Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | |
| Cash from Financing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,148.5 | 21.9 |
| Cash position | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 81.4 | -162.2 | 105.2 | 53.8 | 141.5 | -76.6 | 12.3 | 109.5 | -37.0 | -98.3 | -62.1 | 28.7 | 10.3 | -83.8 | -23.0 | -16.1 | 94.1 | |
| Closing Cash Balance | 359.2 | 251.3 | 413.5 | 308.3 | 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 |
| Cash position | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Change in Cash | 61.9 | -287.3 | 40.2 | 23.0 | 92.6 | -38.4 | 61.9 | -11.0 | 22.9 | 7.5 | |
| Closing Cash Balance | 251.3 | 189.4 | 476.7 | 436.5 | 413.5 | 320.9 | 359.2 | 297.4 | 308.3 | 127.4 |
| Free Cash Flow | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | -1,894.8 | 669.9 | -178.8 | -775.2 | 52.9 | -399.5 | -120.3 | 84.2 | -170.1 | -587.9 | -336.4 | -579.4 | 8.4 | -49.7 | 54.1 | -25.2 | -231.3 | |
| Real Free Cash Flow | -1,906.0 | 669.9 | -176.6 | -786.0 | 52.9 | -399.5 | -120.3 | 84.2 | -170.1 | -587.9 | -336.4 | -579.4 | 8.4 | -49.7 | 54.1 | -25.2 | -231.3 |
| Free Cash Flow | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 276.5 | 104.4 | 151.6 | 137.5 | 163.5 | 162.1 | 223.2 | -727.7 | -1,377.4 | -12.9 | |
| Real Free Cash Flow | 276.5 | 104.4 | 151.6 | 137.5 | 163.5 | 162.1 | 223.2 | -727.7 | -1,388.7 | -12.9 |
Nacenění
Finance
Efektivita
Marže
Dividenda
Ostatní
Nacenění
| Ukazatel | Aktuální | Historické | Konkurence |
|---|---|---|---|
| P/E | 18.9 | 8.1 | 81.3 |
| P/S | 3.6 | 1.6 | 15.1 |
| P/B | 3 | -151 | 161.7 |
| P/FCF | 10.7 | -3.9 | 114.2 |
| Market cap | $5.3 | $3.7 |
P/E (Price to Earnings Ratio) – Poměr ceny akcie k zisku za posledních 12 měsíců. Říká, kolik korun investor zaplatí za 1 korunu zisku. Např.: P/E = 15 znamená, že pokud akcie stojí 15 Kč, firma vydělala 1 Kč za poslední rok.
Finance
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Debt to Assets | 58.7 % | 66.2 % | 0 % |
| Debt to Income | 946.2 % | 921.6 % | 0 % |
| Debt to Free cash flow | 535.4 % | -7 % | 0 % |
| Interest expense percentage | 38.6 % | -20 % | 63.2 % |
| Current ratio | 1.9 | 1.5 | 0 |
Efektivita
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| ROE | 16 % | 231.6 % | 0 % |
| ROA | 6.2 % | -1.2 % | 0 % |
| CapEx to Revenue | 0.5 % | 41.7 % | 7.4 % |
| RaD to Revenue | 0 % | 0 % | 0 % |
| ROEM | 23,118,870.6 | 8702777.8 |
Marže
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Gross margin | 32.8 % | 29.3 % | 50.1 % |
| Operating margin | 27.4 % | 9.3 % | 35 % |
| Net margin | 13.1 % | -0.8 % | 30.1 % |
Dividenda
| Ukazatel | Aktuální | Historické | Srovnání |
|---|---|---|---|
| Dividend yield | 0 % | 5.3 % | 0 % |
| Dividend payout percentage | 0 % | 54.5 % | 0 % |
Dividend yield (Dividendový výnos) ukazuje aktuální procentuální výnos z dividend vůči ceně akcie.
Ostatní
| Ukazatel | Aktuální | Historické |
|---|---|---|
| Shares outstanding | 222.6 mil | 124.4 mil |
| Employee count | 0.1 tis | 0.1 tis |
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
Placený obsah
Pro přístup na tuto stránku budete potřebovat placené členství.
Vyzkoušejte placený obsah na akciích: Apple Inc. nebo CEZ, a. s.
