XML 55 R100.htm IDEA: XBRL DOCUMENT v2.4.1.9
Sch1-STATEMENT OF OPERATIONS (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Other income $ 37,775us-gaap_OtherOperatingIncome $ 25,754us-gaap_OtherOperatingIncome $ 25,785us-gaap_OtherOperatingIncome
Operating revenues 559,688us-gaap_Revenues 517,190us-gaap_Revenues 578,361us-gaap_Revenues
General and Administrative Expense 40,787us-gaap_GeneralAndAdministrativeExpense 31,628us-gaap_GeneralAndAdministrativeExpense 33,906us-gaap_GeneralAndAdministrativeExpense
Operating Expenses 632,908us-gaap_OperatingExpenses 641,182us-gaap_OperatingExpenses 594,212us-gaap_OperatingExpenses
Operating Income (Loss) (48,600)us-gaap_OperatingIncomeLoss (100,434)us-gaap_OperatingIncomeLoss 18,908us-gaap_OperatingIncomeLoss
Interest income 47us-gaap_InvestmentIncomeInterest 83us-gaap_InvestmentIncomeInterest 130us-gaap_InvestmentIncomeInterest
Interest expense (75,825)us-gaap_InterestExpense (90,718)us-gaap_InterestExpense (94,089)us-gaap_InterestExpense
Foreign currency exchange (loss) gain (179)us-gaap_ForeignCurrencyTransactionGainLossBeforeTax (92)us-gaap_ForeignCurrencyTransactionGainLossBeforeTax 84us-gaap_ForeignCurrencyTransactionGainLossBeforeTax
Debt conversion expense (41,067)fro_DebtConversionExpense (12,654)fro_DebtConversionExpense 0fro_DebtConversionExpense
Dividends received, net 296fro_DividendsReceivedNet 86fro_DividendsReceivedNet 134fro_DividendsReceivedNet
Other non-operating items, net 1,190us-gaap_OtherNonoperatingIncomeExpense 1,181us-gaap_OtherNonoperatingIncomeExpense 1,110us-gaap_OtherNonoperatingIncomeExpense
Nonoperating Income (Expense) (122,601)us-gaap_NonoperatingIncomeExpense (89,160)us-gaap_NonoperatingIncomeExpense (89,760)us-gaap_NonoperatingIncomeExpense
Net Income (Loss) Attributable to Parent (162,938)us-gaap_NetIncomeLoss (188,509)us-gaap_NetIncomeLoss (82,754)us-gaap_NetIncomeLoss
Parent [Member]      
Other income 635us-gaap_OtherOperatingIncome
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
590us-gaap_OtherOperatingIncome
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
338us-gaap_OtherOperatingIncome
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Operating revenues 635us-gaap_Revenues
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
590us-gaap_Revenues
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
338us-gaap_Revenues
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
General and Administrative Expense 3,125us-gaap_GeneralAndAdministrativeExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
2,961us-gaap_GeneralAndAdministrativeExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
3,995us-gaap_GeneralAndAdministrativeExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Operating Expenses 3,125us-gaap_OperatingExpenses
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
2,961us-gaap_OperatingExpenses
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
3,995us-gaap_OperatingExpenses
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Operating Income (Loss) (2,490)us-gaap_OperatingIncomeLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(2,371)us-gaap_OperatingIncomeLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(3,657)us-gaap_OperatingIncomeLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Interest income 169us-gaap_InvestmentIncomeInterest
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
552us-gaap_InvestmentIncomeInterest
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
1,009us-gaap_InvestmentIncomeInterest
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Interest expense (14,288)us-gaap_InterestExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(10,581)us-gaap_InterestExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(10,125)us-gaap_InterestExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Foreign currency exchange (loss) gain (434)us-gaap_ForeignCurrencyTransactionGainLossBeforeTax
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
51us-gaap_ForeignCurrencyTransactionGainLossBeforeTax
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
249us-gaap_ForeignCurrencyTransactionGainLossBeforeTax
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Debt conversion expense (41,067)fro_DebtConversionExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(12,654)fro_DebtConversionExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
0fro_DebtConversionExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Dividends received, net 786fro_DividendsReceivedNet
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
86fro_DividendsReceivedNet
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
134fro_DividendsReceivedNet
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Other non-operating items, net 1,458us-gaap_OtherNonoperatingIncomeExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(28)us-gaap_OtherNonoperatingIncomeExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(22)us-gaap_OtherNonoperatingIncomeExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Nonoperating Income (Expense) (53,376)us-gaap_NonoperatingIncomeExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(22,574)us-gaap_NonoperatingIncomeExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(8,755)us-gaap_NonoperatingIncomeExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Net income (loss) before equity in net income/loss of subsidiaries (55,866)fro_Netincomelossbeforeequityinnetincomelossofsubsidiaries
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(24,945)fro_Netincomelossbeforeequityinnetincomelossofsubsidiaries
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(12,412)fro_Netincomelossbeforeequityinnetincomelossofsubsidiaries
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Equity in net income/loss of subsidiaries (107,072)fro_Equityinnetincomelossofsubsidiaries
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(163,564)fro_Equityinnetincomelossofsubsidiaries
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
(70,342)fro_Equityinnetincomelossofsubsidiaries
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
Net Income (Loss) Attributable to Parent $ (162,938)us-gaap_NetIncomeLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
$ (188,509)us-gaap_NetIncomeLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember
$ (82,754)us-gaap_NetIncomeLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ParentMember