Name: FTDR Cash Flow - Frontdoor Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

FTDR - Frontdoor, Inc.

USD | NASDAQ | Industrials

FTDR Cash Flow - Frontdoor Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17
Net Income
Net Income	41.0	1.0	106.0	111.0	37.0	9.0	100.0	92.0	34.0	8.0	71.0	70.0	22.0	8.0	28.0	33.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Net Income
Net Income	259.0	255.0	235.0	171.0	71.0	128.0	112.0	153.0	125.0	160.0	124.0
Cash From Operating Activities
Depreciation & Amortization	86.0	89.0	39.0	37.0	34.0	35.0	34.0	24.0	21.0	17.0	8.0
Amortization Of Intangibles	52.0
Cash From Investing Activities
Capital Expenditures	-	26.0	39.0	32.0	40.0	31.0	32.0	22.0	27.0	15.0	11.0
Acquisitions	-	(3.0)
Cash From Financing Activities
Debt Issued	-	0.0	1,216.0	0.0	0.0	638.0	-	-	-	-	-
Debt Repaid	-	-	-
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	-	-	-	-	-	-	-	-	-	-
Net Change In Cash	-	145.0
Free Cash Flow
Free Cash Flow	-	390.0	231.0	170.0	102.0	154.0	175.0	178.0	162.0	179.0	144.0
Free Cash Flow To Equity	-	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Financing Activities
Debt Issued	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Debt Repaid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Issuance	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Repurchased	61.0	-	-	-	71.0	-	-	-	13.0	-	-	-	-	-	-	-	40.0
Dividends Paid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Financing Activities	(7.0)	-	-	-	(7.0)	-	-	-	(4.0)	-	-	-	(3.0)	-	-	-	(3.0)
Cash From Financing Activities	(75.0)	-	-	-	(85.0)	-	-	-	(21.0)	-	-	-	(7.0)	-	-

Cash From Operating Activities
Depreciation & Amortization	20.0	23.0	22.0	21.0	23.0	11.0	10.0	9.0	9.0	10.0	9.0	9.0	9.0	10.0	8.0	8.0	8.0	9.0	8.0	9.0	9.0	9.0	7.0	10.0	8.0	6.0	6.0	6.0	6.0	7.0	5.0	5.0	4.0	-	-	-	-
Amortization Of Intangibles	12.0	15.0	13.0	12.0	13.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	2.0	2.0	2.0
Stock-Based Compensation	10.0	9.0	8.0	9.0	8.0	5.0	6.0	8.0	7.0	5.0	8.0	8.0	5.0	5.0	5.0	6.0	6.0
Deffered Income Tax	(1.0)	-	-	-	(1.0)	-	-	-	0.0	-	-	-	(2.0)	-	-	-	-	-
Asset Impairments	0.0	-	-	-	0.0	-	-	-	0.0	-	0.0	-	-	-	14.0	-	0.0	-
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Receivable	-	-	-	-	1.0	-	-	-	(1.0)	-	-	-	1.0	-	-	-	(2.0)
Change In Inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Payable	(2.0)	-	-	-	5.0	-	-	-	(7.0)	-	-	-	2.0	-	-	-	7.0
Change In Other Working Capital	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Activities	2.0	-	-	-	0.0	-	-	-	(1.0)	-	-	-	-	-	-	-	2.0
Cash From Operating Activities	119.0	-	-	-	124.0	-	-	-	84.0	-	-	-	60.0	-	-

Free Cash Flow
Free Cash Flow	113.0	-	-	-	117.0	-	-	-	74.0	-	-	-	52.0	-	-	-	38.0	-	-	-	45.0	-	-	-	52.0	-	-	-	48.0	-	-	-	44.0	-	-	-	-
Free Cash Flow To Equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow Statement