Frontdoor, Inc.
NASDAQ:FTDR · NASDAQ Global Select
+$1.40 today
Vol 0.99M · Avg 0.63M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $255.0M +8.5% | $235.0M +37.4% | $171.0M +140.8% | $71.0M -44.5% | $128.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $89.0M +74.5% | $51.0M +37.8% | $37.0M +8.8% | $34.0M -2.9% | $35.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $9.0M | $0 +100.0% | -$13.0M -30.0% | -$10.0M -400.0% | -$2.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 -100.0% | $26.0M +18.2% | $22.0M -12.0% | $25.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $29.0M +180.6% | -$36.0M -12.5% | -$32.0M -540.0% | -$5.0M +86.8% | -$38.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$1.0M -200.0% | $1.0M | $0 -100.0% | $2.0M +200.0% | -$2.0M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 -100.0% | $2.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $19.0M +371.4% | -$7.0M -75.0% | -$4.0M -126.7% | $15.0M +50.0% | $10.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $11.0M +136.7% | -$30.0M -7.1% | -$28.0M -27.3% | -$22.0M +54.2% | -$48.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $33.0M +65.0% | $20.0M +53.8% | $13.0M -56.7% | $30.0M -18.9% | $37.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $415.0M +53.7% | $270.0M +33.7% | $202.0M +42.3% | $142.0M -23.2% | $185.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$26.0M +33.3% | -$39.0M -21.9% | -$32.0M +20.0% | -$40.0M -29.0% | -$31.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $3.0M +100.5% | -$583.0M | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$6.0M | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $60.0M | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 -100.0% | $5.0M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $31.0M +105.0% | -$622.0M -1843.8% | -$32.0M +8.6% | -$35.0M -12.9% | -$31.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$29.0M -104.8% | $600.0M +3629.4% | -$17.0M +0.0% | -$17.0M +95.6% | -$385.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$283.0M -75.8% | -$161.0M -33.1% | -$121.0M -105.1% | -$59.0M +42.7% | -$103.0M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $10.0M +11.1% | $9.0M +800.0% | $1.0M +200.0% | -$1.0M +0.0% | -$1.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$302.0M -167.4% | $448.0M +427.0% | -$137.0M -77.9% | -$77.0M +84.3% | -$489.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $1.0M | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $145.0M +51.0% | $96.0M +190.9% | $33.0M +10.0% | $30.0M +109.0% | -$335.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $389.0M +68.4% | $231.0M +35.9% | $170.0M +66.7% | $102.0M -33.8% | $154.0M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Brinker International, Inc.
NYSE:EAT
$7.12B
Crocs, Inc.
NASDAQ:CROX
$6.28B
Acushnet Holdings Corp.
NYSE:GOLF
$6.27B
Sealed Air Corporation
SEE
$6.21B
Meritage Homes Corporation
NYSE:MTH
$5.01B
Reynolds Consumer Products Inc.
NASDAQ:REYN
$4.97B
Group 1 Automotive, Inc.
NYSE:GPI
$3.68B
Asbury Automotive Group, Inc.
NYSE:ABG
$3.62B
Bright Horizons Family Solutions Inc.
NYSE:BFAM
$3.35B
Graphic Packaging Holding Company
NYSE:GPK
$3.20B
SEC Filings
Recent regulatory filings
No filings found.
Does FTDR generate free cash flow?
Frontdoor, Inc. (FTDR) generated $389.00M of free cash flow in fiscal 2025.
How much operating cash flow does FTDR produce?
Operating cash flow was $415.00M, before capital expenditures of $26.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.