VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
FTDRFrontdoor, Inc.
$74.73$5.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksFTDRCash Flow

Frontdoor, Inc. (FTDR) Cash Flow Statement

10Y historyFree accessUpdated daily

Operational cash flow remains highly seasonal, with FCF margins fluctuating between 3.0% and 27.7% while management continues to prioritize capital returns, including $88 million in quarterly buybacks.

FTDR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16
Cash from Operations410M415M270M202M142M185M207M200M189M194M155M
Operating CF Margin %-19.83%14.65%11.35%8.54%11.55%14.04%14.65%15.02%16.77%15.2%
Operating CF Growth %247.67%53.7%33.66%42.25%-23.24%-10.63%3.5%5.82%-2.58%25.16%-
Net Income260M255M235M171M71M128M112M153M125M160M124M
Depreciation & Amortization93M89M51M37M34M35M34M24M20M17M14M
Stock-Based Compensation10M0026M22M25M17M9M4M4M4M
Deferred Taxes9M9M0-13M-10M-2M0-1M7M-19M1M
Other Non-Cash Items69M33M20M13M30M37M6M4M1M1M3M
Working Capital Changes-31M29M-36M-32M-5M-38M38M11M32M31M12M
Change in Receivables-2M-1M1M02M-2M6M1M4M-33M-40M
Change in Inventory000002M0-1M15M15M0
Change in Payables12M19M-7M-4M15M10M7M7M8M5M0
Cash from Investing-23M31M-622M-32M-35M-31M-31M-61M-10M-11M-55M
Capital Expenditures-25M-26M-39M-32M-40M-31M-32M-22M-27M-15M-11M
CapEx % of Revenue1.18%1.24%2.12%1.8%2.41%1.94%2.17%1.61%2.15%1.3%1.08%
Acquisitions3M3M-583M000-5M-38M00-87M
Investments-----------
Other Investing1M0005M0-1M-3M17M4M43M
Cash from Financing-292M-302M448M-137M-77M-489M-7M-7M-165M-68M-88M
Debt Issued (Net)-22M-29M600M-17M-17M-385M-7M-7M-10M-5M-1M
Equity Issued (Net)-212M-283M-161M-121M-59M-103M00000
Dividends Paid00000000000
Share Repurchases-273M-283M-161M-121M-59M-103M00000
Other Financing-58M10M9M1M-1M-1M00-155M-63M-87M
Net Change in Cash97M145M96M33M30M-335M169M132M14M114M12M
Free Cash Flow385M389M231M170M102M154M175M178M162M179M144M
FCF Margin %18.18%18.59%12.53%9.55%6.14%9.61%11.87%13.04%12.88%15.47%14.12%
FCF Growth %40%68.4%35.88%66.67%-33.77%-12%-1.69%9.88%-9.5%24.31%-
FCF per Share5.335.222.962.101.241.802.052.101.912.111.70
FCF Conversion (FCF/Net Income)1.48x1.63x1.15x1.18x2.00x1.45x1.85x1.31x1.51x1.21x1.25x
Interest Paid00038M29M46M55M59M000
Taxes Paid00072M26M40M37M52M000

Key Metrics

Growth RegimeExpanding
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Seasonal Claims Cost Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Driven By Seasonality

As reported in quarterly filings, the OCF/NI ratio exhibits extreme volatility, ranging from 0.25 in 2024Q3 to 50.50 in 2025Q4, which suggests that net income is a poor proxy for immediate cash generation due to the timing of service contract revenue recognition and claims reserve adjustments.

The significant divergence between net income and operating cash flow appears to be a structural feature of the home warranty model rather than an indicator of poor earnings quality. Investors should monitor how the company manages its claims reserves, as the timing of these accruals often creates temporary distortions in reported net income that do not reflect the underlying cash-generative capacity of the subscription book.

FCF Margins Reflect Operational Seasonality

Based on recent financial statements, FCF margins have fluctuated between 3.0% and 27.7% over the last ten quarters, indicating that while the business is consistently cash-flow positive, its ability to convert revenue into free cash is heavily dependent on the seasonal cadence of appliance repair demand.

The trajectory of free cash flow suggests that Frontdoor maintains a resilient cash engine, even during periods of lower net income. The ability to sustain positive FCF despite the inherent volatility of the claims-heavy summer months implies that the subscription-based renewal model provides a reliable floor for liquidity.

Low Capital Intensity Supports Flexibility

According to historical data, the company maintains a disciplined capital expenditure profile, with CapEx/Revenue ratios consistently remaining below 2.6%, which suggests that the business model requires minimal physical asset investment to support its proprietary contractor network and digital service platform.

The low capital intensity appears to be a key driver of the company's ability to generate significant free cash flow relative to its revenue base. This lean asset structure provides management with the flexibility to allocate capital toward share repurchases or strategic technology investments without compromising the core service fulfillment infrastructure.

Working Capital Swings Mask Performance

As evidenced by the $90 million working capital outflow in 2025Q3 and the $70 million inflow in 2025Q4, Frontdoor's cash flow is significantly impacted by the timing of contract renewals and the subsequent settlement of claims, which creates substantial quarterly variance in operating cash flow.

The cyclical nature of working capital changes appears to be tied to the seasonal peak in service requests, which necessitates higher cash outlays for contractor payments. Analysts should interpret these swings as a reflection of the business's operational rhythm rather than a sign of deteriorating efficiency in collections or payables management.

Aggressive Capital Return Strategy Observed

Based on reported figures, the company has consistently utilized its cash reserves for share repurchases, with quarterly buybacks reaching as high as $88 million in 2025Q4, signaling management's confidence in the long-term value of the renewal book despite the cyclical nature of the housing market.

The consistent deployment of cash toward share buybacks suggests that management views the current valuation as disconnected from the company's underlying cash-generating potential. While this strategy enhances shareholder returns, investors should monitor whether these repurchases limit the company's capacity to fund future technological initiatives or respond to unexpected spikes in claims costs.

FTDR — Frequently Asked Questions

Quick answers to the most common questions about buying FTDR stock.

How much cash does Frontdoor, Inc. (FTDR) generate from operations?

Frontdoor, Inc. (FTDR) generated $415.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Frontdoor, Inc.'s free cash flow?

Frontdoor, Inc. (FTDR) generated $389.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Frontdoor, Inc.'s capital expenditure (CapEx)?

Frontdoor, Inc. (FTDR) spent $26.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Frontdoor, Inc. distribute cash to shareholders?

In 2025, Frontdoor, Inc. (FTDR) spent $283.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.