Frontdoor, Inc. (FTDR)

Frontdoor Income Statement

Financials in millions USD. Fiscal year is January - December.

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	1,791	1,780	1,662	1,602	1,474	1,365
Revenue Growth (YoY)	6.73%	7.10%	3.75%	8.68%	7.99%	8.51%
Cost of Revenue	882	895	952	818	758	687
Gross Profit	909	885	710	784	716	678
Selling, General & Admin	591	581	521	511	467	392
Other Operating Expenses	51	53	68	38	42	26
Operating Expenses	642	634	589	549	509	418
Operating Income	267	251	121	235	207	260
Interest Expense / Income	40	40	31	39	57	62
Other Expense / Income	-17	-17	-3	29	1	-6
Pretax Income	244	228	93	167	149	204
Income Tax	61	57	22	39	37	51
Net Income	183	171	71	128	112	153
Net Income Growth	101.10%	140.85%	-44.53%	14.29%	-26.80%	22.40%
Shares Outstanding (Basic)	78	81	82	85	85	85
Shares Outstanding (Diluted)	79	81	82	86	86	85
Shares Change	-3.54%	-1.34%	-4.09%	-	0.71%	0.24%
EPS (Basic)	2.30	2.13	0.87	1.51	1.32	1.81
EPS (Diluted)	2.29	2.12	0.87	1.50	1.31	1.80
EPS Growth	106.31%	143.68%	-42.00%	14.50%	-27.22%	22.45%
Free Cash Flow	192	170	102	154	175	178
Free Cash Flow Per Share	2.45	2.11	1.25	1.81	2.05	2.10
Gross Margin	50.75%	49.72%	42.72%	48.94%	48.58%	49.67%
Operating Margin	14.91%	14.10%	7.28%	14.67%	14.04%	19.05%
Profit Margin	10.22%	9.61%	4.27%	7.99%	7.60%	11.21%
Free Cash Flow Margin	10.72%	9.55%	6.14%	9.61%	11.87%	13.04%
Effective Tax Rate	25.00%	25.00%	23.66%	23.35%	24.83%	25.00%
EBITDA	321	305	158	241	240	290
EBITDA Margin	17.92%	17.13%	9.51%	15.04%	16.28%	21.25%
Depreciation & Amortization	37	37	34	35	34	24
EBIT	284	268	124	206	206	266
EBIT Margin	15.86%	15.06%	7.46%	12.86%	13.98%	19.49%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).