Frontier Communications Parent, Inc. (FYBR)

FYBR 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	5,758	5,751	5,787	7,155	7,155	8,107
Revenue Growth (YoY)	-0.07%	-0.62%	-19.12%	0%	-11.74%	-
Cost of Revenue	2,868	3,540	2,169	3,602	2,701	3,057
Gross Profit	2,890	2,211	3,618	3,553	4,454	5,050
Selling, General & Admin	1,657	1,646	1,745	1,648	1,648	1,804
Other Operating Expenses	259.92	191	1,182	4,548	1,598	1,780
Operating Expenses	2,352	1,646	2,927	6,196	3,246	3,584
Operating Income	498	565	592	162	959	1,429
Interest Income	84	87	42	374	4	9
Interest Expense	711	653	492	-762	762	1,535
Other Expense / Income	-564	-118	-457	1,784	687	6,425
Pretax Income	116	117	599	-486	-486	-6,522
Income Tax	408	88	158	-84	-84	-611
Net Income	27	29	441	-402	-402	-5,911
Net Income Growth	-92.88%	-93.42%	-	-	-	-
Shares Outstanding (Basic)	246	246	245	244	104	104
Shares Outstanding (Diluted)	247	248	245	244	104	104
Shares Change	0.25%	1.30%	0.35%	133.96%	0.39%	16.04%
EPS (Basic)	0.11	0.12	1.80	-1.64	-3.85	-56.80
EPS (Diluted)	0.11	0.12	1.80	-1.64	-3.85	-56.80
EPS Growth	-92.96%	-93.33%	-	-	-	-
Free Cash Flow	-1,433	-1,867	-1,337	-908	808	-
Free Cash Flow Per Share	-5.80	-7.51	-5.45	-3.71	7.73	2.71
Gross Margin	50.19%	38.45%	62.52%	49.66%	62.25%	62.29%
Operating Margin	8.65%	9.82%	10.23%	2.26%	13.40%	17.63%
Profit Margin	0.47%	0.50%	7.62%	-5.62%	-5.62%	-72.91%
Free Cash Flow Margin	-24.89%	-32.46%	-23.10%	-12.69%	11.29%	-
Effective Tax Rate	351.72%	75.21%	26.38%	-	-	-
EBITDA	2,011	1,980	1,873	350	2,763	3,209
EBITDA Margin	34.93%	34.43%	32.37%	4.89%	38.62%	39.58%
Depreciation & Amortization	1,473	1,415	1,182	1,240	1,598	-
EBIT	538	565	691	-890	1,165	1,429
EBIT Margin	9.34%	9.82%	11.94%	-12.44%	16.28%	17.63%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.