Frontier Communications Parent, Inc.
Frontier Communications Parent, Inc., together with its subsidiaries, provides communications services for consumer and business customers in 25 states in the United States. It offers data and Internet, voice, video, and other services. The company was f…
Telecommunications Services
US, Norwalk [HQ]
Cash Flow Statements
14 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Cash Flow (OCF) | - - | - - | - - | - - | - - | - - | - - | - - | - - | 1,508.00 | 1,989.00 | 797.00 | 1,401.00 | 1,344.00 | |
| Operating Cash (Net) | - - | - - | - - | - - | - - | - - | - - | - - | - - | 1,508.00 | 1,989.00 | 797.00 | 1,401.00 | 1,344.00 | |
| Accounts Receivable | - - | - - | - - | - - | - - | - - | - - | - - | - - | 48.00 | 73.00 | 95.00 | -7.00 | -43.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | - - | - - | - - | -122.00 | 342.00 | -53.00 | 51.00 | 55.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | - - | - - | - - | - - | - - | - - | - - | - - | - - | -79.00 | 374.00 | 136.00 | -565.00 | -308.00 | |
| Other WC | - - | - - | - - | - - | - - | - - | - - | - - | - - | -5.00 | -8.00 | 94.00 | -609.00 | -320.00 | |
| Investing Activities | |||||||||||||||
| Used Cash (Net) | - - | - - | - - | - - | - - | - - | - - | - - | - - | -1,134.00 | -19.00 | -1,683.00 | -4,468.00 | -2,556.00 | |
| Capital Expenditure | - - | - - | - - | - - | - - | - - | - - | - - | - - | -1,226.00 | -1,181.00 | -1,705.00 | -2,738.00 | -3,211.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -4,350.00 | -2,337.00 | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 2,600.00 | 2,950.00 | |
| Property, Plant, Equipment (P&PE) | - - | - - | - - | - - | - - | - - | - - | - - | - - | -1,226.00 | -1,181.00 | -1,705.00 | -2,738.00 | -3,211.00 | |
| Acquisitions (Net) | - - | - - | - - | - - | - - | - - | - - | - - | - - | 88.00 | 1,131.00 | 16.00 | 13.00 | 36.00 | |
| Other Investing Activities | - - | - - | - - | - - | - - | - - | - - | - - | - - | 4.00 | 31.00 | 6.00 | 7.00 | 6.00 | |
| Financing Activities | |||||||||||||||
| Used Cash (Net) | - - | - - | - - | - - | - - | - - | - - | - - | - - | -32.00 | -893.00 | -1,177.00 | -1,211.00 | -2,129.00 | |
| Debt Repayment | - - | - - | - - | - - | - - | - - | - - | - - | - - | -2,518.00 | -5,720.00 | -38.00 | -33.00 | -2,153.00 | |
| Dividends Paid | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 8 | 9 | |
| Issued | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -8.00 | -9.00 | |
| Other Financing Activities | - - | - - | - - | - - | - - | - - | - - | - - | - - | 2,550.00 | 4,827.00 | 1,215.00 | 1,252.00 | 4,282.00 | |
| Cash Balances | |||||||||||||||
| Begin of Period | - - | - - | - - | - - | - - | - - | - - | - - | - - | 404.00 | 810.00 | 1,887.00 | 2,178.00 | 322.00 | |
| End of Period | - - | - - | - - | - - | - - | - - | - - | - - | - - | 810.00 | 1,887.00 | 2,178.00 | 322.00 | 1,125.00 | |
| Change | - - | - - | - - | - - | - - | - - | - - | - - | - - | 406.00 | 1,077.00 | 291.00 | -1,856.00 | 803.00 | |
| Non-Cash Balances | |||||||||||||||
| Depreciation and Amortization | - - | - - | - - | - - | - - | - - | - - | - - | - - | 1,780.00 | 1,598.00 | 1,240.00 | 1,182.00 | 1,415.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | 15.00 | 3.00 | 17.00 | 82.00 | 108.00 | |
| Other | - - | - - | - - | - - | - - | - - | - - | - - | - - | 6,322.00 | 507.00 | -5,484.00 | 97.00 | 22.00 | |
| Highlighted metrics | |||||||||||||||
| Free Cash Flow (FCF) | - - | - - | - - | - - | - - | - - | - - | - - | - - | 282.00 | 808.00 | -908.00 | -1,337.00 | -1,867.00 | |
| Cash Conversion Cycle (CCC) | - - | - - | - - | - - | - - | - - | - - | - - | - - | -22.00 | -51.00 | -122.00 | -356.00 | -85.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -916.00 |