Frontier Group Holdings, Inc.
NASDAQ:ULCC
5.79 (USD) • At close March 11, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities: | ||||||||||
| Net Income
| 85 | -11 | -37 | -102 | -225 | 251 | 80 | 200 | 146 | 140 |
| Depreciation & Amortization
| 72 | 50 | 45 | 38 | 33 | 46 | 78 | 75 | 54 | 29 |
| Deferred Income Tax
| 0 | 43 | -8 | -32 | -14 | 52 | -72 | -23 | 14 | 22 |
| Stock Based Compensation
| 16 | 14 | 15 | 11 | 8 | 8 | 26 | 42 | 44 | 6 |
| Change In Working Capital
| 37 | -211 | -14 | 338 | -333 | -78 | 70 | -43 | -109 | -78 |
| Accounts Receivables
| 22 | 33 | -28 | -14 | 61 | -6 | 28 | 28 | 15 | 29 |
| Inventory
| 20 | 0 | -40 | 174 | -166 | -18 | 29 | 20 | -5 | -1 |
| Accounts Payables
| -15 | 47 | -4 | 13 | -213 | 24 | -7 | 20 | 6 | 2 |
| Other Working Capital
| 10 | -291 | 58 | 165 | -15 | -78 | 20 | -111 | -125 | -108 |
| Other Non Cash Items
| -292 | -146 | -79 | -37 | -26 | -108 | 7 | -13 | 59 | 65 |
| Operating Cash Flow
| -82 | -261 | -78 | 216 | -557 | 171 | 189 | 238 | 208 | 184 |
| Investing Activities: | ||||||||||
| Investments In Property Plant And Equipment
| -73 | -87 | -152 | -63 | -16 | -62 | -59 | -30 | -146 | -69 |
| Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 |
| Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activites
| -2 | -3 | -2 | -4 | 27 | -17 | -35 | -9 | 3 | 12 |
| Investing Cash Flow
| -75 | -90 | -154 | -67 | 11 | -62 | -59 | -39 | -143 | -57 |
| Financing Activities: | ||||||||||
| Debt Repayment
| 293 | 203 | 7 | 125 | 157 | 31 | -90 | 100 | 91 | 10 |
| Common Stock Issued
| 0 | 0 | 1 | 266 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased
| 0 | -5 | -4 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid
| 0 | 0 | 0 | 0 | 0 | -159 | -211 | -101 | 0 | 0 |
| Other Financing Activities
| -5 | 1 | 72 | 0 | -1 | 89 | 152 | -5 | 0 | -1 |
| Financing Cash Flow
| 288 | 199 | 75 | 391 | 156 | -39 | -149 | -6 | 91 | 9 |
| Other Information: | ||||||||||
| Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change In Cash
| 131 | -152 | -157 | 540 | -390 | 70 | -19 | 193 | 156 | 136 |
| Cash At End Of Period
| 740 | 609 | 761 | 918 | 378 | 768 | 698 | 612 | 419 | 263 |