frontdoor, inc(NASDAQ:FTDR)
frontdoor, inc. provides home service plans in the United States. The company's home service plans cover the repair or replacement of principal components of approximately 20 home systems and appliances, including electrical, plumbing, water heaters, refrigerators, dishwashers, and ranges/ovens/cook...
Website: http://www.frontdoorhome.com
Founded: 1971
Full Time Employees: 2,300
Sector: Consumer Cyclical
Industry: Personal Services
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 433,000,000 | 618,000,000 | 617,000,000 | 426,000,000 | 382,000,000 | 540,000,000 | 542,000,000 | 378,000,000 | 366,000,000 | 524,000,000 | 523,000,000 | 367,000,000 | 340,000,000 | 484,000,000 | 487,000,000 | 351,000,000 | 339,000,000 | 471,000,000 | 462,000,000 | 329,000,000 | 323,000,000 | 440,000,000 | 417,000,000 | 294,000,000 | 300,000,000 | 407,000,000 | 388,000,000 | 271,000,000 | 279,000,000 | 377,000,000 |
yoy | 13.35% | 14.44% | 13.84% | 12.70% | 4.37% | 3.05% | 3.63% | 3.00% | 7.65% | 8.26% | 7.39% | 4.56% | 0.29% | 2.76% | 5.41% | 6.69% | 4.95% | 7.05% | 10.79% | 11.90% | 7.67% | 8.11% | 7.47% | 8.49% | 7.53% | 7.96% | ||||
qoq | -29.94% | 0.16% | 44.84% | 11.52% | -29.26% | -0.37% | 43.39% | 3.28% | -30.15% | 0.19% | 42.51% | 7.94% | -29.75% | -0.62% | 38.75% | 3.54% | -28.03% | 1.95% | 40.43% | 1.86% | -26.59% | 5.52% | 41.84% | -2.00% | -26.29% | 4.90% | 43.17% | -2.87% | -25.99% | |
cost of services rendered | 220,000,000 | 264,000,000 | 261,000,000 | 191,000,000 | 197,000,000 | 235,000,000 | 237,000,000 | 184,000,000 | 189,000,000 | 256,000,000 | 253,000,000 | 197,000,000 | 195,000,000 | 274,000,000 | 276,000,000 | 207,000,000 | 199,000,000 | 217,000,000 | 221,000,000 | 181,000,000 | 186,000,000 | 225,000,000 | 200,000,000 | 147,000,000 | 161,000,000 | 201,000,000 | 183,000,000 | 143,000,000 | 154,000,000 | 202,000,000 |
gross profit | 213,000,000 | 353,000,000 | 356,000,000 | 235,000,000 | 185,000,000 | 306,000,000 | 306,000,000 | 195,000,000 | 177,000,000 | 268,000,000 | 270,000,000 | 170,000,000 | 145,000,000 | 210,000,000 | 211,000,000 | 144,000,000 | 140,000,000 | 254,000,000 | 242,000,000 | 148,000,000 | 137,000,000 | 215,000,000 | 218,000,000 | 147,000,000 | 139,000,000 | 206,000,000 | 205,000,000 | 128,000,000 | 124,000,000 | 176,000,000 |
yoy | 15.14% | 15.36% | 16.34% | 20.51% | 4.52% | 14.18% | 13.33% | 14.71% | 22.07% | 27.62% | 27.96% | 18.06% | 3.57% | -17.32% | -12.81% | -2.70% | 2.19% | 18.14% | 11.01% | 0.68% | -1.44% | 4.37% | 6.34% | 14.84% | 12.10% | 17.05% | ||||
qoq | -39.66% | -0.84% | 51.49% | 27.03% | -39.54% | 0.00% | 56.92% | 10.17% | -33.96% | -0.74% | 58.82% | 17.24% | -30.95% | -0.47% | 46.53% | 2.86% | -44.88% | 4.96% | 63.51% | 8.03% | -36.28% | -1.38% | 48.30% | 5.76% | -32.52% | 0.49% | 60.16% | 3.23% | -29.55% | |
gross margin % | 49.19% | 57.12% | 57.70% | 55.16% | 48.43% | 56.67% | 56.46% | 51.59% | 48.36% | 51.15% | 51.63% | 46.32% | 42.65% | 43.39% | 43.33% | 41.03% | 41.30% | 53.93% | 52.38% | 44.98% | 42.41% | 48.86% | 52.28% | 50.00% | 46.33% | 50.61% | 52.84% | 47.23% | 44.44% | 46.68% |
selling and administrative expenses | 171,000,000 | 174,000,000 | 172,000,000 | 151,000,000 | 156,000,000 | 154,000,000 | 167,000,000 | 135,000,000 | 142,000,000 | 152,000,000 | 162,000,000 | 125,000,000 | 118,000,000 | 137,000,000 | 140,000,000 | 125,000,000 | 119,000,000 | 138,000,000 | 136,000,000 | 118,000,000 | 109,000,000 | 129,000,000 | 125,000,000 | 105,000,000 | 95,000,000 | 104,000,000 | 104,000,000 | 89,000,000 | 79,000,000 | 90,000,000 |
depreciation and amortization expense | 23,000,000 | 22,000,000 | 21,000,000 | 23,000,000 | 11,000,000 | 10,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 8,000,000 | 8,000,000 | 8,000,000 | 8,000,000 | 8,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 7,000,000 | 10,000,000 | 8,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | ||
restructuring charges | 3,000,000 | 1,000,000 | 1,000,000 | 3,000,000 | 3,000,000 | 1,000,000 | 10,000,000 | 5,000,000 | 1,000,000 | 2,000,000 | 5,000,000 | 12,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 4,000,000 | 1,000,000 | 3,000,000 | ||||||||||||
interest expense | 20,000,000 | 20,000,000 | 20,000,000 | 19,000,000 | 11,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 9,000,000 | 8,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 12,000,000 | 13,000,000 | 14,000,000 | 14,000,000 | 14,000,000 | 15,000,000 | 15,000,000 | 16,000,000 | 16,000,000 | 16,000,000 | 16,000,000 | 7,000,000 |
interest and net investment income | -6,000,000 | -6,000,000 | -4,000,000 | -6,000,000 | -5,000,000 | -5,000,000 | -5,000,000 | -5,000,000 | -4,000,000 | -4,000,000 | -4,000,000 | -3,000,000 | -250,000 | -1,000,000 | -2,000,000 | -1,000,000 | -2,000,000 | -2,000,000 | -1,000,000 | |||||||||||
income before income taxes | 2,000,000 | 142,000,000 | 146,000,000 | 48,000,000 | 6,000,000 | 134,000,000 | 124,000,000 | 45,000,000 | 12,000,000 | 96,000,000 | 93,000,000 | 29,000,000 | 8,000,000 | 39,000,000 | 43,000,000 | 3,000,000 | 7,000,000 | 101,000,000 | 54,000,000 | 5,000,000 | 1,000,000 | 65,000,000 | 65,000,000 | 17,000,000 | 24,000,000 | 82,000,000 | 81,000,000 | 18,000,000 | 23,000,000 | 65,000,000 |
provision for income taxes | 1,000,000 | 37,000,000 | 36,000,000 | 11,000,000 | -3,000,000 | 34,000,000 | 32,000,000 | 11,000,000 | 3,000,000 | 24,000,000 | 23,000,000 | 7,000,000 | -1,000,000 | 11,000,000 | 10,000,000 | 2,000,000 | 25,000,000 | 14,000,000 | 1,000,000 | 16,000,000 | 17,000,000 | 4,000,000 | 5,000,000 | 21,000,000 | 20,000,000 | 5,000,000 | ||||
net income | 2,000,000 | 106,000,000 | 111,000,000 | 37,000,000 | 9,000,000 | 100,000,000 | 92,000,000 | 34,000,000 | 8,000,000 | 71,000,000 | 70,000,000 | 22,000,000 | 8,000,000 | 28,000,000 | 33,000,000 | 2,000,000 | 6,000,000 | 76,000,000 | 40,000,000 | 5,000,000 | 1,000,000 | 49,000,000 | 49,000,000 | 13,000,000 | 19,000,000 | 61,000,000 | 60,000,000 | 13,000,000 | 17,000,000 | 49,000,000 |
yoy | -77.78% | 6.00% | 20.65% | 8.82% | 12.50% | 40.85% | 31.43% | 54.55% | 0.00% | 153.57% | 112.12% | 1000.00% | 33.33% | -63.16% | -17.50% | -60.00% | 500.00% | 55.10% | -18.37% | -61.54% | -94.74% | -19.67% | -18.33% | 0.00% | 11.76% | 24.49% | ||||
qoq | -98.11% | -4.50% | 200.00% | 311.11% | -91.00% | 8.70% | 170.59% | 325.00% | -88.73% | 1.43% | 218.18% | 175.00% | -71.43% | -15.15% | 1550.00% | -66.67% | -92.11% | 90.00% | 700.00% | 400.00% | -97.96% | 0.00% | 276.92% | -31.58% | -68.85% | 1.67% | 361.54% | -23.53% | -65.31% | |
net income margin % | 0.46% | 17.15% | 17.99% | 8.69% | 2.36% | 18.52% | 16.97% | 8.99% | 2.19% | 13.55% | 13.38% | 5.99% | 2.35% | 5.79% | 6.78% | 0.57% | 1.77% | 16.14% | 8.66% | 1.52% | 0.31% | 11.14% | 11.75% | 4.42% | 6.33% | 14.99% | 15.46% | 4.80% | 6.09% | 13.00% |
other comprehensive loss, net of income taxes: | ||||||||||||||||||||||||||||||
unrealized loss on derivative instruments, net of income taxes | 1,000,000 | -1,000,000 | -5,000,000 | |||||||||||||||||||||||||||
total other comprehensive loss, net of income taxes | -3,250,000 | -1,000,000 | -5,000,000 | |||||||||||||||||||||||||||
comprehensive income | 3,000,000 | 105,000,000 | 106,000,000 | 30,000,000 | 6,000,000 | 97,000,000 | 91,000,000 | 35,000,000 | 5,000,000 | 72,000,000 | 73,000,000 | 20,000,000 | ||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||
basic | 0.04 | 1.45 | 1.51 | 0.5 | 0.13 | 1.32 | 1.18 | 0.43 | 0.12 | 0.89 | 0.86 | 0.27 | 0.1 | 0.34 | 0.4 | 0.02 | 0.09 | 0.89 | 0.47 | 0.06 | 0.02 | 0.57 | 0.57 | 0.15 | 0.22 | 0.72 | 0.71 | 0.15 | ||
diluted | 0.04 | 1.42 | 1.48 | 0.49 | 0.11 | 1.3 | 1.18 | 0.43 | 0.12 | 0.89 | 0.85 | 0.27 | 0.1 | 0.34 | 0.4 | 0.02 | 0.08 | 0.89 | 0.47 | 0.06 | 0.02 | 0.57 | 0.57 | 0.15 | 0.22 | 0.72 | 0.71 | 0.15 | ||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||
basic | 73.1 | 72.8 | 73.5 | 74.7 | 77 | 76.2 | 77.7 | 78.3 | 80.5 | 80.1 | 81.4 | 81.5 | 81.8 | 81.5 | 82.1 | 82.3 | 85.1 | 85.5 | 85.5 | 85.4 | 85.2 | 85.3 | 85.2 | 85.1 | 84.7 | 84.7 | 84.6 | 84.6 | 84.5 | |
diluted | 74.5 | 74.4 | 74.7 | 76.3 | 78 | 77.1 | 78.1 | 79 | 80.9 | 80.6 | 81.8 | 81.9 | 82 | 81.6 | 82.2 | 82.6 | 85.5 | 85.9 | 86 | 86 | 85.5 | 85.6 | 85.5 | 85.4 | 84.9 | 84.9 | 84.8 | 84.7 | 84.7 | |
other comprehensive income, net of income taxes: | ||||||||||||||||||||||||||||||
unrealized gain on derivative instruments, net of income taxes | -7,000,000 | -3,000,000 | -4,000,000 | -1,000,000 | 2,000,000 | -5,000,000 | 3,000,000 | -2,000,000 | ||||||||||||||||||||||
total other comprehensive income, net of income taxes | -7,000,000 | -3,000,000 | -4,000,000 | -1,000,000 | 2,000,000 | -5,000,000 | 3,000,000 | -2,000,000 | ||||||||||||||||||||||
goodwill and intangibles impairment | 14,000,000 | |||||||||||||||||||||||||||||
loss on extinguishment of debt | 30,000,000 | 1,000,000 | ||||||||||||||||||||||||||||
net unrealized gain on derivative instruments | 1,000,000 | 9,000,000 | 4,000,000 | 13,000,000 | 5,000,000 | 2,000,000 | 7,000,000 | -3,750,000 | 1,000,000 | |||||||||||||||||||||
total comprehensive income | 9,000,000 | 37,000,000 | 37,000,000 | 15,000,000 | 12,000,000 | 79,000,000 | 41,000,000 | 12,000,000 | 5,000,000 | 50,000,000 | 48,000,000 | -2,000,000 | 22,000,000 | 57,000,000 | 53,000,000 | 8,000,000 | 8,000,000 | 49,000,000 | ||||||||||||
interest and net investment loss | 3,000,000 | |||||||||||||||||||||||||||||
spin-off charges | 1,000,000 | 1,000,000 | 8,000,000 | |||||||||||||||||||||||||||
other comprehensive income, net of income taxes | -3,750,000 | 1,000,000 | ||||||||||||||||||||||||||||
net unrealized loss on derivative instruments | -1,000,000 | -15,000,000 | 4,000,000 | -3,000,000 | -7,000,000 | -5,000,000 | ||||||||||||||||||||||||
affiliate royalty expense | 1,000,000 | |||||||||||||||||||||||||||||
interest income from affiliate | ||||||||||||||||||||||||||||||
net unrealized gain on securities | ||||||||||||||||||||||||||||||
other comprehensive loss, net of income taxes | -3,750,000 | -3,000,000 | ||||||||||||||||||||||||||||
depreciation expense | 4,000,000 | 3,000,000 | ||||||||||||||||||||||||||||
amortization expense | 2,000,000 | 2,000,000 | ||||||||||||||||||||||||||||
benefit from income taxes | 9,000,000 | 16,000,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets: | ||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||
cash and cash equivalents | 566,000,000 | 563,000,000 | 562,000,000 | 506,000,000 | 421,000,000 | 375,000,000 | 419,000,000 | 378,000,000 | 325,000,000 | 320,000,000 | 344,000,000 | 337,000,000 | 292,000,000 | 244,000,000 | 269,000,000 | 255,000,000 | 262,000,000 | 309,000,000 | 323,000,000 | 538,000,000 | 597,000,000 | 551,000,000 | 545,000,000 | 482,000,000 | 428,000,000 | 425,000,000 | 420,000,000 | 341,000,000 | 296,000,000 | 305,000,000 |
marketable securities | 15,000,000 | 2,000,000 | 2,000,000 | 7,000,000 | 7,000,000 | 5,000,000 | 7,000,000 | 9,000,000 | 9,000,000 | |||||||||||||||||||||
receivables, less allowance of 4 and 4, respectively | 10,000,000 | 10,000,000 | 10,000,000 | 11,000,000 | 6,000,000 | 5,000,000 | ||||||||||||||||||||||||
prepaid expenses and other current assets | 44,000,000 | 39,000,000 | 37,000,000 | 36,000,000 | 42,000,000 | 28,000,000 | 30,000,000 | 30,000,000 | 32,000,000 | 31,000,000 | 27,000,000 | 38,000,000 | ||||||||||||||||||
assets held for sale | 4,000,000 | 5,000,000 | ||||||||||||||||||||||||||||
total current assets | 624,000,000 | 695,000,000 | 620,000,000 | 554,000,000 | 488,000,000 | 484,000,000 | 463,000,000 | 412,000,000 | 363,000,000 | 429,000,000 | 391,000,000 | 381,000,000 | 330,000,000 | 343,000,000 | 310,000,000 | 282,000,000 | 295,000,000 | 385,000,000 | 356,000,000 | 573,000,000 | 626,000,000 | 624,000,000 | 577,000,000 | 510,000,000 | 461,000,000 | 489,000,000 | 448,000,000 | 369,000,000 | 330,000,000 | 361,000,000 |
other assets: | ||||||||||||||||||||||||||||||
property and equipment | 57,000,000 | 59,000,000 | 68,000,000 | 70,000,000 | 73,000,000 | 68,000,000 | 68,000,000 | 64,000,000 | 60,000,000 | 64,000,000 | 66,000,000 | 66,000,000 | 66,000,000 | 64,000,000 | 66,000,000 | 68,000,000 | 66,000,000 | 64,000,000 | 62,000,000 | 61,000,000 | 60,000,000 | 62,000,000 | 59,000,000 | 55,000,000 | 51,000,000 | 49,000,000 | 49,000,000 | 48,000,000 | 47,000,000 | 46,000,000 |
goodwill | 959,000,000 | 971,000,000 | 972,000,000 | 964,000,000 | 967,000,000 | 503,000,000 | 503,000,000 | 503,000,000 | 503,000,000 | 503,000,000 | 503,000,000 | 503,000,000 | 503,000,000 | 503,000,000 | 512,000,000 | 512,000,000 | 512,000,000 | 512,000,000 | 512,000,000 | 512,000,000 | 512,000,000 | 512,000,000 | 502,000,000 | 501,000,000 | 501,000,000 | 477,000,000 | 477,000,000 | 476,000,000 | 476,000,000 | 476,000,000 |
intangible assets | 398,000,000 | 400,000,000 | 412,000,000 | 435,000,000 | 448,000,000 | 141,000,000 | 142,000,000 | 143,000,000 | 143,000,000 | 144,000,000 | 145,000,000 | 146,000,000 | 148,000,000 | 149,000,000 | 155,000,000 | 157,000,000 | 159,000,000 | 161,000,000 | 164,000,000 | 167,000,000 | 170,000,000 | 173,000,000 | 187,000,000 | 188,000,000 | 191,000,000 | 155,000,000 | 156,000,000 | 156,000,000 | 158,000,000 | 160,000,000 |
operating lease right-of-use assets | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 8,000,000 | 8,000,000 | 8,000,000 | 7,000,000 | 3,000,000 | 8,000,000 | 9,000,000 | 10,000,000 | 11,000,000 | 9,000,000 | 10,000,000 | 16,000,000 | 17,000,000 | 19,000,000 | 19,000,000 | 20,000,000 | 15,000,000 | 15,000,000 | 14,000,000 | 14,000,000 | 17,000,000 | 17,000,000 | 18,000,000 | 18,000,000 | ||
long-term marketable securities | 38,000,000 | |||||||||||||||||||||||||||||
deferred reinsurance | 66,000,000 | 68,000,000 | 68,000,000 | 67,000,000 | 65,000,000 | |||||||||||||||||||||||||
deferred customer acquisition costs | 14,000,000 | 13,000,000 | 12,000,000 | 11,000,000 | 11,000,000 | 10,000,000 | 11,000,000 | 11,000,000 | 12,000,000 | 12,000,000 | 14,000,000 | 17,000,000 | 16,000,000 | 17,000,000 | 18,000,000 | 18,000,000 | 16,000,000 | 16,000,000 | 18,000,000 | 20,000,000 | 19,000,000 | 18,000,000 | 18,000,000 | 18,000,000 | 18,000,000 | 18,000,000 | 19,000,000 | 20,000,000 | ||
other assets | 17,000,000 | 15,000,000 | 3,000,000 | 4,000,000 | 2,000,000 | 3,000,000 | 4,000,000 | 6,000,000 | 5,000,000 | 8,000,000 | 8,000,000 | 6,000,000 | 8,000,000 | 10,000,000 | 4,000,000 | 5,000,000 | 5,000,000 | 4,000,000 | 5,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 4,000,000 | 6,000,000 | 11,000,000 | 11,000,000 | 12,000,000 | 12,000,000 | 10,000,000 | 3,000,000 |
total assets | 2,142,000,000 | 2,227,000,000 | 2,172,000,000 | 2,121,000,000 | 2,107,000,000 | 1,217,000,000 | 1,200,000,000 | 1,146,000,000 | 1,089,000,000 | 1,168,000,000 | 1,136,000,000 | 1,128,000,000 | 1,082,000,000 | 1,095,000,000 | 1,076,000,000 | 1,058,000,000 | 1,069,000,000 | 1,161,000,000 | 1,135,000,000 | 1,355,000,000 | 1,405,000,000 | 1,407,000,000 | 1,361,000,000 | 1,291,000,000 | 1,250,000,000 | 1,217,000,000 | 1,179,000,000 | 1,097,000,000 | 1,041,000,000 | 1,065,000,000 |
liabilities and shareholders' equity: | ||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||
accounts payable | 89,000,000 | 104,000,000 | 106,000,000 | 76,000,000 | 71,000,000 | 91,000,000 | 107,000,000 | 70,000,000 | 76,000,000 | 87,000,000 | 78,000,000 | 82,000,000 | 80,000,000 | 89,000,000 | 96,000,000 | 73,000,000 | 66,000,000 | 76,000,000 | 82,000,000 | 66,000,000 | 55,000,000 | 69,000,000 | 74,000,000 | 55,000,000 | 48,000,000 | 55,000,000 | 58,000,000 | 48,000,000 | 41,000,000 | 45,000,000 |
accrued liabilities: | ||||||||||||||||||||||||||||||
payroll and related expenses | 47,000,000 | 36,000,000 | 33,000,000 | 29,000,000 | 44,000,000 | 29,000,000 | 18,000,000 | 18,000,000 | 38,000,000 | 29,000,000 | 20,000,000 | 19,000,000 | 22,000,000 | 23,000,000 | 18,000,000 | 17,000,000 | 24,000,000 | 23,000,000 | 17,000,000 | 19,000,000 | 23,000,000 | 24,000,000 | 17,000,000 | 12,000,000 | 17,000,000 | 15,000,000 | 12,000,000 | 8,000,000 | 10,000,000 | 9,000,000 |
home warranty claims | 69,000,000 | 71,000,000 | 91,000,000 | 63,000,000 | 74,000,000 | 73,000,000 | 90,000,000 | 64,000,000 | 76,000,000 | |||||||||||||||||||||
income taxes payable | 26,000,000 | 36,000,000 | ||||||||||||||||||||||||||||
other | 34,000,000 | 31,000,000 | 54,000,000 | 40,000,000 | 28,000,000 | 42,000,000 | 38,000,000 | 33,000,000 | 22,000,000 | 40,000,000 | 34,000,000 | 29,000,000 | 21,000,000 | 27,000,000 | 23,000,000 | 23,000,000 | 28,000,000 | 33,000,000 | 35,000,000 | 32,000,000 | 32,000,000 | 36,000,000 | 41,000,000 | 38,000,000 | 29,000,000 | 35,000,000 | 43,000,000 | 28,000,000 | 26,000,000 | 12,000,000 |
deferred revenue | 107,000,000 | 94,000,000 | 104,000,000 | 177,000,000 | 123,000,000 | 89,000,000 | 95,000,000 | 158,000,000 | 102,000,000 | 98,000,000 | 107,000,000 | 167,000,000 | 121,000,000 | 113,000,000 | 126,000,000 | 190,000,000 | 155,000,000 | 147,000,000 | 162,000,000 | 227,000,000 | 187,000,000 | 179,000,000 | 173,000,000 | 227,000,000 | 188,000,000 | 180,000,000 | 183,000,000 | 219,000,000 | 185,000,000 | 176,000,000 |
current portion of long-term debt | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 9,000,000 |
total current liabilities | 402,000,000 | 401,000,000 | 416,000,000 | 414,000,000 | 369,000,000 | 341,000,000 | 365,000,000 | 360,000,000 | 331,000,000 | 364,000,000 | 365,000,000 | 396,000,000 | 364,000,000 | 391,000,000 | 404,000,000 | 402,000,000 | 378,000,000 | 394,000,000 | 424,000,000 | 439,000,000 | 403,000,000 | 412,000,000 | 416,000,000 | 398,000,000 | 364,000,000 | 373,000,000 | 396,000,000 | 374,000,000 | 345,000,000 | 476,000,000 |
long-term debt | 1,144,000,000 | 1,151,000,000 | 1,157,000,000 | 1,164,000,000 | 1,170,000,000 | 565,000,000 | 569,000,000 | 573,000,000 | 577,000,000 | 580,000,000 | 584,000,000 | 588,000,000 | 592,000,000 | 596,000,000 | 600,000,000 | 604,000,000 | 608,000,000 | 612,000,000 | 616,000,000 | 868,000,000 | 968,000,000 | 969,000,000 | 971,000,000 | 972,000,000 | 973,000,000 | 974,000,000 | 975,000,000 | 976,000,000 | 977,000,000 | 978,000,000 |
other long-term liabilities: | ||||||||||||||||||||||||||||||
deferred tax liabilities | 53,000,000 | 52,000,000 | 38,000,000 | 45,000,000 | 49,000,000 | 24,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 28,000,000 | 31,000,000 | 37,000,000 | ||||||||||||||||||
operating lease liabilities | 18,000,000 | 18,000,000 | 19,000,000 | 20,000,000 | 20,000,000 | 21,000,000 | 21,000,000 | 20,000,000 | 16,000,000 | 16,000,000 | 16,000,000 | 17,000,000 | 18,000,000 | 16,000,000 | 17,000,000 | 18,000,000 | 19,000,000 | 21,000,000 | 22,000,000 | 23,000,000 | 18,000,000 | 18,000,000 | 17,000,000 | 18,000,000 | 20,000,000 | 20,000,000 | 21,000,000 | 21,000,000 | ||
unearned insurance premium | 236,000,000 | 238,000,000 | 238,000,000 | 234,000,000 | 233,000,000 | |||||||||||||||||||||||||
long-term deferred revenue | 19,000,000 | 20,000,000 | 20,000,000 | 19,000,000 | 12,000,000 | |||||||||||||||||||||||||
other long-term liabilities | 27,000,000 | 32,000,000 | 18,000,000 | 15,000,000 | 4,000,000 | 6,000,000 | 6,000,000 | 5,000,000 | 5,000,000 | 8,000,000 | 8,000,000 | 8,000,000 | ||||||||||||||||||
total other long-term liabilities | 354,000,000 | 360,000,000 | 346,000,000 | 345,000,000 | 329,000,000 | 50,000,000 | 52,000,000 | 51,000,000 | 46,000,000 | 52,000,000 | 56,000,000 | 62,000,000 | 65,000,000 | 60,000,000 | 66,000,000 | 72,000,000 | 81,000,000 | 93,000,000 | 93,000,000 | 94,000,000 | 96,000,000 | 96,000,000 | 99,000,000 | 100,000,000 | 92,000,000 | 89,000,000 | 86,000,000 | 80,000,000 | 63,000,000 | 50,000,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||
shareholders' equity: | ||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | ||
additional paid-in capital | 195,000,000 | 184,000,000 | 167,000,000 | 153,000,000 | 152,000,000 | 139,000,000 | 127,000,000 | 120,000,000 | 117,000,000 | 110,000,000 | 101,000,000 | 92,000,000 | 90,000,000 | 85,000,000 | 80,000,000 | 73,000,000 | 70,000,000 | 63,000,000 | 57,000,000 | 49,000,000 | 46,000,000 | 41,000,000 | 37,000,000 | 31,000,000 | 29,000,000 | 8,000,000 | 6,000,000 | 3,000,000 | 1,000,000 | |
retained earnings | 785,000,000 | 784,000,000 | 678,000,000 | 567,000,000 | 530,000,000 | 522,000,000 | 422,000,000 | 330,000,000 | 296,000,000 | 287,000,000 | 216,000,000 | 146,000,000 | 124,000,000 | 116,000,000 | 88,000,000 | 55,000,000 | 53,000,000 | 47,000,000 | ||||||||||||
accumulated other comprehensive loss | -12,000,000 | -14,000,000 | -13,000,000 | -1,000,000 | -5,000,000 | -18,000,000 | -24,000,000 | -26,000,000 | -26,000,000 | -33,000,000 | -36,000,000 | -37,000,000 | -36,000,000 | -21,000,000 | -25,000,000 | -21,000,000 | -14,000,000 | |||||||||||||
less treasury stock, at cost; 17,522,345 shares as of december 31, 2025 and 12,120,225 shares as of december 31, 2024 | -727,000,000 | |||||||||||||||||||||||||||||
total shareholders' equity | 242,000,000 | 316,000,000 | 254,000,000 | 198,000,000 | 239,000,000 | 261,000,000 | 214,000,000 | 162,000,000 | 136,000,000 | |||||||||||||||||||||
total liabilities and shareholders' equity | 2,142,000,000 | 2,227,000,000 | 2,172,000,000 | 2,121,000,000 | 2,107,000,000 | 1,217,000,000 | 1,200,000,000 | 1,146,000,000 | 1,089,000,000 | |||||||||||||||||||||
contract assets | 77,000,000 | 11,000,000 | 75,000,000 | 72,000,000 | ||||||||||||||||||||||||||
less treasury stock, at cost; 15,956,609 shares as of september 30, 2025 and 12,120,225 shares as of december 31, 2024 | -639,000,000 | |||||||||||||||||||||||||||||
deferred policy acquisition costs | 1,000,000 | |||||||||||||||||||||||||||||
reinsurance recoverables | 9,000,000 | 9,000,000 | 9,000,000 | |||||||||||||||||||||||||||
unpaid losses and loss adjustment reserves | 13,000,000 | 12,000,000 | 12,000,000 | |||||||||||||||||||||||||||
less treasury stock, at cost; 14,974,970 shares as of june 30, 2025 and 12,120,225 shares as of december 31, 2024 | -580,000,000 | |||||||||||||||||||||||||||||
accumulated other comprehensive income | -8,000,000 | 2,000,000 | 6,000,000 | 7,000,000 | 6,000,000 | 10,000,000 | 9,000,000 | 6,000,000 | 8,000,000 | 8,000,000 | ||||||||||||||||||||
less treasury stock, at cost; 13,560,308 shares as of march 31, 2025 and 12,120,225 shares as of december 31, 2024 | -515,000,000 | |||||||||||||||||||||||||||||
receivables, less allowance of 4 and 5, respectively | 10,000,000 | 7,000,000 | 4,000,000 | |||||||||||||||||||||||||||
less treasury stock, at cost; 12,120,225 shares as of december 31, 2024 and 8,174,876 shares as of december 31, 2023 | -444,000,000 | |||||||||||||||||||||||||||||
receivables, less allowance of 5 and 5, respectively | 6,000,000 | |||||||||||||||||||||||||||||
less treasury stock, at cost; 11,411,148 shares as of september 30, 2024 and 8,174,876 shares as of december 31, 2023 | -403,000,000 | |||||||||||||||||||||||||||||
contract asset | 8,000,000 | 14,000,000 | 65,000,000 | 12,000,000 | 53,000,000 | 4,000,000 | 47,000,000 | 37,000,000 | 29,000,000 | |||||||||||||||||||||
less treasury stock, at cost; 9,935,351 shares as of june 30, 2024 and 8,174,876 shares as of december 31, 2023 | -341,000,000 | |||||||||||||||||||||||||||||
less treasury stock, at cost; 8,575,373 shares as of march 31, 2024 and 8,174,876 shares as of december 31, 2023 | -296,000,000 | |||||||||||||||||||||||||||||
receivables, less allowance of 5 and 4, respectively | 6,000,000 | 7,000,000 | ||||||||||||||||||||||||||||
less treasury stock, at cost; 8,174,876 shares as of december 31, 2023 and 4,562,530 shares as of december 31, 2022 | -283,000,000 | |||||||||||||||||||||||||||||
liabilities and shareholders’ equity: | ||||||||||||||||||||||||||||||
home service plan claims | 93,000,000 | 108,000,000 | 81,000,000 | 103,000,000 | 123,000,000 | 124,000,000 | 81,000,000 | 88,000,000 | 99,000,000 | 110,000,000 | 85,000,000 | 90,000,000 | 95,000,000 | 95,000,000 | 55,000,000 | 66,000,000 | 78,000,000 | 84,000,000 | 61,000,000 | 67,000,000 | 77,000,000 | |||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||||
less treasury stock, at cost; 6,885,323 shares as of september 30, 2023 and 4,562,530 shares as of december 31, 2022 | -238,000,000 | |||||||||||||||||||||||||||||
total shareholders’ equity | 171,000,000 | 131,000,000 | 83,000,000 | 61,000,000 | ||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 1,168,000,000 | 1,136,000,000 | 1,128,000,000 | 1,082,000,000 | 1,095,000,000 | 1,076,000,000 | 1,058,000,000 | 1,069,000,000 | 1,161,000,000 | 1,135,000,000 | 1,355,000,000 | 1,405,000,000 | 1,407,000,000 | 1,361,000,000 | 1,291,000,000 | 1,250,000,000 | 1,217,000,000 | 1,179,000,000 | 1,097,000,000 | |||||||||||
less treasury stock, at cost; 5,644,110 shares as of june 30, 2023 and 4,562,530 shares as of december 31, 2022 | -196,000,000 | |||||||||||||||||||||||||||||
receivables, less allowance of 3 and 4, respectively | 6,000,000 | |||||||||||||||||||||||||||||
less treasury stock, at cost; 4,570,251 shares as of march 31, 2023 and 4,562,530 shares as of december 31, 2022 | -162,000,000 | |||||||||||||||||||||||||||||
prepaid expenses and other assets | 33,000,000 | 29,000,000 | 24,000,000 | 22,000,000 | 25,000,000 | 18,000,000 | 24,000,000 | 30,000,000 | 24,000,000 | 16,000,000 | 20,000,000 | 18,000,000 | 16,000,000 | 12,000,000 | 14,000,000 | 13,000,000 | 13,000,000 | 7,000,000 | ||||||||||||
deferred taxes | 39,000,000 | 37,000,000 | 40,000,000 | 45,000,000 | 41,000,000 | 44,000,000 | 41,000,000 | 41,000,000 | 38,000,000 | 38,000,000 | 41,000,000 | 41,000,000 | 45,000,000 | 37,000,000 | 36,000,000 | 38,000,000 | 39,000,000 | 43,000,000 | ||||||||||||
other long-term obligations | 8,000,000 | 8,000,000 | 9,000,000 | 9,000,000 | 21,000,000 | 29,000,000 | 31,000,000 | 30,000,000 | 40,000,000 | 40,000,000 | 41,000,000 | 41,000,000 | 27,000,000 | 31,000,000 | 29,000,000 | 22,000,000 | 24,000,000 | 6,000,000 | ||||||||||||
less common stock held in treasury, at cost; 4,562,530 shares as of december 31, 2022 and 2,566,284 shares as of december 31, 2021 | -162,000,000 | |||||||||||||||||||||||||||||
receivables, less allowance of 4 and 2, respectively | 4,000,000 | 7,000,000 | ||||||||||||||||||||||||||||
less common stock held in treasury, at cost; 4,562,530 shares at september 30, 2022 and 2,566,284 shares as of december 31, 2021 | -162,000,000 | |||||||||||||||||||||||||||||
total equity | 47,000,000 | 6,000,000 | 2,000,000 | 62,000,000 | 3,000,000 | |||||||||||||||||||||||||
receivables, less allowance of 3 and 2, respectively | 6,000,000 | 5,000,000 | ||||||||||||||||||||||||||||
less common stock held in treasury, at cost; 4,560,832 shares at june 30, 2022 and 2,566,284 shares as of december 31, 2021 | -162,000,000 | |||||||||||||||||||||||||||||
less common stock held in treasury, at cost; 3,677,625 shares at march 31, 2022 and 2,566,284 shares as of december 31, 2021 | -143,000,000 | |||||||||||||||||||||||||||||
total (deficit) equity | -20,000,000 | -344,000,000 | ||||||||||||||||||||||||||||
interest payable | 3,000,000 | 9,000,000 | 3,000,000 | 9,000,000 | 3,000,000 | 9,000,000 | 3,000,000 | 9,000,000 | 4,000,000 | 9,000,000 | 3,000,000 | |||||||||||||||||||
less common stock held in treasury, at cost; 2,566,284 shares as of december 31, 2021 | -103,000,000 | |||||||||||||||||||||||||||||
receivables, less allowance of 2 in each period | 5,000,000 | 5,000,000 | 4,000,000 | 5,000,000 | 10,000,000 | 9,000,000 | 8,000,000 | 8,000,000 | 9,000,000 | 8,000,000 | ||||||||||||||||||||
less common stock held in treasury, at cost; 547,667 shares at september 30, 2021 | -25,000,000 | |||||||||||||||||||||||||||||
accumulated deficit | -30,000,000 | -70,000,000 | -75,000,000 | -77,000,000 | -126,000,000 | -174,000,000 | -188,000,000 | -202,000,000 | -263,000,000 | -323,000,000 | -336,000,000 | |||||||||||||||||||
total deficit | -46,000,000 | -61,000,000 | -71,000,000 | -125,000,000 | -178,000,000 | -179,000,000 | -219,000,000 | -278,000,000 | -334,000,000 | |||||||||||||||||||||
receivables, less allowance of 2 | 11,000,000 | |||||||||||||||||||||||||||||
receivables, less allowance of 2 and 1, respectively | 12,000,000 | |||||||||||||||||||||||||||||
liabilities and equity: | ||||||||||||||||||||||||||||||
equity: | ||||||||||||||||||||||||||||||
net parent investment | -439,000,000 | |||||||||||||||||||||||||||||
common stock, .01 par value... | 1,000,000 | |||||||||||||||||||||||||||||
total liabilities and equity | 1,041,000,000 | |||||||||||||||||||||||||||||
balance december 31, 2015 | ||||||||||||||||||||||||||||||
net income | 15,000,000 | |||||||||||||||||||||||||||||
stock-based employee compensation | ||||||||||||||||||||||||||||||
net transfers to parent | -34,000,000 | |||||||||||||||||||||||||||||
other comprehensive loss, net of tax | ||||||||||||||||||||||||||||||
balance december 31, 2016 | 560,000,000 | |||||||||||||||||||||||||||||
balance december 31, 2017 | 661,000,000 | |||||||||||||||||||||||||||||
adoption of asc 606 | ||||||||||||||||||||||||||||||
non-cash distribution to parent | ||||||||||||||||||||||||||||||
reclassification of net parent investment | ||||||||||||||||||||||||||||||
issuance of common stock at spin-off | 85,000,000 | |||||||||||||||||||||||||||||
balance december 31, 2018 | 85,000,000 | |||||||||||||||||||||||||||||
receivables, less allowances of 2 and 1, respectively | 11,000,000 | |||||||||||||||||||||||||||||
liabilities and parent's equity: | ||||||||||||||||||||||||||||||
due to parent | 144,000,000 | |||||||||||||||||||||||||||||
parent's equity: | ||||||||||||||||||||||||||||||
total parent's (deficit) equity | -439,000,000 | |||||||||||||||||||||||||||||
total liabilities and parent's equity | 1,065,000,000 | |||||||||||||||||||||||||||||
stock-based compensation expense | 1,000,000 | |||||||||||||||||||||||||||||
balance march 31, 2017 | 569,000,000 | |||||||||||||||||||||||||||||
balance june 30, 2017 | 584,000,000 | |||||||||||||||||||||||||||||
balance september 30, 2017 | 627,000,000 | |||||||||||||||||||||||||||||
balance march 31, 2018 | 642,000,000 | |||||||||||||||||||||||||||||
balance june 30, 2018 | 657,000,000 | |||||||||||||||||||||||||||||
non-cash debt exchange with parent | -1,000,000,000 | |||||||||||||||||||||||||||||
balance september 30, 2018 | -439,000,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 421,000,000 | 0 | 0 | 0 | 325,000,000 | 0 | 0 | 0 | 292,000,000 | 0 | 0 | 0 | 262,000,000 | 0 | 0 | 0 | 597,000,000 | 0 | 0 | 0 | 428,000,000 | 0 | 0 | 0 | 296,000,000 | 0 |
cash flows from operating activities: | |||||||||||||||||||||||||||||
net income | 2,000,000 | 105,000,000 | 111,000,000 | 37,000,000 | 9,000,000 | 100,000,000 | 92,000,000 | 34,000,000 | 8,000,000 | 72,000,000 | 69,000,000 | 22,000,000 | 8,000,000 | 28,000,000 | 33,000,000 | 2,000,000 | 6,000,000 | 77,000,000 | 40,000,000 | 5,000,000 | 1,000,000 | 49,000,000 | 49,000,000 | 13,000,000 | 19,000,000 | 61,000,000 | 60,000,000 | 13,000,000 | 17,000,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||
depreciation and amortization expense | 23,000,000 | 22,000,000 | 21,000,000 | 23,000,000 | 11,000,000 | 10,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 10,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 8,000,000 | 9,000,000 | 8,000,000 | 8,000,000 | 8,000,000 | 10,000,000 | 9,000,000 | 9,000,000 | 7,000,000 | 10,000,000 | 8,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | |
deferred income tax provision | -6,000,000 | 0 | -4,000,000 | 2,000,000 | 2,000,000 | ||||||||||||||||||||||||
stock-based compensation expense | 9,000,000 | 8,000,000 | 9,000,000 | 8,000,000 | 6,000,000 | 5,000,000 | 8,000,000 | 7,000,000 | 5,000,000 | 8,000,000 | 8,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 7,000,000 | 6,000,000 | 4,000,000 | 5,000,000 | 5,000,000 | 3,000,000 | 2,000,000 | 3,000,000 | 2,000,000 | 2,000,000 | 1,000,000 |
loss on extinguishment of debt | 0 | 0 | 30,000,000 | 1,000,000 | |||||||||||||||||||||||||
other | -2,000,000 | -2,000,000 | 2,000,000 | 1,000,000 | -1,000,000 | 1,000,000 | 0 | 1,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | 0 | 1,000,000 | -2,000,000 | 0 | 2,000,000 | -1,000,000 | 1,000,000 | 0 | 2,000,000 | 1,000,000 | 1,000,000 | |||||||
changes in working capital: | |||||||||||||||||||||||||||||
receivables | -2,000,000 | 1,000,000 | -2,000,000 | 1,000,000 | 0 | 0 | -1,000,000 | -1,000,000 | 2,000,000 | -1,000,000 | 2,000,000 | 1,000,000 | 5,000,000 | -1,000,000 | -1,000,000 | 3,000,000 | -2,000,000 | 0 | -1,000,000 | 4,000,000 | -1,000,000 | ||||||||
deferred reinsurance | 2,000,000 | -2,000,000 | -1,000,000 | -1,000,000 | |||||||||||||||||||||||||
deferred customer acquisition costs | -1,000,000 | -1,000,000 | 0 | -1,000,000 | |||||||||||||||||||||||||
prepaid expenses and other current assets | 74,000,000 | -69,000,000 | -13,000,000 | 3,000,000 | 72,000,000 | -70,000,000 | -6,000,000 | 2,000,000 | 69,000,000 | -61,000,000 | -3,000,000 | -6,000,000 | 65,000,000 | -55,000,000 | -14,000,000 | 1,000,000 | -45,000,000 | -5,000,000 | 1,000,000 | 41,000,000 | -42,000,000 | -3,000,000 | 2,000,000 | 34,000,000 | -33,000,000 | 0 | 1,000,000 | ||
accounts payable | -14,000,000 | -2,000,000 | 30,000,000 | 5,000,000 | -21,000,000 | -16,000,000 | 37,000,000 | -7,000,000 | -11,000,000 | 9,000,000 | -4,000,000 | 2,000,000 | -8,000,000 | -7,000,000 | 23,000,000 | 7,000,000 | -10,000,000 | -7,000,000 | 16,000,000 | 11,000,000 | -14,000,000 | -5,000,000 | 19,000,000 | 7,000,000 | -7,000,000 | -3,000,000 | 9,000,000 | 8,000,000 | -5,000,000 |
deferred revenue | 13,000,000 | -10,000,000 | -72,000,000 | 61,000,000 | 3,000,000 | -5,000,000 | -64,000,000 | 57,000,000 | 3,000,000 | -9,000,000 | -59,000,000 | 46,000,000 | 7,000,000 | -12,000,000 | -65,000,000 | 35,000,000 | 9,000,000 | -16,000,000 | -65,000,000 | 40,000,000 | 6,000,000 | -55,000,000 | 40,000,000 | 8,000,000 | -4,000,000 | -35,000,000 | 34,000,000 | ||
accrued liabilities | 11,000,000 | -23,000,000 | 32,000,000 | -21,000,000 | 0 | -9,000,000 | 29,000,000 | -31,000,000 | -5,000,000 | -7,000,000 | 29,000,000 | -24,000,000 | -19,000,000 | 0 | 42,000,000 | -13,000,000 | -12,000,000 | -8,000,000 | 22,000,000 | -8,000,000 | -5,000,000 | 2,000,000 | 45,000,000 | -15,000,000 | -11,000,000 | -6,000,000 | 26,000,000 | -10,000,000 | -8,000,000 |
unearned insurance premium | |||||||||||||||||||||||||||||
current income taxes | -12,000,000 | 15,000,000 | 11,000,000 | 11,000,000 | -26,000,000 | 5,000,000 | 2,000,000 | 11,000,000 | -23,000,000 | 7,000,000 | 6,000,000 | 9,000,000 | -9,000,000 | 6,000,000 | 8,000,000 | 1,000,000 | -6,000,000 | 2,000,000 | 13,000,000 | -8,000,000 | -1,000,000 | 0 | 4,000,000 | -5,000,000 | -7,000,000 | 12,000,000 | -1,000,000 | ||
net cash from operating activities | 101,000,000 | 64,000,000 | 127,000,000 | 124,000,000 | 58,000,000 | 25,000,000 | 103,000,000 | 84,000,000 | 63,000,000 | 27,000,000 | 52,000,000 | 60,000,000 | 62,000,000 | -14,000,000 | 47,000,000 | 47,000,000 | 43,000,000 | 23,000,000 | 67,000,000 | 52,000,000 | 53,000,000 | 14,000,000 | 80,000,000 | 60,000,000 | 46,000,000 | 14,000,000 | 88,000,000 | 52,000,000 | 63,000,000 |
capital expenditures | -6,000,000 | -6,000,000 | -7,000,000 | -7,000,000 | -8,000,000 | -9,000,000 | -12,000,000 | -10,000,000 | -9,000,000 | -8,000,000 | -7,000,000 | -8,000,000 | -10,000,000 | -11,000,000 | -10,000,000 | -9,000,000 | -8,000,000 | -8,000,000 | -8,000,000 | -7,000,000 | -6,000,000 | -8,000,000 | -10,000,000 | -8,000,000 | -7,000,000 | -5,000,000 | -6,000,000 | -4,000,000 | -6,000,000 |
free cash flows | 95,000,000 | 58,000,000 | 120,000,000 | 117,000,000 | 50,000,000 | 16,000,000 | 91,000,000 | 74,000,000 | 54,000,000 | 19,000,000 | 45,000,000 | 52,000,000 | 52,000,000 | -25,000,000 | 37,000,000 | 38,000,000 | 35,000,000 | 15,000,000 | 59,000,000 | 45,000,000 | 47,000,000 | 6,000,000 | 70,000,000 | 52,000,000 | 39,000,000 | 9,000,000 | 82,000,000 | 48,000,000 | 57,000,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||
purchases of property and equipment | -6,000,000 | -6,000,000 | -7,000,000 | -7,000,000 | -8,000,000 | -9,000,000 | -12,000,000 | -10,000,000 | -9,000,000 | -8,000,000 | -7,000,000 | -8,000,000 | -10,000,000 | -11,000,000 | -10,000,000 | -9,000,000 | -8,000,000 | -8,000,000 | -8,000,000 | -7,000,000 | -6,000,000 | -8,000,000 | -10,000,000 | -8,000,000 | -7,000,000 | -5,000,000 | -6,000,000 | -4,000,000 | -6,000,000 |
business acquisitions, net of cash acquired | 0 | 0 | |||||||||||||||||||||||||||
purchases of available-for-sale securities | 0 | 0 | 0 | -6,000,000 | 0 | 0 | 0 | -2,000,000 | 0 | 1,000,000 | |||||||||||||||||||
sales and maturities of available-for-sale securities | 0 | 0 | 0 | 60,000,000 | 0 | 2,000,000 | 0 | 7,000,000 | 0 | 5,000,000 | 1,000,000 | 3,000,000 | -1,000,000 | ||||||||||||||||
net cash from investing activities | -6,000,000 | -5,000,000 | -5,000,000 | 47,000,000 | -591,000,000 | -9,000,000 | -12,000,000 | -10,000,000 | -9,000,000 | -8,000,000 | -7,000,000 | -8,000,000 | -10,000,000 | -6,000,000 | -11,000,000 | -8,000,000 | -8,000,000 | -8,000,000 | -8,000,000 | -7,000,000 | -6,000,000 | -6,000,000 | -16,000,000 | -3,000,000 | -42,000,000 | -7,000,000 | -7,000,000 | -5,000,000 | |
cash flows from financing activities: | |||||||||||||||||||||||||||||
borrowings of debt, net of discount | 0 | 0 | |||||||||||||||||||||||||||
repayments of debt | -7,000,000 | -8,000,000 | -7,000,000 | -7,000,000 | -585,000,000 | -5,000,000 | -4,000,000 | -4,000,000 | -4,000,000 | -5,000,000 | -4,000,000 | -4,000,000 | |||||||||||||||||
debt issuance costs paid | 0 | ||||||||||||||||||||||||||||
repurchases of common stock | -88,000,000 | -60,000,000 | -64,000,000 | -71,000,000 | |||||||||||||||||||||||||
other financing activities | 2,000,000 | 10,000,000 | 4,000,000 | -7,000,000 | 7,000,000 | 6,000,000 | 0 | -4,000,000 | 1,000,000 | -3,000,000 | 0 | 0 | 1,000,000 | -3,000,000 | 1,000,000 | 0 | 1,000,000 | -3,000,000 | 0 | 0 | -1,000,000 | ||||||||
net cash from financing activities | -92,000,000 | -57,000,000 | -68,000,000 | -85,000,000 | 578,000,000 | -60,000,000 | -50,000,000 | -21,000,000 | -49,000,000 | -44,000,000 | -37,000,000 | -7,000,000 | -3,000,000 | -5,000,000 | -22,000,000 | -47,000,000 | -82,000,000 | -29,000,000 | -273,000,000 | -105,000,000 | -1,000,000 | -2,000,000 | -1,000,000 | -3,000,000 | -1,000,000 | -2,000,000 | -2,000,000 | -2,000,000 | -67,000,000 |
cash increase during the period | 3,000,000 | 1,000,000 | 56,000,000 | 85,000,000 | 46,000,000 | -43,000,000 | 40,000,000 | 53,000,000 | 6,000,000 | -24,000,000 | 7,000,000 | 45,000,000 | -46,000,000 | -15,000,000 | -215,000,000 | -59,000,000 | 47,000,000 | 5,000,000 | 64,000,000 | 54,000,000 | 3,000,000 | 5,000,000 | 79,000,000 | 45,000,000 | -9,000,000 | ||||
cash and cash equivalents at end of period | 3,000,000 | 1,000,000 | 56,000,000 | 506,000,000 | 46,000,000 | -44,000,000 | 41,000,000 | 378,000,000 | 5,000,000 | -24,000,000 | 7,000,000 | 337,000,000 | 48,000,000 | -25,000,000 | 14,000,000 | 255,000,000 | -47,000,000 | -14,000,000 | -215,000,000 | 538,000,000 | 46,000,000 | 6,000,000 | 63,000,000 | 482,000,000 | 3,000,000 | 5,000,000 | 79,000,000 | 341,000,000 | -9,000,000 |
deferred income tax benefit | 14,000,000 | -3,000,000 | -1,000,000 | -1,000,000 | -4,000,000 | -6,000,000 | -2,000,000 | ||||||||||||||||||||||
changes in: | |||||||||||||||||||||||||||||
deferred insurance premiums | 1,000,000 | 4,000,000 | 2,000,000 | ||||||||||||||||||||||||||
restructuring charges | 1,000,000 | 3,000,000 | 4,000,000 | 10,000,000 | 5,000,000 | 0 | 1,000,000 | 2,000,000 | 6,000,000 | 1,000,000 | 0 | 1,000,000 | 1,000,000 | 4,000,000 | 0 | 1,000,000 | 3,000,000 | 0 | |||||||||||
payments for restructuring charges | -1,000,000 | -4,000,000 | -3,000,000 | 0 | -2,000,000 | -1,000,000 | -4,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -3,000,000 | -1,000,000 | -1,000,000 | 0 | 0 | -1,000,000 | -3,000,000 | 0 | 0 | -3,000,000 | |||||||||
deferred policy acquisition costs | |||||||||||||||||||||||||||||
unpaid losses and loss adjustment reserves | |||||||||||||||||||||||||||||
goodwill and intangibles impairment | 0 | ||||||||||||||||||||||||||||
other investing activities | -1,000,000 | -1,000,000 | 0 | 0 | -3,000,000 | ||||||||||||||||||||||||
repurchase of common stock | -62,000,000 | -45,000,000 | -13,000,000 | -45,000,000 | -42,000,000 | 0 | 0 | -19,000,000 | -40,000,000 | -78,000,000 | |||||||||||||||||||
adjustments to reconcile net income to net cash provided from operating activities: | |||||||||||||||||||||||||||||
accrued interest payable | 0 | 0 | -3,000,000 | -6,000,000 | -6,000,000 | -6,000,000 | |||||||||||||||||||||||
debt issuance cost paid | 0 | 0 | |||||||||||||||||||||||||||
call premium paid on retired debt | 0 | 0 | |||||||||||||||||||||||||||
change in working capital: | |||||||||||||||||||||||||||||
business acquisitions, net of cash received | 0 | 0 | |||||||||||||||||||||||||||
payments of debt and finance lease obligations | -4,000,000 | -5,000,000 | -4,000,000 | -4,000,000 | -4,000,000 | -2,000,000 | -2,000,000 | -1,000,000 | -2,000,000 | -2,000,000 | -1,000,000 | -2,000,000 | -2,000,000 | ||||||||||||||||
cash decrease during the period | -8,000,000 | ||||||||||||||||||||||||||||
change in working capital, net of acquisitions: | |||||||||||||||||||||||||||||
spin-off charges | 0 | 0 | 0 | 1,000,000 | 1,000,000 | ||||||||||||||||||||||||
payments for spin-off charges | 0 | 0 | 0 | -1,000,000 | -1,000,000 | ||||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||
payments of debt | -883,000,000 | -102,000,000 | |||||||||||||||||||||||||||
net transfers to former parent | |||||||||||||||||||||||||||||
discount paid on issuance of debt | |||||||||||||||||||||||||||||
net transfers to parent | -63,000,000 | ||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided from operating activities: | |||||||||||||||||||||||||||||
depreciation expense | 4,000,000 | ||||||||||||||||||||||||||||
amortization expense | 2,000,000 | ||||||||||||||||||||||||||||
gain on sale of marketable securities | |||||||||||||||||||||||||||||
other current assets | |||||||||||||||||||||||||||||
other business acquisitions, net of cash acquired | |||||||||||||||||||||||||||||
payments of debt and capital lease obligations | |||||||||||||||||||||||||||||
prepaid expenses and other assets | |||||||||||||||||||||||||||||
net cash (used for) provided from investing activities | |||||||||||||||||||||||||||||
payments on seller financed debt and capital lease obligations |
