XNASFYBR
Market cap8.79bUSD
Jan 08, Last price
35.31USD
1D
0.40%
1Q
0.17%
IPO
35.81%
Name
Frontier Communications Parent Inc
Chart & Performance
Profile
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 formerly known as Frontier Communications Corporation and changed its name to Frontier Communications Parent, Inc. in April 2021. Frontier Communications Parent, Inc. was incorporated in 1935 and is based in Norwalk, Connecticut.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 5,751,000 -0.62% | 5,787,000 -19.12% | |||||||
Cost of revenue | 3,540,000 | 2,169,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,211,000 | 3,618,000 | |||||||
NOPBT Margin | 38.45% | 62.52% | |||||||
Operating Taxes | 88,000 | 158,000 | |||||||
Tax Rate | 3.98% | 4.37% | |||||||
NOPAT | 2,123,000 | 3,460,000 | |||||||
Net income | 29,000 -93.42% | 441,000 -209.70% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (9,000) | (8,000) | |||||||
BB yield | 0.14% | 0.13% | |||||||
Debt | |||||||||
Debt current | 84,000 | 15,000 | |||||||
Long-term debt | 11,469,000 | 9,396,000 | |||||||
Deferred revenue | 17,000 | ||||||||
Other long-term liabilities | 2,170,000 | 1,510,000 | |||||||
Net debt | 9,353,000 | 8,058,000 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,344,000 | 1,401,000 | |||||||
CAPEX | (3,211,000) | (2,738,000) | |||||||
Cash from investing activities | (2,556,000) | (4,468,000) | |||||||
Cash from financing activities | 2,129,000 | 1,211,000 | |||||||
FCF | (141,000) | 809,000 | |||||||
Balance | |||||||||
Cash | 2,200,000 | 2,072,000 | |||||||
Long term investments | (719,000) | ||||||||
Excess cash | 1,912,450 | 1,063,650 | |||||||
Stockholders' equity | 982,000 | 936,000 | |||||||
Invested Capital | 16,877,000 | 14,713,000 | |||||||
ROIC | 13.44% | 25.98% | |||||||
ROCE | 11.95% | 22.32% | |||||||
EV | |||||||||
Common stock shares outstanding | 248,459 | 245,280 | |||||||
Price | 25.34 -0.55% | 25.48 -13.60% | |||||||
Market cap | 6,295,951 0.74% | 6,249,734 -13.29% | |||||||
EV | 15,648,951 | 14,307,734 | |||||||
EBITDA | 3,626,000 | 4,800,000 | |||||||
EV/EBITDA | 4.32 | 2.98 | |||||||
Interest | 653,000 | 492,000 | |||||||
Interest/NOPBT | 29.53% | 13.60% |