Frontdoor, Inc. (FTDR) [Rocket]

In millions, except per share items	Jun-30-23	Dec-31-22	Sep-30-22	Jun-30-22	Mar-31-22	Dec-31-21	Sep-30-21	Jun-30-21
	10-Q	10-K	10-Q	10-Q	10-Q	10-K	10-Q	10-Q
Net income		71	69	117	124	127	122	95
Depreciation and amortization [+]		34	33	33	34	35	36	35
Depreciation		34	33	33	34	35	36	35
Change in working capital								-9
Other								-9
Other operating activities		37	21	10	25	32	40	65
Cash from operations		142	123	160	180	185	195	186

Capital expenditures		40	38	35	33	31	29	29
Purchases of property and equipment		40	38	35	33	31	29	29
Other cash from investing		-75	-71	-70	-65	-62	-67	-67
Cash from investing		-35	-33	-35	-32	-31	-29	-27

Repurchase of common stock, net				-162	-143	-103	-25
Financing costs								8
Other cash from financing		-18	-19	-18	-280	-378	-375	-373
Cash from financing		-77	-156	-180	-431	-489	-408	-381

Free cash flow		182	161	195	213	216	224	215
Per share (diluted)		$2.22	$1.94	$2.32	$2.51	$2.52	$2.61	$2.51

Cash paid for interest		29	28	26	34	46	47	60