How Frontier Group Holdings uses its cash

Period

FY2021

Where does Frontier Group Holdings's cash go? This Sankey traces cash from net income through operating cash flow into capex, free cash flow, dividends, buybacks, and debt paydown. Pick any fiscal year, recent quarter, or the trailing twelve months. Straight from SEC filings.

Frontier Group Holdings Inc. · FY2021 · year ended 2021-12-31

Operating cash flow$216MCash from operations$318M · 100%D&A$38M · 12%Stock comp$11M · 3%Working capital$269M · 85%Covers net loss$102M · 32%Capex$27M · 8%Free cash flow$189M · 59%Cash retained$189M · 59%

Each fiscal year from SEC filings. Percentages are share of operating cash flow. Sources (net income + non-cash add-backs) flow into operating cash flow, which splits into capex and free cash flow; free cash flow goes to dividends, buybacks, debt paydown, and what's retained. Annual only. For informational purposes only.