EX-99.1 2 brhc10048616_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1


Frontier’s Record Quarter Accelerates Transformation to Growing Digital Infrastructure Company
 
Reports Fourth-Quarter and Full-Year 2022 Financial Results
 
NORWALK, Conn., February 24, 2023 -- Frontier Communications Parent, Inc. (NASDAQ: FYBR) (“Frontier”) reported fourth-quarter and full-year 2022 results today.

“We ended the year strong with another quarter of record operational results. We now have the fiber engine we need to power our growing digital infrastructure business. This is how we advance our purpose of Building Gigabit America,” said Nick Jeffery, President and Chief Executive Officer of Frontier.

“This year, we will accelerate our fiber build and give customers more reasons to choose the un-cable provider. The team is fired up and ready to return to growth in 2023.”

Full-Year 2022 Highlights1


Built fiber to 1.2 million locations, bringing total fiber passings to 5.2 million by the end of 2022 - more than halfway to our target of 10 million fiber locations

Added a record 250,000 fiber broadband customer net additions, resulting in fiber broadband customer growth of 17.5% from 2021

Revenue of $5.79 billion, net income of $441 million, and Adjusted EBITDA of $2.08 billion

Capital expenditures of $2.74 billion, including $1.52 billion of non-subsidy-related build capital expenditures and $0.06 billion of subsidy-related build capital expenditures

Surpassed our $250 million gross annualized cost savings target more than one year ahead of plan and raised our target to $400 million by the end of 2024
 
Fourth-Quarter 2022 Highlights


Built fiber to a record 381,000 locations

Added a record 76,000 fiber broadband customers

Revenue of $1.44 billion, net income of $155 million, and Adjusted EBITDA of $528 million

Capital expenditures of $878 million, including $517 million of non-subsidy-related build capital expenditures and $33 million of subsidy-related build capital expenditures

Net cash from operations of $360 million, driven by strong operating performance and increased focus on working capital management

Achieved annualized run-rate cost savings of $336 million
 

1 Adjusted EBITDA is a non-GAAP measure of performance. See “Non-GAAP Measures” for a description of these measures and its calculation. See Schedule A for a reconciliation of Adjusted EBITDA to net income.

Fourth-Quarter 2022 Consolidated Financial Results2

Frontier reported revenue for the quarter ended December 31, 2022, of $1.44 billion, a 6.9% decline compared with the quarter ended December 31, 2021, as growth in consumer, business and wholesale fiber was more than offset by declines in copper and subsidy.

Revenue growth was negatively impacted by the expiration of CAF II funding at the end of the fourth quarter of 2021

Excluding subsidy-related revenue, revenue for the quarter ended December 31, 2022, declined 2.5% compared with the quarter ended December 31, 2021, an improvement in the year-over-year rate of decline reported for the quarter ended September 30, 2022
 
Fourth-quarter 2022 operating income was $136 million and net income was $155 million.

Adjusted EBITDA was $528 million and Adjusted EBITDA margin was 36.7%, compared to Adjusted EBITDA of $585 million and Adjusted EBITDA margin of 37.9% in the fourth quarter of 2021.

Adjusted EBITDA was also negatively impacted by the expiration of CAF II funding at the end of the fourth quarter of 2021

Excluding subsidy-related revenue, Adjusted EBITDA for the quarter ended December 31, 2022, grew 2.4% compared with the quarter ended December 31, 2021, as revenue declines were more than offset by lower selling, general and administrative expenses, lower cost of service expenses, and cost-saving initiatives
 
Capital expenditures were $878 million, an increase from $559 million in the fourth quarter of 2021, as fiber expansion initiatives accelerated.
 
Fourth-Quarter 2022 Consumer Results


Consumer revenue of $764 million declined 2.3% from the fourth quarter of 2021, as strong growth in fiber broadband was more than offset by declines in legacy video and voice

Consumer fiber revenue of $436 million increased 7.7% over the fourth quarter of 2021, as growth in consumer broadband, voice, and other more than offset declines in video

Consumer fiber broadband revenue of $283 million increased 15.5% over the fourth quarter of 2021, driven by growth in fiber broadband customers

Consumer fiber broadband customer net additions of 73,000 resulted in consumer fiber broadband customer growth of 17.9% from the fourth quarter of 2021

Consumer fiber broadband customer churn of 1.32% was flat with the fourth quarter of 2021

Consumer fiber broadband ARPU of $61.20 declined 1.6% from the fourth quarter of 2021, as price increases and speed upgrades were more than offset by the autopay and gift-card incentives introduced in the third quarter of 2021.  Excluding the impact of gift-card incentives, consumer fiber broadband ARPU increased 0.9% over the fourth quarter of 2021


2 Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP measures of performance. See “Non-GAAP Measures” for a description of these measures and its calculation. See Schedule A for a reconciliation of Adjusted EBITDA to net income.

Fourth-Quarter 2022 Business and Wholesale Results


Business and wholesale revenue of $659 million declined 2.6% from the fourth quarter of 2021, as growth in our fiber footprint was more than offset by declines in our copper footprint

Business and wholesale fiber revenue of $285 million increased 5.5% over the fourth quarter of 2021, driven by growth in both business and wholesale

Business fiber broadband customer churn of 1.33% increased from 1.23% in the fourth quarter of 2021

Business fiber broadband ARPU of $107.68 increased 0.8% from the fourth quarter of 2021

Capital Structure

At December 31, 2022, Frontier had total liquidity of $2.8 billion, including a cash and short-term investments balance of approximately $2.1 billion and $0.7 billion of available borrowing capacity on its revolving credit facility. Frontier’s net leverage ratio on December 31, 2022 was approximately 3.4x.3 Frontier has no long-term debt maturities prior to 2027.

2023 Outlook4

Frontier’s guidance for the full year 2023 is:


Adjusted EBITDA of $2.11 - $2.16 billion

Fiber build of 1.3 million new locations

Cash capital expenditures of $2.80 billion

Cash taxes of approximately $20 million

Net cash interest payments of approximately $630 million

Pension and OPEB expense of approximately $50 million (net of capitalization)

Cash pension and OPEB contributions of approximately $125 million


3 Net leverage ratio is a non-GAAP measure. See “Non-GAAP Measures” and the condensed consolidated balance sheet data contained herein for a description and calculation of net leverage ratio.
4 The operational and financial guidance expectations for 2023 comprise forward-looking statements related to future events.  See “Forward-Looking Statements” below.  Projected GAAP financial measures and reconciliations of projected non-GAAP financial measures are not provided herein because such GAAP financial measures are not available on a forward-looking basis and such reconciliations could not be derived without unreasonable effort.

Conference Call Information

As previously announced, Frontier will host a conference call with the financial community to discuss fourth-quarter and full-year 2022 results today, February 24, 2023, beginning at 8:30 a.m. Eastern Time.

The conference call webcast and presentation materials are accessible through Frontier’s Investor Relations website and will remain archived at this location.

Investor Contact
 
Media Contact
     
Spencer Kurn
 
Chrissy Murray
SVP, Investor Relations
 
VP, Corporate Communications
+1 401-225-0475
 
+1 504-952-4225
spencer.kurn@ftr.com
 
chrissy.murray@ftr.com

About Frontier

Frontier is leading the “un-cable” revolution. Driven by our purpose, Building Gigabit America, we are relentless in our pursuit of always delivering a better customer experience. Providing digital infrastructure that empowers people to create the future, we’re connecting millions of consumers and businesses in 25 states with reliable fiber internet and multi-gigabit speeds. For more information, visit www.frontier.com.

Non-GAAP Financial Measures

Frontier uses certain non-GAAP financial measures in evaluating its performance, including EBITDA, EBITDA margin, Adjusted EBITDA, Adjusted EBITDA margin, operating free cash flow, adjusted operating expenses, and net leverage ratio, each of which is described below. Management uses these non-GAAP financial measures internally to (i) assist in analyzing Frontier’s underlying financial performance from period to period, (ii) analyze and evaluate strategic and operational decisions, (iii) establish criteria for compensation decisions, and (iv) assist in the understanding of Frontier’s ability to generate cash flow and, as a result, to plan for future capital and operational decisions. Management believes that the presentation of these non-GAAP financial measures provides useful information to investors regarding Frontier’s financial condition and results of operations because these measures, when used in conjunction with related GAAP financial measures, (i) provide a more comprehensive view of Frontier’s core operations and ability to generate cash flow, (ii) provide investors with the financial analytical framework upon which management bases financial, operational, compensation, and planning decisions, and (iii) present measurements that investors and rating agencies have indicated to management are useful to them in assessing Frontier and its results of operations.


A reconciliation of these measures to the most comparable financial measures calculated and presented in accordance with GAAP is included in the accompanying tables. These non-GAAP financial measures are not measures of financial performance or liquidity under GAAP, nor are they alternatives to GAAP measures, and they may not be comparable to similarly titled measures of other companies.

EBITDA is defined as net income (loss) less income tax expense (benefit), interest expense, investment and other income (loss), pension settlement costs, reorganization items, and depreciation and amortization. EBITDA margin is calculated by dividing EBITDA by total revenue.

Adjusted EBITDA is defined as EBITDA, as described above, adjusted to exclude certain pension/OPEB expenses, restructuring costs and other charges, stock-based compensation, and certain other non-recurring items. Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by total revenue.

Management uses EBITDA, EBITDA margin, Adjusted EBITDA and Adjusted EBITDA margin to assist it in comparing performance from period to period and as measures of operational performance. Management believes that these non-GAAP measures provide useful information for investors in evaluating Frontier’s operational performance from period to period because they exclude depreciation and amortization expenses related to investments made in prior periods and are determined without regard to capital structure or investment activities. By excluding capital expenditures, debt repayments and dividends, among other factors, these non-GAAP financial measures have certain shortcomings. Management compensates for these shortcomings by utilizing these non-GAAP financial measures in conjunction with the comparable GAAP financial measures.

Management defines operating free cash flow as net cash provided from operating activities less capital expenditures. Management uses operating free cash flow to assist it in comparing liquidity from period to period and to obtain a more comprehensive view of Frontier’s core operations and ability to generate cash flow. Management believes that this non-GAAP measure is useful to investors in evaluating cash available to service debt and pay dividends. This non-GAAP financial measure has certain shortcomings; it does not represent the residual cash flow available for discretionary expenditures, as items such as debt repayments are not deducted in determining such measure. Management compensates for these shortcomings by utilizing this non-GAAP financial measure in conjunction with the comparable GAAP financial measure.

Adjusted operating expenses is defined as operating expenses adjusted to exclude depreciation and amortization, restructuring and other charges, certain pension/OPEB expenses, stock-based compensation, and certain other non-recurring items. Investors have indicated that this non-GAAP measure is useful in evaluating Frontier’s performance.


Net leverage ratio is calculated as net debt (total debt less cash and cash equivalents and short-term investments) divided by Adjusted EBITDA for the most recent four quarters. Investors have indicated that this non-GAAP measure is useful in evaluating Frontier’s debt levels.

The information in this press release should be read in conjunction with the financial statements and footnotes contained in Frontier’s documents filed with the U.S. Securities and Exchange Commission (the “SEC”).

Forward-Looking Statements

This release contains “forward-looking statements” related to future events, including our 2023 outlook and guidance. Forward-looking statements address our expectations or beliefs concerning future events, including, without limitation, our outlook with respect to future operating and financial performance, expected results from our implementation of strategic and cost savings initiatives, capital expenditures, taxes, pension and OPEB obligations, and our ability to comply with the covenants in the agreements governing our indebtedness and other matters. These statements are made on the basis of management’s views and assumptions, as of the time the statements are made, regarding future events and performance and contain words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “see,” “may,” “will,” “would,” or “target.” Forward-looking statements by their nature address matters that are, to different degrees, uncertain. A wide range of factors could materially affect future developments and performance, including but not limited to: our significant indebtedness, our ability to incur substantially more debt in the future, and covenants in the agreements governing our indebtedness that may reduce our operating and financial flexibility; declines in Adjusted EBITDA relative to historical levels that we are unable to offset; our ability to successfully implement strategic initiatives, including our fiber buildout and other initiatives to enhance revenue and realize productivity and service improvements; our ability to secure necessary construction resources, materials and permits for our fiber buildout initiative in a timely and cost effective manner; the effects of inflation and rising interest rates, on us and our customers; potential disruptions in our supply chain, including as a result of the COVID-19 pandemic, the global microchip shortage, or otherwise, which could adversely impact our business and hinder our fiber expansion plans; our ability to effectively manage our operations, operating expenses, capital expenditures, debt service requirement and cash paid for income taxes and liquidity; competition from cable, wireless and wireline carriers, satellite, fiber “overbuilders” and “over-the-top” companies, and the risk that we will not respond on a timely or profitable basis; our ability to successfully adjust to changes in the communications industry, including the effects of technological changes on our capital expenditures, products and service offerings; risks related to disruption in our networks, infrastructure and information technology that could result in customer loss and/or incurrence of additional expenses; the impact of potential information technology or data security breaches or other cyber-attacks or other disruptions; our ability to retain or attract new customers and to maintain relationships with customers; our reliance on a limited number of key supplies and vendors; declines in revenue from our voice services, switched and non-switched access and video and data services that we cannot stabilize or offset with increases in revenue from other products and services; our ability to secure, continue to use or renew intellectual property and other licenses used in our business; our ability to hire or retain key personnel; our ability to dispose of certain assets or asset groups or to make acquisition of certain assets on terms that are attractive to us, or at all;  the effects of changes in the availability of federal and state universal service funding or other subsidies to us and our competitors and our ability to obtain future subsidies, including participation in the proposed Rural Digital Opportunity Fund (“RDOF”); our ability to comply with the applicable Connect America Fund II program (“CAF II”) and RDOF requirements and the risk of penalties or obligations to return certain CAF II and RDOF funds or any other requirements related to federal or state programs which we participate in; our ability to defend against litigation and potentially unfavorable results from current pending and future litigation; our ability to comply with applicable federal and state consumer protection requirements; the effects of governmental legislation and regulation on our business, including costs, disruptions, possible limitations on operating flexibility and changes to the competitive landscape resulting from such legislation or regulation; the impact of regulatory, investigative and legal proceedings and legal compliance risks; our ability to effectively manage service quality in the states in which we operate and meet mandated service quality metrics; the effects of changes in income tax rates, tax laws, regulations or rulings, or federal or state tax assessments; the effects of changes in accounting policies or practices; our ability to successfully renegotiate union contracts; the effects of increased medical expenses and pension and postemployment expenses; changes in pension plan assumptions, interest rates, discount rates, regulatory rules and/or the value of our pension plan assets; the likelihood that our historical financial information may no longer be indicative of our future performance and our implementation of fresh start accounting; the impact of adverse changes in economic, political and market conditions in the areas that we serve, the U.S. and globally, including, but not limited to, disruption in our supply chain, inflation in pricing for key materials or labor, increased fuel and electricity costs, the cost of borrowing, or other adverse changes resulting from epidemics, pandemics and outbreaks of contagious diseases, including the COVID-19 pandemic, natural disasters, economic or political instability, including events like the ongoing war in Ukraine, or other adverse public health developments, potential adverse impacts of the COVID-19 pandemic on our business and operations, including potential disruptions to the work of our employees arising from health and safety measures such as social distancing, working remotely and recent applicable federal, state, and local mandates, and prohibitions, our ability to effectively manage increased demand on our network, our ability to maintain relationships with our current or prospective customers and vendors as well as their abilities to perform under current or proposed arrangements with us; risks associated with our emergence from the Chapter 11 Cases, including, but not limited to, the continuing effects of the Chapter 11 Cases on us and our relationships with our suppliers, customers, service providers or employees and changes in the composition of our board of directors and senior management;  volatility in the trading price of our common stock, which has a limited trading history; substantial market overhang from the substantial common stock holdings by our former creditors issued in the Chapter 11 reorganization; certain provisions of Delaware law and our certificate of incorporation that may prevent efforts by our stockholders to change the direction or management of our company; and certain other factors set forth in our other filings with the SEC.  This list of factors that may affect future performance and the accuracy of forward-looking statements is illustrative and is not intended to be exhaustive.  You should consider these important factors, as well as the risks and other factors contained in Frontier’s filings with the SEC, including our most recent reports on Form 10-K and Form 10-Q.  These risks and uncertainties may cause actual future results to be materially different than those expressed in such forward-looking statements.  We do not intend, nor do we undertake any duty, to update any forward-looking statements.


Frontier Communications Parent, Inc.
Unaudited Financial Data

   
For the
three months ended
   
For the
three months ended
   
For the
three months ended
 
($ in millions and shares in thousands, except per share amounts)
 
December 31,
2022
   
September 30,
2022
   
December 31,
2021
 
   
(Successor)
   
(Successor)
   
(Successor)
 
                   
Statements of Income Data
                 
Revenue
 
$
1,437
   
$
1,444
   
$
1,543
 
                         
Operating expenses:
                       
Cost of service
   
526
     
544
     
546
 
Selling, general, and administrative expenses
   
452
     
431
     
441
 
Depreciation and amortization
   
312
     
296
     
282
 
Restructuring costs and other charges
   
11
     
4
     
2
 
Total operating expenses
   
1,301
     
1,275
     
1,271
 
                         
Operating income
   
136
     
169
     
272
 
                         
Investment and other income, net
   
144
     
211
     
34
 
Pension settlement costs
   
(5
)
   
(50
)
   
-
 
Interest expense
   
(136
)
   
(135
)
   
(105
)
                         
Income before income taxes
   
139
     
195
     
201
 
Income tax expense (benefit)
   
(16
)
   
75
     
12
 
                         
Net income
 
$
155
   
$
120
   
$
189
 
                         
Weighted average shares outstanding - basic
   
245,010
     
244,984
     
244,308
 
Weighted average shares outstanding - diluted
   
245,395
     
245,212
     
244,840
 
                         
Basic net earnings per common share
 
$
0.63
   
$
0.49
   
$
0.77
 
Diluted net earnings per common share
 
$
0.63
   
$
0.49
   
$
0.77
 
                         
Other Financial Data:
                       
Capital expenditures
 
$
878
   
$
772
   
$
559
 


Frontier Communications Parent, Inc.
Unaudited Financial Data
 
Note: The following results are reported separately for the four months ended April 30, 2021 (our Predecessor period prior to emergence). While the basis of accounting for the Predecessor and Successor are different as a result of the application of fresh start accounting, we have calculated combined Non-GAAP results for the twelve months ended December 31, 2021.

   
For the year
ended
   
For the eight
months ended
   
For the four
months ended
   
For the year
ended
 
($ in millions and shares in thousands, except per share amounts)
 
December 31,
2022
   
December 31,
2021
   
April 30,
2021
   
December 31,
2021
 
   
(Successor)
   
(Successor)
   
(Predecessor)
   
(Non-GAAP Combined)
 
Statements of Income Data
                       
Revenue
 
$
5,787
   
$
4,180
   
$
2,231
   
$
6,411
 
                                 
Operating expenses:
                               
Cost of service
   
2,169
     
1,532
     
830
     
2,362
 
Selling, general and administrative expenses
   
1,745
     
1,131
     
537
     
1,668
 
Depreciation and amortization
   
1,182
     
734
     
506
     
1,240
 
Restructuring costs and other charges
   
99
     
21
     
7
     
28
 
Total operating expenses
   
5,195
     
3,418
     
1,880
     
5,298
 
                                 
Operating income
   
592
     
762
     
351
     
1,113
 
                                 
Investment and other income (loss), net
   
554
     
(5
)
   
1
     
(4
)
Pension settlement costs
   
(55
)
   
-
     
-
     
-
 
Reorganization items, net
   
-
     
-
     
4,171
     
4,171
 
Interest expense
   
(492
)
   
(257
)
   
(118
)
   
(375
)
                                 
Income before income taxes
   
599
     
500
     
4,405
     
4,905
 
Income tax expense (benefit)
   
158
     
86
     
(136
)
   
(50
)
Net income
 
$
441
   
$
414
   
$
4,541
   
$
4,955
 
                                 
Weighted average shares outstanding - basic
   
244,781
     
244,405
     
104,584
   
NM
 
Weighted average shares outstanding - diluted
   
245,280
     
245,885
     
104,924
   
NM
 
                                 
Basic net earnings per common share
 
$
1.80
   
$
1.69
   
$
43.42
   
NM
 
Diluted net earnings per common share
 
$
1.80
   
$
1.68
   
$
43.28
   
NM
 
                                 
Other Financial Data:
                               
Capital expenditures
 
$
2,738
   
$
1,205
   
$
500
   
$
1,705
 
                                 
NM - Not meaningful
                               


Frontier Communications Parent, Inc.
Unaudited Financial Data

Note: The following results are reported separately for the four months ended April 30, 2021 (our Predecessor period prior to emergence). While the basis of accounting for the Predecessor and Successor are different as a result of the application of fresh start accounting, we have calculated combined Non-GAAP results for the year ended December 30, 2021.

   
For the three
months ended
   
For the three
months ended
   
For the three
months ended
 
($ in millions)
 
December 31,
2022
   
September 30,
2022
   
December 31,
2021
 
   
(Successor)
   
(Successor)
   
(Successor)
 
Selected Statement of Income Data
                 
Revenue:
                 
Data and Internet services
 
$
859
   
$
848
   
$
834
 
Voice services
   
362
     
369
     
397
 
Video services
   
122
     
127
     
143
 
Other
   
80
     
82
     
85
 
Revenue from contracts with customers
   
1,423
     
1,426
     
1,459
 
Subsidy and other revenue
   
14
     
18
     
84
 
Total revenue
 
$
1,437
   
$
1,444
   
$
1,543
 
                         
Other Financial Data
                       
Revenue:
                       
Consumer
 
$
764
   
$
785
   
$
782
 
Business and Wholesale
   
659
     
641
     
677
 
Revenue from contracts with customers
 
$
1,423
   
$
1,426
   
$
1,459
 
                         
Fiber
 
$
721
   
$
691
   
$
675
 
Copper
   
702
     
735
     
784
 
Revenue from contracts with customers
 
$
1,423
   
$
1,426
   
$
1,459
 

   
For the year
ended
   
For the eight
months ended
   
For the four
months ended
   
For the year
ended
 
($ in millions)
 
December 31,
2022
   
December 31,
2022
   
April 30,
2021
   
December 31,
2021
 
   
(Successor)
   
(Successor)
   
(Predecessor)
   
(Non-GAAP Combined)
 
                         
Selected Statement of Income Data
                       
Revenue:
                       
Data and Internet services
 
$
3,390
   
$
2,224
   
$
1,125
   
$
3,349
 
Voice services
   
1,498
     
1,091
     
647
     
1,738
 
Video services
   
520
     
397
     
223
     
620
 
Other
   
325
     
246
     
125
     
371
 
Revenue from contracts with customers
   
5,733
     
3,958
     
2,120
     
6,078
 
Subsidy and other revenue
   
54
     
222
     
111
     
333
 
Total revenue
 
$
5,787
   
$
4,180
   
$
2,231
   
$
6,411
 
                                 
Other Financial Data
                               
Revenue:
                               
Consumer
 
$
3,116
   
$
2,125
   
$
1,133
   
$
3,258
 
Business and Wholesale
   
2,617
     
1,833
     
987
     
2,820
 
Revenue from contracts with customers
 
$
5,733
   
$
3,958
   
$
2,120
   
$
6,078
 
                                 
Fiber
 
$
2,769
   
$
1,814
   
$
903
   
$
2,717
 
Copper
   
2,964
     
2,144
     
1,140
     
3,284
 
Other
   
-
     
-
     
77
     
77
 
Revenue from contracts with customers
 
$
5,733
   
$
3,958
   
$
2,120
   
$
6,078
 


Frontier Communications Parent, Inc.
Unaudited Operating Data

   
As of and for the three months ended
   
For the year ended
 
   
December 31, 2022
   
September 30, 2022
   
December 31, 2021
   
December 31, 2022
   
December 31, 2021
 
                               
Consumer customer metrics
                             
Customers (in thousands)
   
3,133
     
3,142
     
3,165
     
3,133
     
3,165
 
Net customer losses
   
(9
)
   
(17
)
   
(8
)
   
(32
)
   
(99
)
Average monthly consumer  revenue per customer
 
$
81.13
   
$
83.05
   
$
82.29
   
$
82.30
   
$
84.70
 
Customer monthly churn
   
1.53
%
   
1.76
%
   
1.45
%
   
1.54
%
   
1.52
%
                                         
Broadband customer metrics (1)
                                       
Broadband customers (in thousands)
   
2,839
     
2,831
     
2,799
     
2,839
     
2,799
 
Net customer additions (losses)
   
8
     
4
     
10
     
40
     
(34
)
                                         
Employees
   
14,708
     
14,746
     
15,640
     
14,708
     
15,640
 

(1) Amounts presented exclude related metrics for our wholesale customers.


Frontier Communications Parent, Inc.
Condensed Consolidated Balance Sheet Data

($ in millions)
 
December 31, 2022
   
December 31, 2021
 
             
ASSETS
           
Current assets:
           
Cash and cash equivalents
 
$
322
   
$
2,127
 
Short-term investments
   
1,750
     
-
 
Accounts receivable, net
   
438
     
458
 
Other current assets
   
87
     
103
 
Total current assets
   
2,597
     
2,688
 
                 
Property, plant and equipment, net
   
11,850
     
9,199
 
Other assets
   
4,177
     
4,594
 
Total assets
 
$
18,624
   
$
16,481
 
                 
LIABILITIES AND EQUITY
               
Current liabilities:
               
Long-term debt due within one year
 
$
15
   
$
15
 
Accounts payable and other current liabilities
   
2,280
     
1,436
 
Total current liabilities
   
2,295
     
1,451
 
                 
Deferred income taxes and other liabilities
   
2,085
     
2,462
 
Long-term debt
   
9,110
     
7,968
 
Equity
   
5,134
     
4,600
 
Total liabilities and equity
 
$
18,624
   
$
16,481
 

   
As of
 
   
December 31, 2022
 
Leverage Ratio
     
Numerator:
     
Long-term debt due within one year
 
$
15
 
Long-term debt
   
9,110
 
Total debt
 
$
9,125
 
Less: Cash and cash equivalents
   
(322
)
Short-term investments
   
(1,750
)
Net debt
 
$
7,053
 
         
Denominator:
       
Adjusted EBITDA - last 4 quarters
 
$
2,080
 
         
Net Leverage Ratio
   
3.4
x


Frontier Communications Parent, Inc.
Unaudited Consolidated Cash Flow Data

   
For the three
months ended
   
For the three
months ended
 
   
December 31,
2022
   
December 31,
2021
 
($ in millions)
 
(Successor)
   
(Successor)
 
             
Cash flows provided from (used by) operating activities:
           
Net income
 
$
155
   
$
189
 
Adjustments to reconcile net loss to net cash provided from
               
(used by) operating activities:
               
Depreciation and amortization
   
312
     
282
 
Pension settlement costs
   
5
     
-
 
Stock-based compensation
   
29
     
10
 
Amortization of premium
   
(7
)
   
(7
)
Bad debt expense
   
7
     
(2
)
Other adjustments
   
(1
)
   
-
 
Deferred income taxes
   
(3
)
   
13
 
Change in accounts receivable
   
(23
)
   
(4
)
Change in long-term pension and other postretirement liabilities
   
(129
)
   
(39
)
Change in accounts payable and other liabilities
   
(44
)
   
5
 
Change in prepaid expenses, income taxes, and other assets
   
59
     
21
 
Net cash provided from operating activities
   
360
     
468
 
                 
Cash flows provided from (used by) investing activities:
               
Capital expenditures
   
(878
)
   
(559
)
Purchases of short-term investments (1)
   
(1,125
)
   
-
 
Sale of short-term investments (1)
   
1,700
     
-
 
Proceeds on sale of assets
   
9
     
7
 
Other
   
4
     
4
 
Net cash used by investing activities
   
(290
)
   
(548
)
                 
Cash flows provided from (used by) financing activities:
               
Long-term debt payments
   
(3
)
   
(9
)
Proceeds from long-term debt borrowings
   
-
     
1,000
 
Financing costs paid
   
-
     
(13
)
Finance lease obligation payments
   
(4
)
   
(4
)
Taxes paid on behalf of employees for shares withheld
   
(1
)
   
-
 
Proceeds from sale and lease-back transactions
   
-
     
-
 
Other
   
-
     
23
 
Net cash provided from (used by) financing activities
   
(8
)
   
997
 
                 
Increase in cash, cash equivalents, and restricted cash
   
62
     
917
 
Cash, cash equivalents, and restricted cash at the beginning of the period
   
260
     
1,261
 
                 
Cash, cash equivalents, and restricted cash at the end of the period
 
$
322
   
$
2,178
 
                 
Supplemental cash flow information:
               
Cash paid during the period for:
               
Interest
 
$
226
   
$
160
 
Income tax payments, net
 
$
1
   
$
1
 
 
(1) Amounts represent cash movement to/from short-term investments. Given the long-term nature of the fiber build, we have invested cash in short-term investments to improve interest income while preserving funding flexibility.


Frontier Communications Parent, Inc.
Unaudited Consolidated Cash Flow Data

Note: The following results are reported separately for the four months ended April 30, 2021 (our Predecessor period prior to emergence). While the basis of accounting for the Predecessor and Successor are different as a result of the application of fresh start accounting, we have calculated combined Non-GAAP results for the year ended December 31, 2021.

   
For the year ended
   
For the eight
months ended
   
For the four
months ended
   
For the year ended
 
   
December 31, 2022
   
December 31, 2021
   
April 30, 2021
   
December 31, 2021
 
($ in millions)
 
(Successor)
   
(Successor)
   
(Predecessor) (1)
   
(Non-GAAP
Combined)
 
                         
Cash flows provided from (used by) operating activities:
                       
Net income
 
$
441
   
$
414
   
$
4,541
   
$
4,955
 
Adjustments to reconcile net loss to net cash provided from
                               
(used by) operating activities:
                               
Depreciation and amortization
   
1,182
     
734
     
506
     
1,240
 
Pension settlement costs
   
55
     
-
     
-
     
-
 
Stock-based compensation
   
82
     
18
     
(1
)
   
17
 
Non-cash reorganization items, net
   
-
     
-
     
(5,467
)
   
(5,467
)
Amortization of (premium) discount
   
(28
)
   
(18
)
   
1
     
(17
)
Lease impairment
   
44
     
-
     
-
     
-
 
Bad debt expense
   
26
     
14
     
-
     
14
 
Deferred income taxes
   
164
     
81
     
(148
)
   
(67
)
Change in accounts receivable
   
(7
)
   
45
     
36
     
81
 
Change in long-term pension and other postretirement liabilities
   
(656
)
   
21
     
(12
)
   
9
 
Change in accounts payable and other liabilities
   
51
     
94
     
(156
)
   
(62
)
Change in prepaid expenses, income taxes, and other assets
   
47
     
48
     
46
     
94
 
Net cash provided from (used by) operating activities
   
1,401
     
1,451
     
(654
)
   
797
 
                                 
Cash flows provided from (used by) investing activities:
                               
Capital expenditures
   
(2,738
)
   
(1,205
)
   
(500
)
   
(1,705
)
Purchases of short-term investments (2)
   
(4,350
)
   
-
     
-
     
-
 
Sale of short-term investments (2)
   
2,600
     
-
     
-
     
-
 
Proceeds on sale of assets
   
13
     
7
     
9
     
16
 
Other
   
7
     
5
     
1
     
6
 
Net cash used by investing activities
   
(4,468
)
   
(1,193
)
   
(490
)
   
(1,683
)
                                 
Cash flows provided from (used by) financing activities:
                               
Long-term debt payments
   
(14
)
   
(17
)
   
(1
)
   
(18
)
Proceeds from long-term debt borrowings
   
1,200
     
1,000
     
225
     
1,225
 
Financing costs paid
   
(17
)
   
(13
)
   
(4
)
   
(17
)
Finance lease obligation payments
   
(19
)
   
(13
)
   
(7
)
   
(20
)
Proceeds from sale and lease-back transactions
   
70
     
-
     
-
     
-
 
Taxes paid on behalf of employees for shares withheld
   
(8
)
   
-
     
-
     
-
 
Other
   
(1
)
   
23
     
(16
)
   
7
 
Net cash provided from (used by) financing activities
   
1,211
     
980
     
197
     
1,177
 
                                 
Increase (Decrease) in cash, cash equivalents, and restricted cash
   
(1,856
)
   
1,238
     
(947
)
   
291
 
Cash, cash equivalents, and restricted cash at the beginning of the period
   
2,178
     
940
     
1,887
     
1,887
 
                                 
Cash, cash equivalents, and restricted cash at the end of the period
 
$
322
   
$
2,178
   
$
940
   
$
2,178
 
                                 
Supplemental cash flow information:
                               
Cash paid during the period for:
                               
Interest
 
$
512
   
$
281
   
$
84
   
$
365
 
Income tax payments, net
 
$
8
   
$
28
   
$
9
   
$
37
 
Reorganization items, net
 
$
-
   
$
-
   
$
1,397
   
$
1,397
 

(1) Due to change in policy subsequent to bankruptcy, Bad debt expense and other numbers in the Successor and Predecessor periods are not comparable.

(2) Amounts represent cash movement to/from short-term investments. Given the long-term nature of the fiber build, we have invested cash in short-term investments to improve interest income while preserving funding flexibility.


SCHEDULE A

Frontier Communications Parent, Inc.
Unaudited Financial Data
Reconciliation of Non-GAAP Financial Measures

Note: While the basis of accounting for the Predecessor and Successor are different as a result of the application of fresh start accounting, we have calculated combined Non-GAAP results for the year ended December 31, 2021.

   
For the three months ended
   
For the year ended
 
($ in millions)
 
December 31,
2022
   
September 30,
2022
   
December 31,
2021
   
December 31,
2022
   
December 31,
2021
 
   
(Successor)
   
(Successor)
   
(Successor)
   
(Successor)
   
(Non-GAAP Combined)
 
                               
Net income
 
$
155
   
$
120
   
$
189
   
$
441
   
$
4,955
 
Add back (subtract):
                                       
Income tax expense (benefit)
   
(16
)
   
75
     
12
     
158
     
(50
)
Interest expense
   
136
     
135
     
105
     
492
     
375
 
Investment and other (income) loss, net
   
(144
)
   
(211
)
   
(34
)
   
(554
)
   
4
 
Pension settlement costs
   
5
     
50
     
-
     
55
     
-
 
Reorganization items, net
   
-
     
-
     
-
     
-
     
(4,171
)
Operating income
   
136
     
169
     
272
     
592
     
1,113
 
Depreciation and amortization
   
312
     
296
     
282
     
1,182
     
1,240
 
EBITDA
 
$
448
   
$
465
   
$
554
   
$
1,774
   
$
2,353
 
                                         
Add back:
                                       
Pension/OPEB expense
 
$
11
   
$
13
   
$
19
   
$
61
   
$
81
 
Restructuring costs and other charges (1)
   
11
     
4
     
2
     
99
     
28
 
Rebranding costs
   
6
     
7
     
-
     
32
     
-
 
Stock-based compensation
   
28
     
19
     
10
     
82
     
17
 
Storm-related costs (proceeds)
   
7
     
-
     
-
     
7
     
(4
)
Legal settlements
   
17
     
-
     
-
     
25
     
-
 
Adjusted EBITDA
 
$
528
   
$
508
   
$
585
   
$
2,080
   
$
2,475
 
                                         
EBITDA margin
   
31.2
%
   
32.2
%
   
35.9
%
   
30.7
%
   
36.7
%
Adjusted EBITDA margin
   
36.7
%
   
35.2
%
   
37.9
%
   
35.9
%
   
38.6
%
                                         
Free Cash Flow
                                       
Net cash provided from operating activities
 
$
360
   
$
284
   
$
468
   
$
1,401
   
$
797
 
Capital expenditures
   
(878
)
   
(772
)
   
(559
)
   
(2,738
)
   
(1,705
)
Operating free cash flow
 
$
(518
)
 
$
(488
)
 
$
(91
)
 
$
(1,337
)
 
$
(908
)

(1) Includes $44 million of lease impairment charges for the year ended December 31, 2022.


SCHEDULE B
 
Frontier Communications Parent, Inc.
Unaudited Consolidated Financial Data
Reconciliation of Non-GAAP Financial Measures
 
Note: While the basis of accounting for the Predecessor and Successor are different as a result of the application of fresh start accounting, we have calculated combined Non-GAAP results for the year ended December 31, 2021.

   
For the three months ended
   
For the year ended
 
($ in millions)
 
December 31,
2022
   
September 30,
2022
   
December 31,
2021
   
December 31,
2022
   
December 31,
2021
 
   
(Successor)
   
(Successor)
   
(Successor)
   
(Successor)
   
(Non-GAAP Combined)
 
Adjusted Operating Expenses
                             
                               
Total operating expenses
 
$
1,301
   
$
1,275
   
$
1,271
   
$
5,195
   
$
5,298
 
                                         
Subtract:
                                       
Depreciation and amortization
   
312
     
296
     
282
     
1,182
     
1,240
 
Pension/OPEB expense
   
11
     
13
     
19
     
61
     
81
 
Restructuring costs and other charges (1)
   
11
     
4
     
2
     
99
     
28
 
Rebranding costs
   
6
     
7
     
-
     
32
     
-
 
Stock-based compensation
   
28
     
19
     
10
     
82
     
17
 
Storm-related costs (proceeds)
   
7
     
-
     
-
     
7
     
(4
)
Legal settlements
   
17
     
-
     
-
     
25
     
-
 
Adjusted operating expenses
 
$
909
   
$
936
   
$
958
   
$
3,707
   
$
3,936
 

(1) Includes $44 million of lease impairment charges for the year ended December 31, 2022.


SCHEDULE C
 
Frontier Communications Parent, Inc.
Selected Financial and Operating Data
(Unaudited)

Note: While the basis of accounting for the Predecessor and Successor are different as a result of the application of fresh start accounting, we have calculated combined Non-GAAP results for the year ended December 31, 2021.
 
      
As of or for the quarter ended
   
For the Year ended
 
      
December 31, 2022
   
September 30, 2022
   
December 31, 2021
   
December 31, 2022
   
December 31, 2021
 
      
(Successor)
   
(Successor)
   
(Successor)
   
(Successor)
   
(Non-GAAP Combined)
 
Broadband Revenue ($ in millions)
                             
Total Company
Fiber
 
$
318
   
$
312
   
$
277
   
$
1,218
   
$
1,075
 

Copper    
182
     
195
     
197
     
769
     
815
 

Total
 
$
500
   
$
507
   
$
474
   
$
1,987
   
$
1,890
 
                                           
Estimated Fiber Passings (in millions)
                                       
Base Fiber Passings
     
3.2
     
3.2
     
3.2
                 
Total Fiber Passings
     
5.2
     
4.8
     
4.0
                 
                                           
Estimated Broadband Fiber % Penetration
                                       
Base Fiber Penetration
     
43.2
%
   
42.9
%
   
41.9
%
               
Total Fiber Penetration
     
32.6
%
   
33.6
%
   
36.4
%
               
                                           
Broadband Customers, end of period (in thousands)
                                       
Consumer
Fiber
   
1,575
     
1,502
     
1,336
                 

Copper
   
1,043
     
1,105
     
1,234
                 

Total
   
2,618
     
2,607
     
2,570
                 
                                           
Business (1)
Fiber
   
107
     
104
     
96
                 

Copper
   
114
     
120
     
133
                 

Total
   
221
     
224
     
229
                 
                                           
Broadband Net Adds (in thousands)
                                       
Consumer
Fiber
   
73
     
64
     
44
                 

Copper
   
(62
)
   
(58
)
   
(30
)
               

Total
   
11
     
6
     
14
                 
                                           
Business (1)
Fiber
   
3
     
2
     
1
                 

Copper
   
(6
)
   
(4
)
   
(5
)
               

Total
   
(3
)
   
(2
)
   
(4
)
               
                                           
Broadband Churn
                                       
Consumer
Fiber
   
1.32
%
   
1.60
%
   
1.32
%
   
1.38
%
   
1.45
%

Copper
   
1.88
%
   
2.02
%
   
1.69
%
   
1.79
%
   
1.72
%

Total
   
1.55
%
   
1.79
%
   
1.50
%
   
1.56
%
   
1.59
%
                                           
Business (1)
Fiber
   
1.33
%
   
1.36
%
   
1.23
%
   
1.30
%
   
1.26
%

Copper
   
1.85
%
   
1.82
%
   
1.64
%
   
1.72
%
   
1.67
%

Total
   
1.61
%
   
1.61
%
   
1.47
%
   
1.53
%
   
1.50
%
Broadband ARPU
                                       
Consumer
Fiber
 
$
61.20
   
$
62.97
   
$
62.21
   
$
62.45
   
$
62.34
 

Copper
   
48.70
     
49.65
     
45.33
     
48.13
     
44.69
 

Total
 
$
56.06
   
$
57.17
   
$
53.99
   
$
56.05
   
$
53.43
 
                                           
Business (1)
Fiber
 
$
107.68
   
$
107.28
   
$
106.87
   
$
107.04
   
$
104.39
 

Copper
   
66.57
     
65.26
     
62.54
     
64.95
     
64.12
 

Total
 
$
86.05
   
$
84.49
   
$
80.87
   
$
83.88
   
$
80.26
 
                                           
Reconciliation: Broadband ARPU
                                       
Consumer Fiber Broadband ARPU
 
$
61.20
   
$
62.97
   
$
62.21
   
$
62.45
   
$
62.34
 
Gift card impact
   
2.10
     
1.66
     
0.54
     
1.56
     
0.19
 
Adjusted Consumer Fiber Broadband ARPU
 
$
63.30
   
$
64.63
   
$
62.75
   
$
64.01
   
$
62.53
 

(1) Business customers include our small, medium business and larger enterprise (SME) customers. Wholesale customers are excluded.