Frontier Reports Second-Quarter 2023 Results

Frontier Communications Parent, Inc. (NASDAQ: FYBR) (“Frontier”) reported second-quarter 2023 results today.

“Our second-quarter results prove once again that our fiber internet is the best technology to meet the growing demand for high-speed, reliable connectivity. This quarter, we reported solid fiber net adds, a sequential increase in consumer broadband ARPU, and positive revenue growth in business and wholesale for the first time in six years,” said Nick Jeffery, President and Chief Executive Officer of Frontier.

"Our goal is to return to growth this year, and our scale, competitive advantage, healthy cash flow and best-in-class team have put us on track to do just that. We delivered year-over-year EBITDA growth in the first half of the year and plan to accelerate in the second half. We are committed to Building Gigabit America because we know that our fiber technology can change people’s lives for the better.”

Second-Quarter 2023 Highlights¹

• Passed 316,000 new fiber locations
• Added 66,000 fiber broadband customers, resulting in fiber broadband customer growth of 19% year-over-year
• Revenue of $1.45 billion, net loss of $2 million and Adjusted EBITDA of $533 million
• Capital expenditures of $1.06 billion, including $419 million of non-subsidy-related build capital expenditures and $35 million of subsidy-related build capital expenditures
• Net cash from operations of $276 million driven by strong operating performance and increased focus on working capital management
• Achieved annualized run-rate cost savings of $460 million
• Priced $2.1 billion fiber securitization transactions on August 1, 2023, subject to customary conditions

Second-Quarter 2023 Consolidated Financial Results²

• Revenue of $1.45 billion decreased 0.7% year-over-year as growth in fiber-based products was offset by declines in copper-based products
• Operating income was $115 million and net loss was $2 million
• Adjusted EBITDA of $533 million decreased 0.4% year-over-year, as revenue declines were partly offset by lower content expenses and cost-savings
  • Further adjusted for the non-recurring $8 million sales tax refund incurred in the second quarter of 2022, Adjusted EBITDA would have increased 1.1% year-over-year
• Adjusted EBITDA margin of 36.8% increased from 36.7% in the second quarter of 2022
  • Further adjusted for the non-recurring $8 million sales tax refund incurred in the second quarter of 2022, Adjusted EBITDA margin would have increased to 36.8% from 36.1% in the second quarter of 2022
• Capital expenditures of $1.06 billion increased from $0.64 billion in the second quarter of 2022 as fiber expansion initiatives accelerated

Second-Quarter 2023 Consumer Results

• Consumer revenue of $775 million decreased 2.0% year-over-year as strong growth in fiber broadband was offset by declines in copper products
• Consumer fiber revenue of $462 million increased 9.7% year-over-year as growth in broadband, voice, and other offset declines in video
• Consumer fiber broadband revenue of $320 million increased 19.4% year-over-year driven by growth in fiber broadband customers
• Consumer fiber broadband customer net additions of 63,000 resulted in consumer fiber broadband customer growth of 19.7% year-over-year
• Consumer fiber broadband customer churn of 1.41% decreased from 1.43% in the second quarter of 2022
• Consumer fiber broadband ARPU of $63.12 decreased 0.4% year-over-year, with a 2.7% sequential increase due to increased customer in-take ARPU in the $70 range and annual price increases

Second-Quarter 2023 Business and Wholesale Results

• Business and wholesale revenue of $653 million increased 0.3% year-over-year as growth in fiber was partly offset by declines in copper
• Business and wholesale fiber revenue of $284 million increased 7.6% year-over-year as growth in data and voice was partly offset by declines in other
• Business fiber broadband customer churn of 1.31% increased from 1.28% in the second quarter of 2022
• Business fiber broadband ARPU of $102.89 decreased 4.0% year-over-year

Capital Structure³

At June 30, 2023, Frontier had total liquidity of $1.9 billion, including a cash and short-term investments balance of approximately $1.2 billion and $0.7 billion of available borrowing capacity on its revolving credit facility. Frontier’s net leverage ratio on June 30, 2023 was approximately 4.1x. Frontier has no long-term debt maturities prior to 2027.

2023 Outlook⁴

Frontier today reaffirmed its operational and financial expectations for 2023.

The company’s guidance does not assume any impact from the recently priced fiber securitization transactions.

Frontier’s guidance for the full year 2023 is:

• Adjusted EBITDA of $2.11 - $2.16 billion
• New fiber passings of 1.3 million
• Cash capital expenditures of $3.00 - $3.20 billion
• Cash taxes of approximately $20 million
• Net cash interest payments of approximately $655 million
• Pension and OPEB expense of approximately $50 million (net of capitalization)
• Cash pension and OPEB contributions of approximately $125 million

Conference Call Information

As previously announced, Frontier will host a conference call with the financial community to discuss second-quarter 2023 results today, August 4, 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.

About Frontier

Frontier (NASDAQ: FYBR) is the largest pure-play fiber provider in the U.S. Driven by our purpose, Building Gigabit America, we deliver blazing-fast broadband connectivity that unlocks the potential of millions of consumers and businesses.

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, ongoing and planned financings, including the Company’s securitization and Variable Funding Notes, 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 ability to satisfy the closing conditions related to the offering; our ability to satisfy the closing conditions related to the offering,; our ability to consummate the Variable Funding Notes facility; our significant indebtedness, our ability to incur substantially more debt in the future, and covenants in the agreements governing our current indebtedness that may reduce our operating and financial flexibility; declines in Adjusted EBITDA relative to historical levels that we are unable to offset; economic uncertainty, volatility in financial markets, and rising interest rates could limit our ability to access capital or increase the cost of capital needed to fund business operations, including our fiber expansion plans; our ability to successfully implement strategic initiatives, including our fiber buildout and other initiatives to enhance revenue and realize productivity improvements; our ability to secure necessary construction resources, materials and permits for our fiber buildout initiative in a timely and cost-effective manner; inflationary pressures on costs and potential disruptions in our supply chain resulting from the global microchip shortage, the COVID-19 pandemic, or otherwise, which could adversely impact our financial condition or results of operations and hinder our fiber expansion plans; our ability to effectively manage our operations, operating expenses, capital expenditures, debt service requirements and cash paid for income taxes and liquidity; the impact of potential information technology or data security breaches or other cyber-attacks or other disruptions; 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 and competition on our capital expenditures, products and service offerings; our ability to retain or attract new customers and to maintain relationships with existing customers, including wholesale customers; our reliance on a limited number of key supplies and vendors; declines in revenue from our voice services, switched and nonswitched 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; our ability to comply with the applicable CAF II and RDOF requirements and the risk of penalties or obligations to return certain CAF II and RDOF funds; our ability to defend against litigation or government investigations and potentially unfavorable results from current pending and future litigation or investigations; 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 or regulatory requirements; the effects of changes in income tax rates, tax laws, regulations or rulings, or federal or state tax assessments, including the risk that such changes may benefit our competitors more than us, as well as potential future decreases in the value of our deferred tax assets; 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 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, or other adverse changes resulting from epidemics, pandemics and outbreaks of contagious diseases, including the COVID-19 pandemic, natural disasters, economic or political instability, terrorist attacks and wars, including the ongoing war in Ukraine, or other adverse widespread developments; potential adverse impacts of climate change and increasingly stringent environmental laws, rules and regulations, and customer expectations and other environmental liabilities; market overhang due to substantial common stock holdings by our former creditors; 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				For the					For the
		three months ended				three months ended					three months ended
		June 30,				March 31,					June 30,
($ in millions and shares in thousands, except per share amounts)		2023				2023					2022
Statements of Income Data
Revenue		$	1,449			$	1,440				$	1,459
Operating expenses:
Cost of service			528				542					546
Selling, general, and administrative expenses			428				417					427
Depreciation and amortization			354				330					290
Restructuring costs and other charges			24				8					30
Total operating expenses			1,334				1,297					1,293
Operating income			115				143					166
Investment and other income, net			32				2					122
Interest expense			(149	)			(141	)				(118	)
Income (loss) before income taxes			(2	)			4					170
Income tax expense			-				1					69
Net (loss) income		$	(2	)		$	3				$	101
Weighted average shares outstanding - basic			245,474				245,081					244,723
Weighted average shares outstanding - diluted			245,474				246,425					244,723
Basic net (loss) earnings per common share		$	(0.01	)		$	0.01				$	0.41
Diluted net (loss) earnings per common share		$	(0.01	)		$	0.01				$	0.41
Other Financial Data:
Capital expenditures		$	1,057			$	1,154				$	641

Frontier Communications Parent, Inc.
Unaudited Financial Data
		For the					For the
		six months ended					six months ended
		June 30,					June 30,
($ in millions and shares in thousands, except per share amounts)		2023					2022
Statements of Income Data
Revenue		$	2,889				$	2,906
Operating expenses:
Cost of service			1,070					1,099
Selling, general and administrative expenses			845					862
Depreciation and amortization			684					574
Restructuring costs and other charges			32					84
Total operating expenses			2,631					2,619
Operating income			258					287
Investment and other income, net			34					199
Interest expense			(290	)				(221	)
Income before income taxes			2					265
Income tax expense			1					99
Net income		$	1				$	166
Weighted average shares outstanding - basic			245,285					244,592
Weighted average shares outstanding - diluted			246,517					244,831
Basic net earnings per common share		$	0.00				$	0.68
Diluted net earnings per common share		$	0.00				$	0.68
Other Financial Data:
Capital expenditures		$	2,211				$	1,088

Frontier Communications Parent, Inc.
Unaudited Financial Data
		For the quarter ended
		June 30,			March 31,				June 30,
($ in millions)		2023			2023				2022
Selected Statement of Income Data
Revenue:
Data and Internet services		$	880		$	862			$	847
Voice services			347			356				381
Video services			112			117				134
Other			89			83				80
Revenue from contracts with customers			1,428			1,418				1,442
Subsidy and other revenue			21			22				17
Total revenue		$	1,449		$	1,440			$	1,459
Other Financial Data
Revenue:
Consumer		$	775		$	761			$	791
Business and Wholesale			653			657				651
Revenue from contracts with customers		$	1,428		$	1,418			$	1,442
Fiber		$	746		$	729			$	685
Copper			682			689				757
Revenue from contracts with customers		$	1,428		$	1,418			$	1,442
		For the six months ended			For the six months ended
		June 30,			June 30,
($ in millions)		2023			2022
Selected Statement of Income Data
Revenue:
Data and Internet services		$	1,742		$	1,683
Voice services			703			767
Video services			229			271
Other			172			163
Revenue from contracts with customers			2,846			2,884
Subsidy and other revenue			43			22
Total revenue		$	2,889		$	2,906
Other Financial Data
Revenue:
Consumer		$	1,536		$	1,567
Business and Wholesale			1,310			1,317
Revenue from contracts with customers		$	2,846		$	2,884
Fiber		$	1,475		$	1,357
Copper			1,371			1,527
Revenue from contracts with customers		$	2,846		$	2,884

Frontier Communications Parent, Inc.
Unaudited Operating Data
		As of and for the three months ended												For the six months ended
		June, 2023				March 31, 2023				June 30, 2022				June, 2023				June 30, 2022
Consumer customer metrics
Customers (in thousands)			3,127				3,140				3,159				3,127				3,159
Net customer additions (losses)			(13	)			7				(10	)			(6	)			(6	)
Average monthly consumer
revenue per customer		$	82.48			$	80.87			$	83.35			$	81.70			$	82.51
Customer monthly churn			1.53	%			1.43	%			1.53	%			1.48	%			1.44	%
Broadband customer metrics (1)
Broadband customers (in thousands)			2,865				2,863				2,827				2,865				2,827
Net customer additions			2				24				8				26				28
Employees			14,099				14,523				15,074				14,099				15,074
(1) Amounts presented exclude related metrics for our wholesale customers.

Frontier Communications Parent, Inc.
Condensed Consolidated Balance Sheet Data
		(Unaudited)
($ in millions)		June 30, 2023					December 31, 2022
ASSETS
Current assets:
Cash and cash equivalents		$	662				$	322
Short-term investments			575					1,750
Accounts receivable, net			431					438
Other current assets			93					87
Total current assets			1,761					2,597
Property, plant and equipment, net			13,353					11,850
Other assets			4,036					4,177
Total assets		$	19,150				$	18,624
LIABILITIES AND EQUITY
Current liabilities:
Long-term debt due within one year		$	15				$	15
Accounts payable and other current liabilities			2,052					2,280
Total current liabilities			2,067					2,295
Deferred income taxes and other liabilities			2,062					2,085
Long-term debt			9,829					9,110
Equity			5,192					5,134
Total liabilities and equity		$	19,150				$	18,624
		As of
		June 30, 2023
Leverage Ratio
Numerator:
Long-term debt due within one year		$	15
Long-term debt			9,829
Total debt		$	9,844
Less: Cash and cash equivalents			(662	)
Short-term investments			(575	)
Net debt		$	8,607
Denominator:
Adjusted EBITDA - last 4 quarters		$	2,088
Net Leverage Ratio			4.1x

Frontier Communications Parent, Inc.
Unaudited Consolidated Cash Flow Data
		For the three				For the three
		months ended				months ended
		June 30, 2023				June 30, 2022
($ in millions)
Cash flows provided from (used by) operating activities:
Net income (loss)		$	(2	)		$	101
Adjustments to reconcile net loss to net cash provided from
(used by) operating activities:
Depreciation and amortization			354				290
Stock-based compensation			27				20
Amortization of premium			(8	)			(7	)
Bad debt expense			9				14
Other adjustments			2				1
Deferred income taxes			-				68
Change in accounts receivable			(11	)			(37	)
Change in long-term pension and other postretirement liabilities			(44	)			(242	)
Change in accounts payable and other liabilities			(43	)			51
Change in prepaid expenses, income taxes, and other assets			(8	)			(30	)
Net cash provided from operating activities			276				229
Cash flows provided from (used by) investing activities:
Capital expenditures			(1,057	)			(641	)
Purchases of short-term investments (1)			(350	)			(1,700	)
Sale of short-term investments (1)			675				300
Proceeds from sale of asset			-				1
Other			4				-
Net cash used by investing activities			(728	)			(2,040	)
Cash flows provided from (used by) financing activities:
Long-term debt payments			(4	)			(3	)
Proceeds from long-term debt borrowings			-				1,200
Financing costs paid			-				(17	)
Finance lease obligation payments			(7	)			(5	)
Taxes paid on behalf of employees for shares withheld			(4	)			(6	)
Other			(3	)			1
Net cash provided from (used by) financing activities			(18	)			1,170
Increase (Decrease) in cash, cash equivalents, and restricted cash			(470	)			(641	)
Cash, cash equivalents, and restricted cash at the beginning of the period			-				1,349
Cash, cash equivalents, and restricted cash at the end of the period		$	(470	)		$	708
Supplemental cash flow information:
Cash paid during the period for:
Interest		$	231			$	162
Income tax payments, net		$	(4	)		$	7
			-				-
(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
		For the six months ended				For the six months ended
		June 30, 2023				June 30, 2022
($ in millions)
Cash flows provided from (used by) operating activities:
Net income		$	1			$	166
Adjustments to reconcile net loss to net cash provided from
(used by) operating activities:
Depreciation and amortization			684				574
Stock-based compensation			51				35
Amortization of (premium) discount			(15	)			(14	)
Lease impairment			-				44
Bad debt expense			16				14
Other adjustments			2				1
Deferred income taxes			-				93
Change in accounts receivable			(9	)			24
Change in long-term pension and other postretirement liabilities			(51	)			(242	)
Change in accounts payable and other liabilities			(12	)			77
Change in prepaid expenses, income taxes, and other assets			(2	)			(15	)
Net cash provided from operating activities			665				757
Cash flows provided from (used by) investing activities:
Capital expenditures			(2,211	)			(1,088	)
Purchases of short-term investments (1)			(575	)			(2,600	)
Sale of short-term investments (1)			1,750				300
Proceeds on sale of assets			4				1
Other			-				2
Net cash used by investing activities			(1,032	)			(3,385	)
Cash flows provided from (used by) financing activities:
Long-term debt payments			(8	)			(7	)
Proceeds from long-term debt borrowings			750				1,200
Financing costs paid			(13	)			(17	)
Finance lease obligation payments			(12	)			(10	)
Taxes paid on behalf of employees for shares withheld			(7	)			(7	)
Other			(3	)			(1	)
Net cash provided from financing activities			707				1,158
Increase (Decrease) in cash, cash equivalents, and restricted cash			340				(1,470	)
Cash, cash equivalents, and restricted cash at the beginning of the period			322				2,178
Cash, cash equivalents, and restricted cash at the end of the period		$	662			$	708
Supplemental cash flow information:
Cash paid during the period for:
Interest		$	314			$	198
Income tax payments, net		$	1			$	9
(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.

SCHEDULE A
Frontier Communications Parent, Inc.
Unaudited Financial Data
Reconciliation of Non-GAAP Financial Measures
			For the three months ended												For the six months ended
			June 30,				March 31,				June 30,				June 30,				June 30,
($ in millions)			2023				2023				2022				2023				2022
Net income (loss)			$	(2	)		$	3			$	101			$	1			$	166
Add back (subtract):
Income tax expense				-				1				69				1				99
Interest expense				149				141				118				290				221
Investment and other income, net				(32	)			(2	)			(122	)			(34	)			(199	)
Operating income				115				143				166				258				287
Depreciation and amortization				354				330				290				684				574
EBITDA			$	469			$	473			$	456			$	942			$	861
Add back:
Pension/OPEB expense			$	11			$	11			$	18			$	22			$	37
Restructuring costs and other charges				24				8				30				32				84
Rebranding costs				-				-				11				-				19
Stock-based compensation				27				24				20				51				35
Storm-related costs				2				3				-				5				-
Legal settlements				-				-				-				-				8
Adjusted EBITDA			$	533			$	519			$	535			$	1,052			$	1,044
EBITDA margin				32.4	%			32.8	%			31.3	%			32.6	%			29.6	%
Adjusted EBITDA margin				36.8	%			36.0	%			36.7	%			36.4	%			35.9	%
Free Cash Flow
Net cash provided from
operating activities			$	276			$	389			$	229			$	665			$	757
Capital expenditures				(1,057	)			(1,154	)			(641	)			(2,211	)			(1,088	)
Operating free cash flow			$	(781	)		$	(765	)		$	(412	)		$	(1,546	)		$	(331	)

SCHEDULE B
Frontier Communications Parent, Inc.
Unaudited Consolidated Financial Data
Reconciliation of Non-GAAP Financial Measures
		For the three months ended									For the six months ended
		June 30,			March 31,			June 30,			June 30,			June 30,
($ in millions)		2023			2023			2022			2023			2022
Adjusted Operating Expenses
Total operating expenses		$	1,334		$	1,297		$	1,293		$	2,631		$	2,619
Subtract:
Depreciation and amortization			354			330			290			684			574
Pension/OPEB expense			11			11			18			22			37
Restructuring costs and other charges			24			8			30			32			84
Rebranding costs			-			-			11			-			19
Stock-based compensation			27			24			20			51			35
Storm-related costs			2			3			-			5			-
Legal settlements			-			-			-			-			8
Adjusted operating expenses		$	916		$	921		$	924		$	1,837		$	1,862

SCHEDULE C
Frontier Communications Parent, Inc.
Selected Financial and Operating Data
(Unaudited)
					As of or for the quarter ended													For the six months ended
					June 30, 2023				March 31, 2023					June 30, 2022				June 30, 2023				June 30, 2022
Broadband Revenue ($ in millions)
	Total Company	Fiber			$	356			$	334				$	302			$	690			$	588
		Copper				173				173					197				346				392
		Total			$	529			$	507				$	499			$	1,036			$	980
Estimated Fiber Passings (in millions)
	Base Fiber Passings					3.2				3.2					3.2
	Total Fiber Passings					5.8				5.5					4.4
Estimated Broadband Fiber % Penetration
	Base Fiber Penetration					43.4	%			43.5	%				42.6	%
	Total Fiber Penetration					31.6	%			32.2	%				34.8	%
Broadband Customers, end of period (in thousands)
	Consumer	Fiber				1,722				1,659					1,438
		Copper				928				987					1,163
		Total				2,650				2,646					2,601
	Business (1)	Fiber				113				110					102
		Copper				102				107					124
		Total				215				217					226
Broadband Net Adds (in thousands)
	Consumer	Fiber				63				84					50
		Copper				(59	)			(56	)				(41	)
		Total				4				28					9
	Business (1)	Fiber				3				3					4
		Copper				(5	)			(7	)				(5	)
		Total				(2	)			(4	)				(1	)
Broadband Churn
	Consumer	Fiber				1.41	%			1.20	%				1.43	%			1.30	%			1.31	%
		Copper				1.84	%			1.71	%				1.73	%			1.78	%			1.63	%
		Total				1.57	%			1.40	%				1.57	%			1.48	%			1.46	%
	Business (1)	Fiber				1.31	%			1.45	%				1.28	%			1.38	%			1.26	%
		Copper				1.83	%			1.98	%				1.63	%			1.91	%			1.61	%
		Total				1.56	%			1.72	%				1.48	%			1.64	%			1.46	%
Broadband ARPU
	Consumer	Fiber			$	63.12			$	61.44				$	63.35			$	62.31			$	62.76
		Copper				51.90				48.88					48.47				50.39				47.09
		Total			$	59.06			$	56.59				$	56.57			$	57.84			$	55.48
	Business (1)	Fiber			$	102.89			$	104.38				$	107.19			$	103.72			$	106.43
		Copper				68.20				67.21					63.00				67.65				63.96
		Total			$	85.57			$	85.57				$	82.53			$	85.83			$	82.41
Reconciliation: Broadband ARPU
	Consumer Fiber Broadband ARPU				$	63.12			$	61.44				$	63.35			$	62.31			$	62.76
	Gift card impact					1.34				1.68					1.38				1.51				1.24
	Adjusted Consumer Fiber Broadband ARPU				$	64.46			$	63.12				$	64.73			$	63.82			$	64.00
(1) Business customers include our small, medium business and larger enterprise (SME) customers. Wholesale customers are excluded.

^{____________________________________
1} Adjusted EBITDA is a non-GAAP measure of performance. See “Non-GAAP Measures” for a description of this measure and its calculation. See Schedule A for a reconciliation of Adjusted EBITDA to net income.
² Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP measures of performance. See “Non-GAAP Measures” for a description of these measures and their calculation. See Schedule A for a reconciliation of Adjusted EBITDA to net income.
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.

View source version on businesswire.com: https://www.businesswire.com/news/home/20230804017258/en/

The Frontier Communications Parent Stock at the time of publication of the news with a fall of -1,66 % to 17,80USD on Nasdaq stock exchange (04. August 2023, 02:00 Uhr).