UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

Date of Report (date of earliest event reported):   November 1, 2023

Frontier Communications Parent, Inc.
(Exact name of registrant as specified in its charter)
Delaware
(State or other jurisdiction of incorporation)

001-11001

86-2359749
(Commission File Number)

(IRS Employer Identification No.)

1919 McKinney Avenue, Dallas, Texas

75201
(Address of principal executive offices)

(Zip Code)

(972) 445-0042
(Registrant’s telephone number, including area code)

401 Merritt 7, Norwalk, Connecticut  06851
(Former name or former address, if changed since last report)



Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:


Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)


Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)


Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))


Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered
Common Stock, par value $0.01 per share

FYBR

The NASDAQ Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging Growth Company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02
Results of Operations and Financial Condition

On November 1, 2023, Frontier Communications Parent, Inc. (“Frontier”) issued a press release announcing its financial results for the quarter ended September 30, 2023.  A copy of the press release is attached hereto as Exhibit 99.1 and incorporated by reference herein.

As previously announced, Frontier will hold a conference call at 8:30 a.m., Eastern Time, on November 1, 2023, to discuss its third quarter 2023 financial results.

The information provided pursuant to this Item 2.02, including Exhibit 99.1, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any of Frontier’s other filings under the Securities Act of 1933 or the Exchange Act.

Item 9.01
Financial Statements and Exhibits

(d)
Exhibits

Exhibit
Number

Description

Press Release



104

Cover Page Interactive Data File (embedded within the Inline XBRL document)


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.



FRONTIER COMMUNICATIONS PARENT, INC.



Date:  November 1, 2023
By:
/s/  Scott Beasley


Scott Beasley


Executive Vice President, Chief Financial Officer




Exhibit 99.1

 
Frontier Reports Third-Quarter 2023 Results
 

Reported year-over-year consumer revenue growth for the first time as a new public company, powered by accelerating fiber revenue growth

Delivered fastest year-over-year EBITDA growth in more than six years

DALLAS, Texas, Nov. 1, 2023 -- Frontier Communications Parent, Inc. (NASDAQ: FYBR) (“Frontier”) reported third-quarter 2023 results today.

“We delivered another strong quarter of operational results, with our first consumer revenue increase as a new public company, and an acceleration in our EBITDA growth,” said Nick Jeffery, President and Chief Executive Officer of Frontier. “This quarter’s strong results continue to show how every day, with every new fiber customer, we become a more valuable business.”

“Our strong progress over the last two years gives me even more confidence that our strategy will create long-term, material value for our shareholders. We are Building Gigabit America to meet the connectivity needs of our customers and I am very excited about the tremendous opportunity ahead.”

Third-Quarter 2023 Highlights1


Passed 332,000 new fiber locations

Added 79,000 fiber broadband customers, resulting in fiber broadband customer growth of 19% year-over-year

Revenue of $1.44 billion, net income of $11 million and Adjusted EBITDA of $526 million

Capital expenditures of $671 million, including $143 million of non-subsidy-related build capital expenditures and $25 million of subsidy-related build capital expenditures

Net cash from operations of $383 million driven by strong operating performance and increased focus on working capital management

Achieved annualized run-rate cost savings of $484 million

Completed $2.1 billion of fiber securitization transactions in August 2023

Announced corporate headquarters relocation to Dallas, Texas
 
Third-Quarter 2023 Consolidated Financial Results2


Revenue of $1.44 billion decreased 0.6% year-over-year as growth in fiber-based products was offset by declines in copper-based products

Operating income of $114 million and net income of $11 million
 

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.



Adjusted EBITDA of $526 million increased 3.5% year-over-year, as revenue declines were offset by lower content expenses and cost-savings

Adjusted EBITDA margin of 36.6% increased from 35.2% in the third quarter of 2022

Capital expenditures of $671 million decreased from $772 million in the third quarter of 2022, primarily due to lower pre-work capital spent to pass new fiber locations
 
Third-Quarter 2023 Consumer Results


Consumer revenue of $787 million increased 0.3% year-over-year as strong growth in fiber broadband was substantially offset by declines in copper products

Consumer fiber revenue of $479 million increased 13.0% year-over-year as growth in broadband, voice, and other offset declines in video

Consumer fiber broadband revenue of $340 million increased 22.3% year-over-year driven by growth in fiber broadband customers and ARPU

Consumer fiber broadband customer net additions of 75,000 resulted in consumer fiber broadband customer growth of 19.6% year-over-year

Consumer fiber broadband customer churn of 1.47% decreased from 1.60% in the third quarter of 2022

Consumer fiber broadband ARPU of $64.49 increased 2.4% year-over-year, due to increased customer in-take ARPU and annual price increases

Third-Quarter 2023 Business and Wholesale Results


Business and wholesale revenue of $634 million decreased 1.1% year-over-year as growth in fiber was offset by declines in copper

Business and wholesale fiber revenue of $281 million increased 5.2% year-over-year as growth in data and voice was partly offset by declines in other

Business fiber broadband customer net additions of 4,000 resulted in business fiber broadband customer growth of 12.5% year-over-year

Business fiber broadband customer churn of 1.26% decreased from 1.36% in the third quarter of 2022

Business fiber broadband ARPU of $101.36 decreased 5.5% year-over-year

Capital Structure3

At September 30, 2023, Frontier had total liquidity of $3.4 billion, including a cash and short-term investments balance of approximately $2.2 billion, $0.7 billion of available borrowing capacity on its revolving credit facility, and $0.5 billion of available borrowing capacity on its variable funding notes facility, subject to customary drawing conditions. Frontier’s net leverage ratio on September 30, 2023 was approximately 4.3x. Frontier has no long-term debt maturities prior to 2027.

2023 Outlook4

Frontier today updated interest expense guidance, while reaffirming all other operational and financial expectations for 2023.


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.


 Frontier’s guidance for the full year 2023 is:

Unchanged from Prior Guidance


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

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

Cash pension and OPEB contributions of approximately $125 million

Changes to Guidance


Net cash interest payments of approximately $700 million, an increase from prior guidance of $655 million, reflecting the $1.6 billion of debt raised in August 2023

Conference Call Information

As previously announced, Frontier will host a conference call with the financial community to discuss third-quarter 2023 results today, November 1, 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 (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.  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, planned financings, 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 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, including tightening labor markets and increased fuel and electricity costs, and potential disruptions in our supply chain resulting from the global microchip shortage 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
three months ended
   
For the
three months ended
   
For the
three months ended
 
 
($ in millions and shares in thousands, except per share amounts)
 
September 30,
2023
   
June 30,
2023
   
September 30,
2022
 
 
                 
Statements of Income Data
                 
Revenue
 
$
1,436
   
$
1,449
   
$
1,444
 
 
                       
Operating expenses:
                       
Cost of service
   
545
     
528
     
544
 
Selling, general, and administrative expenses
   
405
     
428
     
431
 
Depreciation and amortization
   
356
     
354
     
296
 
Restructuring costs and other charges
   
16
     
24
     
4
 
Total operating expenses
   
1,322
     
1,334
     
1,275
 
 
                       
Operating income
   
114
     
115
     
169
 
 
                       
Investment and other income, net
   
67
     
32
     
211
 
Pension settlement costs
   
-
     
-
     
(50
)
Interest expense
   
(170
)
   
(149
)
   
(135
)
 
                       
Income (loss) before income taxes
   
11
     
(2
)
   
195
 
Income tax expense
   
-
     
-
     
75
 
 
                       
Net income (loss)
 
$
11
   
$
(2
)
 
$
120
 
 
                       
 
                       
Weighted average shares outstanding - basic
   
245,761
     
245,474
     
244,984
 
Weighted average shares outstanding - diluted
   
247,447
     
245,474
     
245,212
 
 
                       
 
                       
Basic net (loss) earnings per common share
 
$
0.05
   
$
(0.01
)
 
$
0.49
 
Diluted net (loss) earnings per common share
 
$
0.05
   
$
(0.01
)
 
$
0.49
 
 
                       
Other Financial Data:
                       
Capital expenditures
 
$
671
   
$
1,057
   
$
772
 


Frontier Communications Parent, Inc.
Unaudited Financial Data

 
 
 
For the
nine months ended
   
For the
nine months ended
 
($ in millions and shares in thousands, except per share amounts)
 
September 30,
2023
   
September 30,
2022
 
 
           
Statements of Income Data
           
Revenue
 
$
4,325
   
$
4,350
 
 
               
Operating expenses:
               
Cost of service
   
1,615
     
1,643
 
Selling, general, and administrative expenses
   
1,250
     
1,293
 
Depreciation and amortization
   
1,040
     
870
 
Restructuring costs and other charges
   
48
     
88
 
Total operating expenses
   
3,953
     
3,894
 
 
               
Operating income
   
372
     
456
 
 
               
Investment and other income, net
   
101
     
410
 
Pension settlement costs
   
-
     
(50
)
Interest expense
   
(460
)
   
(356
)
 
               
Income before income taxes
   
13
     
460
 
Income tax expense
   
1
     
174
 
Net income
 
$
12
   
$
286
 
 
               
Weighted average shares outstanding - basic
   
245,431
     
244,711
 
Weighted average shares outstanding - diluted
   
247,336
     
245,080
 
 
               
Basic net earnings per common share
 
$
0.05
   
$
1.17
 
Diluted net earnings per common share
 
$
0.05
   
$
1.17
 
 
               
Other Financial Data:
               
Capital expenditures
 
$
2,882
   
$
1,860
 


Frontier Communications Parent, Inc.
Unaudited Financial Data

 
 
For the quarter ended
 
 
($ in millions)
 
September 30,
2023
   
June 30,
2023
   
September 30,
2022
 
 
                 
Selected Statement of Income Data
                 
Revenue:
                 
Data and Internet services
 
$
895
   
$
880
   
$
848
 
Voice services
   
341
     
347
     
369
 
Video services
   
104
     
112
     
127
 
Other
   
81
     
89
     
82
 
Revenue from contracts with customers
   
1,421
     
1,428
     
1,426
 
Subsidy and other revenue
   
15
     
21
     
18
 
Total revenue
 
$
1,436
   
$
1,449
   
$
1,444
 
 
                       
Other Financial Data
                       
Revenue:
                       
Consumer
 
$
787
   
$
775
   
$
785
 
Business and wholesale
   
634
     
653
     
641
 
Revenue from contracts with customers
 
$
1,421
   
$
1,428
   
$
1,426
 
 
                       
Fiber
 
$
760
   
$
746
   
$
691
 
Copper
   
661
     
682
     
735
 
Revenue from contracts with customers
 
$
1,421
   
$
1,428
   
$
1,426
 

 
 
For the nine months ended
   
For the nine months ended
 
 
($ in millions)
 
September 30,
2023
   
September 30,
2022
 
 
           
Selected Statement of Income Data
           
Revenue:
           
Data and Internet services
 
$
2,637
   
$
2,531
 
Voice services
   
1,044
     
1,136
 
Video services
   
333
     
398
 
Other
   
253
     
245
 
Revenue from contracts with customers
   
4,267
     
4,310
 
Subsidy and other revenue
   
58
     
40
 
Total revenue
 
$
4,325
   
$
4,350
 
 
               
Other Financial Data
               
Revenue:
               
Consumer
 
$
2,323
   
$
2,352
 
Business and wholesale
   
1,944
     
1,958
 
Revenue from contracts with customers
 
$
4,267
   
$
4,310
 
 
               
Fiber
 
$
2,235
   
$
2,048
 
Copper
   
2,032
     
2,262
 
Revenue from contracts with customers
 
$
4,267
   
$
4,310
 


Frontier Communications Parent, Inc.
Unaudited Operating Data

 
 
As of and for the three months ended
   
For the nine months ended
 
 
 
September 30, 2023
   
June 30, 2023
   
September 30, 2022
   
September 30, 2023
   
September 30, 2022
 
 
                             
Consumer customer metrics
                             
Customers (in thousands)
   
3,118
     
3,127
     
3,142
     
3,118
     
3,142
 
Net customer additions (losses)
   
(9
)
   
(13
)
   
(17
)
   
(15
)
   
(23
)
Average monthly consumer revenue per customer
 
$
83.99
   
$
82.48
   
$
83.05
   
$
82.49
   
$
82.68
 
Customer monthly churn
   
1.70
%
   
1.53
%
   
1.76
%
   
1.55
%
   
1.55
%
 
                                       
Broadband customer metrics (1)
                                       
Broadband customers (in thousands)
   
2,881
     
2,865
     
2,831
     
2,881
     
2,831
 
Net customer additions
   
16
     
2
     
4
     
42
     
32
 
 
                                       
Employees
   
13,756
     
14,099
     
14,746
     
13,756
     
14,746
 

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

Frontier Communications Parent, Inc.
Condensed Consolidated Balance Sheet Data

 
($ in millions)
 
(Unaudited)
September 30, 2023
   
December 31, 2022
 
 
           
ASSETS
           
Current assets:
           
Cash and cash equivalents
 
$
948
   
$
322
 
Short-term investments
   
1,275
     
1,750
 
Accounts receivable, net
   
449
     
438
 
Other current assets
   
126
     
87
 
Total current assets
   
2,798
     
2,597
 
 
               
Property, plant and equipment, net
   
13,621
     
11,850
 
Other assets
   
4,090
     
4,177
 
Total assets
 
$
20,509
   
$
18,624
 
 
               
LIABILITIES AND EQUITY
               
Current liabilities:
               
Long-term debt due within one year
 
$
15
   
$
15
 
Accounts payable and other current liabilities
   
2,036
     
2,280
 
Total current liabilities
   
2,051
     
2,295
 
 
               
Deferred income taxes and other liabilities
   
1,960
     
2,085
 
Long-term debt
   
11,258
     
9,110
 
Equity
   
5,240
     
5,134
 
Total liabilities and equity
 
$
20,509
   
$
18,624
 
                 

   
As of
September 30, 2023
         
Leverage Ratio
 
           
Numerator:
               
Long-term debt due within one year
  $
15
         
Long-term debt
 
11,258
         
Total debt
  $
 11,273          
Less: Cash and cash equivalents
     (948 )
       
Short-term investments
     (1,275 )
       
Net debt
  $
9,050
         
                 
Denominator:
               
Adjusted EBITDA - last 4 quarters
  $
 2,106          
                 
Net Leverage Ratio
    4.3
%
       


Frontier Communications Parent, Inc.
Unaudited Consolidated Cash Flow Data

 
 
 
For the three
months ended
   
For the three
months ended
 
 
 
September 30, 2023
   
September 30, 2022
 
($ in millions)
           
 
           
Cash flows provided from (used by) operating activities:
           
Net income
 
$
11
   
$
120
 
Adjustments to reconcile net loss to net cash provided from (used by) operating activities:
               
Depreciation and amortization
   
356
     
296
 
Pension settlement costs
   
-
     
50
 
Stock-based compensation
   
30
     
19
 
Amortization of premium
   
(6
)
   
(7
)
Bad debt expense
   
8
     
5
 
Other adjustments
   
7
     
-
 
Deferred income taxes
   
(1
)
   
74
 
Change in accounts receivable
   
(26
)
   
(8
)
Change in long-term pension and other postretirement liabilities
   
(98
)
   
(285
)
Change in accounts payable and other liabilities
   
113
     
17
 
Change in prepaid expenses, income taxes, and other assets
   
(11
)
   
3
 
Net cash provided from operating activities
   
383
     
284
 
 
               
Cash flows provided from (used by) investing activities:
               
Capital expenditures
   
(671
)
   
(772
)
Purchases of short-term investments (1)
   
(1,275
)
   
(625
)
Sale of short-term  investments (1)
   
575
     
600
 
Purchases of long-term investments
   
(63
)
   
-
 
Proceeds from sale of asset
   
14
     
3
 
Other
   
1
     
1
 
Net cash used by investing activities
   
(1,419
)
   
(793
)
 
               
Cash flows provided from (used by) financing activities:
               
Long-term debt payments
   
(56
)
   
(4
)
Proceeds from long-term debt borrowings
   
1,528
     
-
 
Premium paid to retire debt
   
(10
)
   
-
 
Financing costs paid
   
(43
)
   
-
 
Finance lease obligation payments
   
(6
)
   
(5
)
Proceeds from sale and lease-back transactions
   
21
     
70
 
Taxes paid on behalf of employees for shares withheld
   
(2
)
   
-
 
Other
   
(4
)
   
-
 
Net cash provided from (used by) financing activities
   
1,428
     
61
 
 
               
Increase (Decrease) in cash, cash equivalents, and restricted cash
   
392
     
(448
)
Cash, cash equivalents, and restricted cash at the beginning of the period
   
662
     
708
 
 
               
Cash, cash equivalents, and restricted cash at the end of the period
 
$
1,054
   
$
260
 
 
               
Supplemental cash flow information:
               
Cash paid during the period for:
               
Interest
 
$
135
   
$
88
 
Income tax payments, net
 
$
-
   
$
(2
)

(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 nine months ended
   
For the nine months ended
 
 
 
September 30, 2023
   
September 30, 2022
 
($ in millions)
           
 
           
Cash flows provided from (used by) operating activities:
           
Net income
 
$
12
   
$
286
 
Adjustments to reconcile net loss to net cash provided from
               
(used by) operating activities:
               
Depreciation and amortization
   
1,040
     
870
 
Pension settlement costs
   
-
     
50
 
Stock-based compensation
   
81
     
54
 
Amortization of (premium) discount
   
(21
)
   
(21
)
Lease impairment
   
-
     
44
 
Bad debt expense
   
24
     
19
 
Other adjustments
   
9
     
1
 
Deferred income taxes
   
(1
)
   
167
 
Change in accounts receivable
   
(35
)
   
16
 
Change in long-term pension and other postretirement liabilities
   
(149
)
   
(527
)
Change in accounts payable and other liabilities
   
101
     
94
 
Change in prepaid expenses, income taxes, and other assets
   
(13
)
   
(12
)
Net cash provided from operating activities
   
1,048
     
1,041
 
 
               
Cash flows provided from (used by) investing activities:
               
Capital expenditures
   
(2,882
)
   
(1,860
)
Purchases of short-term investments (1)
   
(1,850
)
   
(3,225
)
Sale of short-term  investments (1)
   
2,325
     
900
 
Purchases of long-term investments
   
(63
)
   
-
 
Proceeds on sale of assets
   
18
     
4
 
Other
   
1
     
3
 
Net cash used by investing activities
   
(2,451
)
   
(4,178
)
 
               
Cash flows provided from (used by) financing activities:
               
Long-term debt payments
   
(64
)
   
(11
)
Proceeds from long-term debt borrowings
   
2,278
     
1,200
 
Premium paid to retire debt
   
(10
)
   
-
 
Financing costs paid
   
(56
)
   
(17
)
Finance lease obligation payments
   
(18
)
   
(15
)
Proceeds from sale and lease-back transactions
   
21
     
70
 
Taxes paid on behalf of employees for shares withheld
   
(9
)
   
(7
)
Other
   
(7
)
   
(1
)
Net cash provided from financing activities
   
2,135
     
1,219
 
 
               
Increase (Decrease) in cash, cash equivalents, and restricted cash
   
732
     
(1,918
)
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
 
$
1,054
   
$
260
 
 
               
Supplemental cash flow information:
               
Cash paid during the period for:
               
Interest
 
$
449
   
$
286
 
Income tax payments, net
 
$
1
   
$
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.


SCHEDULE A

Frontier Communications Parent, Inc.
Unaudited Financial Data
Reconciliation of Non-GAAP Financial Measures
 
 
 
For the three months ended
   
For the nine months ended
 
 
($ in millions)
  
September 30,
2023
     
June 30,
2023
     
September 30,
2022
     
September 30,
2023
     
September 30,
2022
  
 
                             
 
                             
 
                             
Net income (loss)
 
$
11
   
$
(2
)
 
$
120
   
$
12
   
$
286
 
Add back (subtract):
                                       
Income tax expense
   
-
     
-
     
75
     
1
     
174
 
Interest expense
   
170
     
149
     
135
     
460
     
356
 
Investment and other income, net
   
(67
)
   
(32
)
   
(211
)
   
(101
)
   
(410
)
Pension settlement costs
   
-
     
-
     
50
     
-
     
50
 
Operating income
   
114
     
115
     
169
     
372
     
456
 
Depreciation and amortization
   
356
     
354
     
296
     
1,040
     
870
 
EBITDA
 
$
470
   
$
469
   
$
465
   
$
1,412
   
$
1,326
 
 
                                       
Add back:
                                       
Pension/OPEB expense
 
$
9
   
$
11
   
$
13
   
$
31
   
$
50
 
Restructuring costs and other charges (1)
   
16
     
24
     
4
     
48
     
88
 
Rebranding costs
   
-
     
-
     
7
     
-
     
26
 
Stock-based compensation
   
30
     
27
     
19
     
81
     
54
 
Storm-related costs
   
1
     
2
     
-
     
6
     
-
 
Legal settlements
   
-
     
-
     
-
     
-
     
8
 
Adjusted EBITDA
 
$
526
   
$
533
   
$
508
   
$
1,578
   
$
1,552
 
 
                                       
EBITDA margin
   
32.7
%
   
32.4
%
   
32.2
%
   
32.6
%
   
30.5
%
Adjusted EBITDA margin
   
36.6
%
   
36.8
%
   
35.2
%
   
36.5
%
   
35.7
%
 
                                       
Free Cash Flow
                                       
Net cash provided from operating activities
 
$
383
   
$
276
   
$
284
   
$
1,048
   
$
1,041
 
Capital expenditures
   
(671
)
   
(1,057
)
   
(772
)
   
(2,882
)
   
(1,860
)
Operating free cash flow
 
$
(288
)
 
$
(781
)
 
$
(488
)
 
$
(1,834
)
 
$
(819
)

(1) Includes $44 million of lease impairment charges for the nine months ended September 30, 2022.


SCHEDULE B
Frontier Communications Parent, Inc.
Unaudited Consolidated Financial Data
Reconciliation of Non-GAAP Financial Measures
 
 
 
For the three months ended
   
For the nine months ended
 
 
($ in millions)
  
September 30,
2023
     
June 30,
2023
     
September 30,
2022
     
September 30,
2023
     
September 30,
2022
  
Adjusted Operating Expenses
                             
 
                             
Total operating expenses
 
$
1,322
   
$
1,334
   
$
1,275
   
$
3,953
   
$
3,894
 
 
                                       
Subtract:
                                       
Depreciation and amortization
   
356
     
354
     
296
     
1,040
     
870
 
Pension/OPEB expense
   
9
     
11
     
13
     
31
     
50
 
Restructuring costs and other charges (1)
   
16
     
24
     
4
     
48
     
88
 
Rebranding costs
   
-
     
-
     
7
     
-
     
26
 
Stock-based compensation
   
30
     
27
     
19
     
81
     
54
 
Storm-related costs
   
1
     
2
     
-
     
6
     
-
 
Legal settlements
   
-
     
-
     
-
     
-
     
8
 
Adjusted operating expenses
 
$
910
   
$
916
   
$
936
   
$
2,747
   
$
2,798
 

(1) Includes $44 million of lease impairment charges for the nine months ended September 30, 2022.


SCHEDULE C

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

 
  
 
As of or for the quarter ended
   
For the nine months ended
 
 
  
 
September 30, 2023
   
June 30, 2023
   
September 30, 2022
   
September 30, 2023
   
September 30, 2022
 
 
 
                             
Broadband Revenue ($ in millions)
                             
Total Company
Fiber
 
$
377
   
$
356
   
$
312
   
$
1,067
   
$
900
 

Copper    
169
     
173
     
195
     
515
     
587
 

Total  
$
546
   
$
529
   
$
507
   
$
1,582
   
$
1,487
 
 
 
                                       
Estimated Fiber Passings (in millions)
                                       
Base Fiber Passings
 
   
3.2
     
3.2
     
3.2
                 
Total Fiber Passings
 
   
6.2
     
5.8
     
4.8
                 
 
 
                                       
Estimated Broadband Fiber % Penetration
                                       
Base Fiber Penetration
 
   
43.9
%
   
43.4
%
   
42.9
%
               
Total Fiber Penetration
 
   
31.2
%
   
31.6
%
   
33.6
%
               
 
 
                                       
Broadband Customers, end of period (in thousands)
                                       
Consumer
Fiber
   
1,797
     
1,722
     
1,502
                 

Copper    
870
     
928
     
1,105
                 

Total    
2,667
     
2,650
     
2,607
                 
 
 
                                       
Business (1)
Fiber
   
117
     
113
     
104
                 

Copper    
97
     
102
     
120
                 

Total    
214
     
215
     
224
                 
 
 
                                       
Broadband Net Adds (in thousands)
                                       
Consumer
Fiber
   
75
     
63
     
64
                 

Copper    
(58
)
   
(59
)
   
(58
)
               

Total    
17
     
4
     
6
                 
 
 
                                       
Business (1)
Fiber
   
4
     
3
     
2
                 

Copper    
(5
)
   
(5
)
   
(4
)
               

Total    
(1
)
   
(2
)
   
(2
)
               
 
 
                                       
Broadband Churn
                                       
Consumer
Fiber
   
1.47
%
   
1.41
%
   
1.60
%
   
1.36
%
   
1.41
%

Copper    
2.18
%
   
1.84
%
   
2.02
%
   
1.91
%
   
1.76
%

Total    
1.72
%
   
1.57
%
   
1.79
%
   
1.56
%
   
1.57
%
 
 
                                       
Business (1)
Fiber
   
1.26
%
   
1.31
%
   
1.36
%
   
1.34
%
   
1.29
%

Copper    
1.84
%
   
1.83
%
   
1.82
%
   
1.89
%
   
1.68
%

Total    
1.53
%
   
1.56
%
   
1.61
%
   
1.61
%
   
1.51
%
Broadband ARPU
                                       
Consumer
Fiber
 
$
64.49
   
$
63.12
   
$
62.97
   
$
63.10
   
$
62.84
 

Copper    
54.62
     
51.90
     
49.65
     
51.81
     
47.93
 

Total  
$
61.15
   
$
59.06
   
$
57.17
   
$
58.99
   
$
56.04
 
 
 
                                       
Business (1)
Fiber
 
$
101.36
   
$
102.89
   
$
107.28
   
$
102.84
   
$
106.84
 

Copper    
66.87
     
68.20
     
65.26
     
67.38
     
64.41
 

Total  
$
85.33
   
$
85.57
   
$
84.49
   
$
85.61
   
$
83.16
 
 
 
                                       
Reconciliation: Broadband ARPU
                                       
Consumer Fiber Broadband ARPU
 
$
64.49
   
$
63.12
   
$
62.97
   
$
63.10
   
$
62.84
 
Gift card impact
   
0.16
     
1.34
     
1.66
     
1.06
     
1.38
 
Adjusted Consumer Fiber Broadband ARPU
 
$
64.65
   
$
64.46
   
$
64.63
   
$
64.16
   
$
64.22
 

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



v3.23.3
Document and Entity Information
Nov. 01, 2023
Cover [Abstract]  
Document Type 8-K
Amendment Flag false
Document Period End Date Nov. 01, 2023
Entity File Number 001-11001
Entity Registrant Name Frontier Communications Parent, Inc.
Entity Central Index Key 0000020520
Entity Incorporation, State or Country Code DE
Entity Tax Identification Number 86-2359749
Entity Address, Address Line One 401 Merritt 7
Entity Address, City or Town Norwalk
Entity Address, State or Province CT
Entity Address, Postal Zip Code 06851
City Area Code 972
Local Phone Number 445-0042
Title of 12(b) Security Common Stock, par value $0.01 per share
Trading Symbol FYBR
Security Exchange Name NASDAQ
Entity Emerging Growth Company false
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false

Frontier Communications ... (NASDAQ:FYBR)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Frontier Communications ... Charts.
Frontier Communications ... (NASDAQ:FYBR)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Frontier Communications ... Charts.