STOCK TITAN

Frontier Reports Third-Quarter 2024 Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

Frontier Communications (NASDAQ: FYBR) reported Q3 2024 results with significant fiber expansion and customer growth. The company added 381,000 fiber passings, reaching 7.6 million total locations, and gained 108,000 fiber broadband customers, representing 19.3% year-over-year growth. Revenue increased 3.7% to $1.49 billion, driven by fiber-based products growth. Consumer fiber revenue grew 12.1% year-over-year, while Business and Wholesale revenue increased 7.6%. The company reported an operating income of $86 million and a net loss of $82 million. Notably, Frontier is pending acquisition by Verizon at $38.50 per share, with the transaction expected to close by Q1 2026.

Frontier Communications (NASDAQ: FYBR) ha riportato i risultati del terzo trimestre del 2024 con un'importante espansione della fibra e una crescita del numero dei clienti. L'azienda ha aggiunto 381.000 passaggi di fibra, raggiungendo un totale di 7,6 milioni di località, e ha guadagnato 108.000 clienti di broadband in fibra, rappresentando una crescita del 19,3% rispetto all'anno precedente. I ricavi sono aumentati del 3,7% arrivando a 1,49 miliardi di dollari, trainati dalla crescita dei prodotti basati sulla fibra. I ricavi della fibra per i consumatori sono cresciuti del 12,1% anno su anno, mentre i ricavi per le attività e all’ingrosso sono aumentati del 7,6%. L'azienda ha riportato un reddito operativo di 86 milioni di dollari e una perdita netta di 82 milioni di dollari. È importante notare che Frontier è in attesa dell'acquisizione da parte di Verizon a 38,50 dollari per azione, con la transazione prevista per chiudere entro il primo trimestre del 2026.

Frontier Communications (NASDAQ: FYBR) informó los resultados del tercer trimestre de 2024 con una expansión significativa de fibra y crecimiento en la base de clientes. La compañía añadió 381,000 accesos de fibra, alcanzando un total de 7.6 millones de ubicaciones, y ganó 108,000 clientes de banda ancha de fibra, lo que representa un crecimiento del 19.3% interanual. Los ingresos aumentaron un 3.7% a 1.49 mil millones de dólares, impulsados por el crecimiento de productos basados en fibra. Los ingresos por fibra para consumidores crecieron un 12.1% interanual, mientras que los ingresos por negocios y mayoristas aumentaron un 7.6%. La compañía reportó un ingreso operativo de 86 millones de dólares y una pérdida neta de 82 millones de dólares. Notablemente, Frontier está en proceso de adquisición por parte de Verizon a 38.50 dólares por acción, con la transacción prevista para cerrarse en el primer trimestre de 2026.

프론티어 커뮤니케이션즈 (NASDAQ: FYBR)는 2024년 3분기 실적을 발표하며, 섬유 확장 및 고객 성장에 대한 중요한 결과를 보고했습니다. 이 회사는 381,000개의 섬유 통로를 추가하여 총 760만 개의 위치에 도달했으며, 108,000명의 섬유 브로드밴드 고객을 확보하여 전년 대비 19.3% 성장했습니다. 수익은 3.7% 증가하여 14억 9천만 달러에 도달했으며, 이는 섬유 기반 제품의 성장에 의해 촉진되었습니다. 소비자 섬유 수익은 전년 대비 12.1% 증가했으며, 비즈니스 및 도매 수익도 7.6% 증가했습니다. 이 회사는 8,600만 달러의 운영 소득과 8,200만 달러의 순손실을 보고했습니다. 특히, 프론티어는 버라이즌에 주당 38.50달러에 인수될 예정이며, 이번 거래는 2026년 1분기까지 마감될 것으로 예상됩니다.

Frontier Communications (NASDAQ: FYBR) a annoncé les résultats du troisième trimestre 2024 avec une expansion significative de la fibre et une croissance du nombre de clients. L'entreprise a ajouté 381 000 passages de fibre, atteignant un total de 7,6 millions de lieux, et a gagné 108 000 clients de haut débit en fibre, représentant une croissance de 19,3 % par rapport à l'année précédente. Les revenus ont augmenté de 3,7 % pour atteindre 1,49 milliard de dollars, soutenus par la croissance des produits à base de fibre. Les revenus de la fibre pour les consommateurs ont augmenté de 12,1 % d'une année sur l'autre, tandis que les revenus des entreprises et de gros ont augmenté de 7,6 %. L'entreprise a rapporté un revenu opérationnel de 86 millions de dollars et une perte nette de 82 millions de dollars. Notamment, Frontier est en attente d'acquisition par Verizon à 38,50 dollars par action, la transaction devant se conclure au premier trimestre 2026.

Frontier Communications (NASDAQ: FYBR) hat die Ergebnisse für das 3. Quartal 2024 veröffentlicht, die ein signifikantes Wachstum im Bereich Fiber und eine Kundensteigerung zeigen. Das Unternehmen fügte 381.000 Fiber-Anschlüsse hinzu und erreichte insgesamt 7,6 Millionen Standorte, sowie 108.000 Fiber-Breitbandkunden, was einem Wachstum von 19,3 % im Vergleich zum Vorjahr entspricht. Der Umsatz stieg um 3,7 % auf 1,49 Milliarden Dollar, angetrieben durch das Wachstum von fiberbasierten Produkten. Der Umsatz aus Verbraucherfaser stieg im Jahresvergleich um 12,1 %, während der Umsatz aus Geschäft und Großhandel um 7,6 % zunahm. Das Unternehmen meldete ein Betriebseinkommen von 86 Millionen Dollar und einen Nettoverlust von 82 Millionen Dollar. Bemerkenswerterweise steht Frontier vor einer Übernahme durch Verizon zu einem Preis von 38,50 Dollar pro Aktie, wobei der Abschluss der Transaktion für das 1. Quartal 2026 erwartet wird.

Positive
  • Revenue increased 3.7% YoY to $1.49 billion
  • Added 108,000 fiber broadband customers (19.3% YoY growth)
  • Consumer fiber revenue grew 12.1% YoY
  • Consumer fiber broadband revenue increased 21.8% YoY
  • Business and Wholesale revenue up 7.6% YoY
  • Adjusted EBITDA increased 4.4% YoY to $549 million
Negative
  • Net loss of $82 million in Q3 2024
  • Business and Wholesale fiber broadband churn increased to 1.50% from 1.24% YoY
  • High net leverage ratio of 4.6x

Insights

Frontier's Q3 results show strong fiber expansion momentum with 381,000 new fiber passings and 108,000 new fiber broadband customers. Revenue grew 3.7% YoY to $1.49 billion, driven by fiber segment growth of 12.1% in consumer and 17.4% in business/wholesale. However, the company posted a net loss of $82 million.

Key metrics demonstrate solid execution: consumer fiber ARPU increased to $65.40, fiber broadband revenue jumped 21.8% YoY and adjusted EBITDA grew 4.4%. The pending Verizon acquisition at $38.50 per share provides a clear exit strategy, though high net leverage ratio of 4.6x and continued copper revenue decline remain concerns.

The fiber expansion strategy is delivering results in a competitive broadband market. The 19.3% YoY growth in fiber customers and continued ARPU expansion demonstrate strong market positioning. Notable is the business segment's 17.4% fiber revenue growth, indicating successful enterprise market penetration.

However, increasing churn rates in the business segment (1.50% vs 1.24% YoY) warrant attention. The Verizon acquisition timeline extending to Q1 2026 suggests a complex regulatory approval process ahead, though the deal provides strategic benefits for both parties in the evolving telecommunications landscape.

 

DALLAS--(BUSINESS WIRE)-- Frontier Communications Parent, Inc. (NASDAQ: FYBR) (“Frontier”) reported third-quarter 2024 results today.

Third-Quarter 2024 Highlights

  • Added 381,000 fiber passings to reach 7.6 million total locations passed with fiber
  • Added 108,000 fiber broadband customers, resulting in fiber broadband customer growth of 19.3% year-over-year
  • Consumer fiber broadband ARPU of $65.40, up 1.4% year-over-year
  • Revenue of $1.49 billion increased 3.7% year-over-year as growth in fiber-based products was partly offset by declines in copper-based products
  • Operating income of $86 million and net loss of $82 million
  • Adjusted EBITDA of $549 million increased 4.4% year-over-year driven by revenue growth and lower costs of service that were partly offset by higher customer acquisition costs1
  • Total cash capital expenditures of $699 million
  • Generated net cash from operations of $618 million

Third-Quarter 2024 Consumer Results

  • Consumer revenue of $789 million increased 0.3% year-over-year as growth in fiber was partly offset by declines in copper
  • Consumer fiber revenue of $537 million increased 12.1% year-over-year as growth in broadband was partly offset by declines in video and voice
  • Consumer fiber broadband revenue of $414 million increased 21.8% year-over-year driven by growth in both fiber broadband customers and ARPU
  • Consumer fiber broadband customer net additions of 104,000 resulted in consumer fiber broadband customer growth of 20.0% year-over-year
  • Consumer fiber broadband customer churn of 1.49% compared to 1.47% in the third quarter of 2023

Third-Quarter 2024 Business and Wholesale Results

  • Business and Wholesale revenue of $682 million increased 7.6% year-over-year as growth in fiber was partly offset by declines in copper
  • Business and Wholesale fiber revenue of $330 million increased 17.4% year-over-year driven by growth in data and internet services
  • Business and Wholesale fiber broadband customer net additions of 4,000 resulted in Business and Wholesale fiber broadband customer growth of 9.5% year-over-year
  • Business and Wholesale fiber broadband customer churn of 1.50% compared to 1.24% in the third quarter of 20232
  • Business and Wholesale fiber broadband ARPU of $98.71 increased 0.2% year-over-year2

Capital Structure

As of September 30, 2024, Frontier had total liquidity of $2.0 billion, including a cash balance of approximately $1.3 billion, and approximately $0.7 billion of available borrowing capacity on its revolving credit facility. Frontier’s net leverage ratio on September 30, 2024, was approximately 4.6x3. Frontier has no long-term debt maturities prior to 2027.

Pending Acquisition by Verizon

As previously announced, on September 4, 2024, Verizon Communications Inc. (“Verizon”) and Frontier Communications Parent, Inc. entered into a definitive agreement (the “merger agreement”) for Verizon to acquire Frontier (the “transaction”). In connection with the proposed transaction, Frontier filed a definitive proxy statement with the U.S. Securities and Exchange Commission (the “SEC”) and will hold a related special meeting of stockholders on November 13, 2024. Frontier’s Board of Directors continues to believe the transaction with Verizon at $38.50 per share is the best outcome for stockholders and strongly recommends stockholders vote “FOR” the transaction on November 13. For additional information, please reference our stockholder presentation here.

The transaction is expected to close by the first quarter of 2026, subject to receipt of requisite approval from Frontier’s stockholders and certain required regulatory approvals, and the satisfaction or waiver of the other conditions to the transaction described in the merger agreement.

Due to the pending transaction, Frontier will not host a conference call to review the third quarter or provide a financial outlook.

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 loss.
2 Business and Wholesale churn and ARPU methodologies exclude circuits or fiber-to-the-tower churn.
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.

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, less payments on vendor financing related to 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 SEC.

Forward-Looking Statements

This release contains "forward-looking statements" related to future events. Forward-looking statements address our expectations or beliefs concerning future events, including, without limitation, future operating and financial performance, our ability to implement our growth strategy our ability to comply with the covenants in the agreements governing our indebtedness, our capital expenditures, 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 and revenue 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 tight labor markets, increased fuel and electricity costs and potential disruptions in our supply chain, 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; the impact of laws and regulations relating to the handling of privacy and data protection; competition from cable, wireless carriers, satellite providers, wireline carriers, 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, natural disasters, economic or political instability, terrorist attacks and wars, including the ongoing war in Ukraine and the Israel-Hamas war, 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; the risk that the proposed transaction with Verizon may not be completed in a timely manner or at all; the failure to receive, on a timely basis or otherwise, the required approval of the proposed transaction by Frontier’s stockholders; the possibility that any or all of the various conditions to the consummation of the proposed transaction may not be satisfied or waived, including the failure to receive any required regulatory approvals from any applicable governmental entities (or any conditions, limitations or restrictions placed on such approvals); the possibility that competing offers or acquisition proposals for Frontier will be made; the occurrence of any event, change or other circumstance that could give rise to the termination of the merger agreement relating to the proposed transaction, including in circumstances which would require Frontier to pay a termination fee to Verizon; the effect of the announcement or pendency of the proposed transaction on Frontier’s ability to attract, motivate or retain key executives and employees, its ability to maintain relationships with its customers, suppliers and other business counterparties, or its operating results and business generally; risks related to the proposed transaction diverting management’s attention from Frontier’s ongoing business operations; the amount of costs, fees and expenses related to the proposed transaction; the risk that Frontier’s stock price may decline significantly if the transaction is not consummated; the risk of shareholder litigation in connection with the proposed transaction, including resulting expense or delay; 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.

Participants in the Solicitation

Frontier and Frontier’s directors, executive officers and other members of management and employees, under SEC rules, may be deemed to be participants in the solicitation of proxies from the stockholders of Frontier in connection with the proposed transactions. Information about Frontier’s directors and executive officers is set forth in the Frontier Proxy Statement on Schedule 14A for its 2024 Annual Meeting of Shareholders, which was filed with the SEC on April 3, 2024. To the extent holdings of Frontier’s securities by its directors or executives officers have changed since the amounts set forth in such 2024 proxy statement, such changes have been or will be reflected on Initial Statements of Beneficial Ownership on Form 3 or Statements of Change in Ownership on Form 4 filed with the SEC, including the Form 4s filed by: John Harrobin on May 7, 2024; William McGloin on May 7, 2024 and June 21, 2024; Scott C. Beasley on May 7, 2024; Mark D. Nielsen on May 7, 2024; John G. Stratton on May 7, 2024; Veronica Bloodworth on May 7, 2024; Alan Gardner on May 7, 2024; Maryann Turcke on May 30, 2024; Kevin L. Beebe on May 30, 2024; George Haywood Young III on May 30, 2024; Pamela L. Coe on May 30, 2024; Lisa Chang on May 30, 2024; Stephen Charles Pusey on May 30, 2024; Pratabkumar Vemana on May 30, 2024; and Margaret Mary Smyth on May 30, 2024. Additional information regarding the identity of potential participants, and their direct or indirect interests, by security holdings or otherwise, is included in Frontier’s definitive proxy statement relating to the proposed transactions, which was filed with the SEC on October 7, 2024. These documents may be obtained free of charge from the SEC’s website at www.sec.gov or Frontier’s website at investor.frontier.com.

Important Additional Information and Where to Find It

This communication may be deemed to be solicitation material in respect of the proposed acquisition of Frontier by Verizon. In connection with the proposed transaction, on October 7, 2024, Frontier filed a definitive proxy statement with the SEC. INVESTORS AND STOCKHOLDERS OF FRONTIER ARE URGED TO READ ALL RELEVANT DOCUMENTS FILED WITH THE SEC, INCLUDING FRONTIER’S PROXY STATEMENT, BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. Investors and stockholders are or will be able to obtain the documents free of charge either from the SEC’s website at www.sec.gov or from Frontier’s Investor Relations website at investor.frontier.com or by contacting Frontier’s Investor Relations by e-mail at ir@ftr.com.

No Offer or Solicitation

This communication is not intended to and shall not constitute an offer to buy or sell or the solicitation of an offer to buy or sell any securities, or a solicitation of any vote or approval, nor shall there be any offer, solicitation or sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made in the United States absent registration under the U.S. Securities Act of 1933, as amended, or pursuant to an exemption from, or in a transaction not subject to, such registration requirements.

 

 

 

 

 

 

 

 

 

 

Frontier Communications Parent, Inc.

Unaudited Financial Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the

 

For the

 

 

For the

 

 

three months ended

 

three months ended

 

 

three months ended

 

 

September 30,

 

June 30,

 

 

September 30,

($ in millions and shares in thousands, except per share amounts)

 

2024

 

2024

 

 

2023

 

 

 

 

 

 

Statements of Operations Data

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

1,489

 

$

1,480

 

 

$

1,436

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Cost of service

 

 

538

 

 

516

 

 

 

545

Selling, general, and administrative expenses

 

 

427

 

 

449

 

 

 

405

Depreciation and amortization

 

 

410

 

 

398

 

 

 

356

Restructuring costs and other charges

 

 

28

 

 

26

 

 

 

16

Total operating expenses

 

 

1,403

 

 

1,389

 

 

 

1,322

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

86

 

 

91

 

 

 

114

 

 

 

 

 

 

 

 

 

 

 

Investment and other income (loss), net

 

 

29

 

 

(24)

 

 

 

67

Interest expense

 

 

(203)

 

 

(199)

 

 

 

(170)

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

(88)

 

 

(132)

 

 

 

11

Income tax benefit

 

 

(6)

 

 

(9)

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(82)

 

$

(123)

 

 

$

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

 

248,986

 

 

248,754

 

 

 

245,761

Weighted average shares outstanding - diluted

 

 

248,986

 

 

248,754

 

 

 

247,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net earnings (loss) per common share

 

$

(0.33)

 

$

(0.49)

 

 

$

0.05

Diluted net earnings (loss) per common share

 

$

(0.33)

 

$

(0.49)

 

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

Other Financial Data:

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

$

699

 

$

626

 

 

$

671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frontier Communications Parent, Inc.

Unaudited Financial Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the

 

For the

 

 

nine months ended

 

nine months ended

 

 

September 30,

 

September 30,

($ in millions and shares in thousands, except per share amounts)

2024

 

2023

 

 

 

 

 

 

Statements of Income Data

 

 

 

 

 

 

 

Revenue

 

$

4,431

 

$

4,325

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Cost of service

 

 

1,576

 

 

1,615

 

Selling, general, and administrative expenses

 

 

1,304

 

 

1,250

 

Depreciation and amortization

 

 

1,196

 

 

1,040

 

Restructuring costs and other charges

 

 

88

 

 

48

 

Total operating expenses

 

 

4,164

 

 

3,953

 

 

 

 

 

 

 

 

 

Operating income

 

 

267

 

 

372

 

 

 

 

 

 

 

 

 

Investment and other income, net

 

 

117

 

 

101

 

Interest expense

 

 

(601)

 

 

(460)

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

(217)

 

 

13

 

Income tax expense (benefit)

 

 

(13)

 

 

1

 

Net income (loss)

 

$

(204)

 

$

12

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

 

247,866

 

 

245,431

 

Weighted average shares outstanding - diluted

 

 

247,866

 

 

247,336

 

 

 

 

 

 

 

 

 

Basic net earnings (loss) per common share

 

$

(0.82)

 

$

0.05

 

Diluted net earnings (loss) per common share

 

$

(0.82)

 

$

0.05

 

 

 

 

 

 

 

 

 

Other Financial Data:

 

 

 

 

 

 

 

Capital expenditures

 

$

1,991

 

$

2,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frontier Communications Parent, Inc.

 

Unaudited Financial Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the quarter ended

 

 

 

September 30,

 

 

June 30,

 

 

 

September 30,

($ in millions)

 

2024

 

 

2024

 

 

 

2023

 

 

 

 

 

 

 

 

 

 

Selected Statement of Income Data

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Data and Internet services

 

$

1,004

 

 

$

983

 

 

 

$

895

Voice services

 

 

301

 

 

 

312

 

 

 

 

341

Video services

 

 

83

 

 

 

88

 

 

 

 

104

Other

 

 

83

 

 

 

83

 

 

 

 

81

Revenue from contracts with customers

 

 

1,471

 

 

 

1,466

 

 

 

 

1,421

Subsidy and other revenue

 

 

18

 

 

 

14

 

 

 

 

15

Total revenue

 

$

1,489

 

 

$

1,480

 

 

 

$

1,436

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Financial Data

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$

789

 

 

$

789

 

 

 

$

787

Business and wholesale

 

 

682

 

 

 

677

 

 

 

 

634

Revenue from contracts with customers

 

$

1,471

 

 

$

1,466

 

 

 

$

1,421

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiber

 

$

867

 

 

$

840

 

 

 

$

760

Copper

 

 

604

 

 

 

626

 

 

 

 

661

Revenue from contracts with customers

 

$

1,471

 

 

$

1,466

 

 

 

$

1,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended

 

 

For the nine months ended

 

 

 

 

 

 

September 30,

 

 

September 30,

 

 

 

 

($ in millions)

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Statement of Income Data

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Data and Internet services

 

$

2,934

 

 

$

2,637

 

 

 

 

 

Voice services

 

 

934

 

 

 

1,044

 

 

 

 

 

Video services

 

 

265

 

 

 

333

 

 

 

 

 

Other

 

 

250

 

 

 

253

 

 

 

 

 

Revenue from contracts with customers

 

 

4,383

 

 

 

4,267

 

 

 

 

 

Subsidy and other revenue

 

 

48

 

 

 

58

 

 

 

 

 

Total revenue

 

$

4,431

 

 

$

4,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Financial Data

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

$

2,365

 

 

$

2,323

 

 

 

 

 

Business and wholesale

 

 

2,018

 

 

 

1,944

 

 

 

 

 

Revenue from contracts with customers

 

$

4,383

 

 

$

4,267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiber

 

$

2,512

 

 

$

2,235

 

 

 

 

 

Copper

 

 

1,871

 

 

 

2,032

 

 

 

 

 

Revenue from contracts with customers

 

$

4,383

 

 

$

4,267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frontier Communications Parent, Inc.

Unaudited Operating Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended

 

For the nine months ended

 

 

September 30,
2024

 

June 30,
2024

 

September 30,
2023

 

September 30,
2024

 

September 30,
2023

 

 

 

 

 

 

 

 

 

 

 

Broadband customer metrics (1)

 

 

 

 

 

 

 

 

 

 

Broadband customers (in thousands)

 

 

3,057

 

 

3,010

 

 

2,913

 

 

3,057

 

 

2,913

Net customer additions

 

 

47

 

 

36

 

 

15

 

 

114

 

 

45

 

 

 

 

 

 

 

 

 

 

 

Consumer customer metrics

 

 

 

 

 

 

 

 

 

 

Customers (in thousands)

 

 

3,176

 

 

3,154

 

 

3,118

 

 

3,176

 

 

3,118

Net customer additions (losses)

 

 

22

 

 

14

 

 

(9)

 

 

47

 

 

(15)

Average monthly consumer

 

 

 

 

 

 

 

 

 

 

revenue per customer

 

$

83.12

 

$

83.57

 

$

83.99

 

$

83.51

 

$

82.49

Customer monthly churn

 

 

1.80%

 

 

1.65%

 

 

1.70%

 

 

1.64%

 

 

1.55%

 

 

 

 

 

 

 

 

 

 

 

Employees

 

 

12,950

 

 

12,960

 

 

13,756

 

 

12,950

 

 

13,756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Frontier Communications Parent, Inc.

Condensed Consolidated Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

($ in millions)

 

September 30, 2024

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,320

 

 

 

$

1,125

Short-term investments

 

 

-

 

 

 

 

1,075

Accounts receivable, net

 

 

419

 

 

 

 

446

Other current assets

 

 

147

 

 

 

 

135

Total current assets

 

 

1,886

 

 

 

 

2,781

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

15,226

 

 

 

 

13,933

Other assets

 

 

3,747

 

 

 

 

3,979

Total assets

 

$

20,859

 

 

 

$

20,693

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Long-term debt due within one year

 

$

10

 

 

 

$

15

Accounts payable and other current liabilities

 

 

2,443

 

 

 

 

2,260

Total current liabilities

 

 

2,453

 

 

 

 

2,275

 

 

 

 

 

 

 

 

 

Deferred income taxes and other liabilities

 

 

1,784

 

 

 

 

1,893

Long-term debt

 

 

11,556

 

 

 

 

11,246

Equity

 

 

5,066

 

 

 

 

5,279

Total liabilities and equity

 

$

20,859

 

 

 

$

20,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

 

 

 

 

September 30, 2024

 

 

 

 

 

Leverage Ratio

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

Long-term debt due within one year

 

$

10

 

 

 

 

 

Long-term debt

 

 

11,556

 

 

 

 

 

Total debt

 

$

11,566

 

 

 

 

 

Less: Cash and cash equivalents

 

 

(1,320)

 

 

 

 

 

Net debt

 

$

10,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

Adjusted EBITDA - last 4 quarters

 

$

2,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Leverage Ratio

 

 

4.6x

 

 

 

 

 

 

 

 

 

 

 

 

 

Frontier Communications Parent, Inc.

Unaudited Consolidated Cash Flow Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

September 30, 2024

 

September 30, 2023

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided from (used by) operating activities:

 

 

 

 

 

 

Net income (loss)

 

$

(82)

 

$

11

Adjustments to reconcile net loss to net cash provided from

 

 

 

 

 

 

(used by) operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

410

 

 

356

Pension/OPEB special termination benefit enhancements

 

 

1

 

 

-

Stock-based compensation

 

 

17

 

 

30

Amortization of premium

 

 

(5)

 

 

(6)

Bad debt expense

 

 

10

 

 

8

Other adjustments

 

 

3

 

 

7

Deferred income taxes

 

 

(8)

 

 

(1)

Change in accounts receivable

 

 

5

 

 

(26)

Change in long-term pension and other postretirement liabilities

 

 

(38)

 

 

(98)

Change in accounts payable and other liabilities

 

 

316

 

 

113

Change in prepaid expenses, income taxes, and other assets

 

 

(11)

 

 

(11)

Net cash provided from operating activities

 

 

618

 

 

383

 

 

 

 

 

 

 

Cash flows provided from (used by) investing activities:

 

 

 

 

 

 

Capital expenditures

 

 

(699)

 

 

(671)

Purchases of short-term investments (1)

 

 

-

 

 

(1,275)

Sale of short-term investments (1)

 

 

-

 

 

575

Purchases of long-term investments

 

 

-

 

 

(63)

Proceeds from sale of asset

 

 

8

 

 

14

Other

 

 

-

 

 

1

Net cash used by investing activities

 

 

(691)

 

 

(1,419)

 

 

 

 

 

 

 

Cash flows provided from (used by) financing activities:

 

 

 

 

 

 

Long-term debt payments

 

 

(403)

 

 

(56)

Proceeds from long-term debt borrowings

 

 

750

 

 

1,528

Premium paid to retire debt

 

 

-

 

 

(10)

Financing costs paid

 

 

(29)

 

 

(43)

Finance lease obligation payments

 

 

(8)

 

 

(6)

Proceeds from sale and lease-back transactions

 

 

-

 

 

21

Taxes paid on behalf of employees for shares withheld

 

 

-

 

 

(2)

Other

 

 

(3)

 

 

(4)

Net cash provided from financing activities

 

 

307

 

 

1,428

 

 

 

 

 

 

 

Increase in cash, cash equivalents, and restricted cash

 

 

234

 

 

392

Cash, cash equivalents, and restricted cash at the beginning of the period

 

 

1,246

 

 

662

 

 

 

 

 

 

 

Cash, cash equivalents, and restricted cash at the end of the period

 

$

1,480

 

$

1,054

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

Interest

 

$

153

 

$

135

Income tax payments (refunds), net

 

$

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended

 

 

September 30, 2024

 

September 30, 2023

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided from (used by) operating activities:

 

 

 

 

 

 

Net income (loss)

 

$

(204)

 

$

12

Adjustments to reconcile net loss to net cash provided from

 

 

 

 

 

 

(used by) operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

1,196

 

 

1,040

Pension/OPEB special termination benefit enhancements

 

 

11

 

 

-

Stock-based compensation

 

 

54

 

 

81

Amortization of premium

 

 

(15)

 

 

(21)

Bad debt expense

 

 

30

 

 

24

Other adjustments

 

 

10

 

 

9

Deferred income taxes

 

 

(18)

 

 

(1)

Change in accounts receivable

 

 

(3)

 

 

(35)

Change in long-term pension and other postretirement liabilities

 

 

(156)

 

 

(149)

Change in accounts payable and other liabilities

 

 

392

 

 

101

Change in prepaid expenses, income taxes, and other assets

 

 

30

 

 

(13)

Net cash provided from operating activities

 

 

1,327

 

 

1,048

 

 

 

 

 

 

 

Cash flows provided from (used by) investing activities:

 

 

 

 

 

 

Capital expenditures

 

 

(1,991)

 

 

(2,882)

Purchases of short-term investments (1)

 

 

-

 

 

(1,850)

Sale of short-term investments (1)

 

 

1,075

 

 

2,325

Purchases of long-term investments

 

 

-

 

 

(63)

Proceeds on sale of assets

 

 

12

 

 

18

Other

 

 

6

 

 

1

Net cash used by investing activities

 

 

(898)

 

 

(2,451)

 

 

 

 

 

 

 

Cash flows provided from (used by) financing activities:

 

 

 

 

 

 

Long-term debt payments

 

 

(410)

 

 

(64)

Proceeds from long-term debt borrowings

 

 

750

 

 

2,278

Payments of vendor financing

 

 

(415)

 

 

-

Premium paid to retire debt

 

 

-

 

 

(10)

Proceeds from financing lease transactions

 

 

-

 

 

(56)

Financing costs paid

 

 

(29)

 

 

21

Finance lease obligation payments

 

 

(23)

 

 

(18)

Taxes paid on behalf of employees for shares withheld

 

 

(49)

 

 

(9)

Other

 

 

(12)

 

 

(7)

Net cash provided from (used by) financing activities

 

 

(188)

 

 

2,135

 

 

 

 

 

 

 

Increase in cash, cash equivalents, and restricted cash

 

 

241

 

 

732

Cash, cash equivalents, and restricted cash at the beginning of the period

 

 

1,239

 

 

322

 

 

 

 

 

 

 

Cash, cash equivalents, and restricted cash at the end of the period

 

$

1,480

 

$

1,054

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

Interest

 

$

565

 

$

449

Income tax (refund) payments, net

 

$

(8)

 

$

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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

($ in millions)

 

 

2024

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

$

(82)

 

$

(123)

 

$

11

 

$

(204)

 

$

12

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

 

(6)

 

 

(9)

 

 

-

 

 

(13)

 

 

1

Interest expense

 

 

 

203

 

 

199

 

 

170

 

 

601

 

 

460

Investment and other (income) loss, net

 

 

 

(29)

 

 

24

 

 

(67)

 

 

(117)

 

 

(101)

Operating income

 

 

 

86

 

 

91

 

 

114

 

 

267

 

 

372

Depreciation and amortization

 

 

 

410

 

 

398

 

 

356

 

 

1,196

 

 

1,040

EBITDA

 

 

$

496

 

$

489

 

$

470

 

$

1,463

 

$

1,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension/OPEB expense

 

 

$

8

 

$

9

 

$

9

 

$

26

 

$

31

Restructuring costs and other charges

 

 

 

28

 

 

26

 

 

16

 

 

88

 

 

48

Stock-based compensation

 

 

 

17

 

 

11

 

 

30

 

 

54

 

 

81

Storm-related costs

 

 

 

-

 

 

-

 

 

1

 

 

-

 

 

6

Legal settlement

 

 

 

-

 

 

25

 

 

-

 

 

25

 

 

-

Adjusted EBITDA

 

 

$

549

 

$

560

 

$

526

 

$

1,656

 

$

1,578

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin

 

 

 

33.3%

 

 

33.0%

 

 

32.7%

 

 

33.0%

 

 

32.6%

Adjusted EBITDA margin

 

 

 

36.9%

 

 

37.8%

 

 

36.6%

 

 

37.4%

 

 

36.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided from

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

operating activities

 

 

$

618

 

$

374

 

$

383

 

$

1,327

 

$

1,048

Capital expenditures

 

 

 

(699)

 

 

(626)

 

 

(671)

 

 

(1,991)

 

 

(2,882)

Payment of vendor financing- capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

expenditures

 

 

 

-

 

 

(52)

 

 

-

 

 

(415)

 

 

-

Operating free cash flow

 

 

$

(81)

 

$

(304)

 

$

(288)

 

$

(1,079)

 

$

(1,834)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

($ in millions)

 

2024

 

2024

 

2023

 

2024

 

2023

Adjusted Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

$

1,403

 

$

1,389

 

$

1,322

 

$

4,164

 

$

3,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtract:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

410

 

 

398

 

 

356

 

 

1,196

 

 

1,040

Pension/OPEB expense

 

 

8

 

 

9

 

 

9

 

 

26

 

 

31

Restructuring costs and other charges

 

 

28

 

 

26

 

 

16

 

 

88

 

 

48

Stock-based compensation

 

 

17

 

 

11

 

 

30

 

 

54

 

 

81

Storm-related costs

 

 

-

 

 

-

 

 

1

 

 

-

 

 

6

Legal settlement

 

 

-

 

 

25

 

 

-

 

 

25

 

 

-

Adjusted operating expenses

 

$

940

 

$

920

 

$

910

 

$

2,775

 

$

2,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SCHEDULE C

Frontier Communications Parent, Inc.

Selected Financial and Operating Data (1)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of or for the quarter ended

 

 

For the nine months ended

 

 

 

 

 

September 30,
2024

 

June 30,
2024

 

 

September 30,
2023

 

 

September 30,
2024

 

September 30,
2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadband Revenue ($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Company

Fiber

 

 

$

454

 

$

432

 

 

$

377

 

 

$

1,300

 

$

1,067

 

 

Copper

 

 

 

141

 

 

151

 

 

 

169

 

 

 

447

 

 

515

 

 

Total

 

 

$

595

 

$

583

 

 

$

546

 

 

$

1,747

 

$

1,582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Fiber Passings (in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base Fiber Passings

 

 

 

 

3.2

 

 

3.2

 

 

 

3.2

 

 

 

 

 

 

 

 

Total Fiber Passings

 

 

 

 

7.6

 

 

7.2

 

 

 

6.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Broadband Fiber % Penetration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base Fiber Penetration

 

 

 

 

45.7%

 

 

45.3%

 

 

 

43.9%

 

 

 

 

 

 

 

 

Total Fiber Penetration

 

 

 

 

30.2%

 

 

30.4%

 

 

 

31.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadband Customers, end of period (in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

Fiber

 

 

 

2,157

 

 

2,053

 

 

 

1,797

 

 

 

 

 

 

 

 

 

Copper

 

 

 

666

 

 

721

 

 

 

870

 

 

 

 

 

 

 

 

 

Total

 

 

 

2,823

 

 

2,774

 

 

 

2,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business + Wholesale (2)

Fiber

 

 

 

138

 

 

134

 

 

 

126

 

 

 

 

 

 

 

 

 

Copper

 

 

 

96

 

 

102

 

 

 

120

 

 

 

 

 

 

 

 

 

Total

 

 

 

234

 

 

236

 

 

 

246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadband Net Adds (in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

Fiber

 

 

 

104

 

 

90

 

 

 

75

 

 

 

 

 

 

 

 

 

Copper

 

 

 

(55)

 

 

(50)

 

 

 

(58)

 

 

 

 

 

 

 

 

 

Total

 

 

 

49

 

 

40

 

 

 

17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business + Wholesale (2)

Fiber

 

 

 

4

 

 

2

 

 

 

4

 

 

 

 

 

 

 

 

 

Copper

 

 

 

(6)

 

 

(6)

 

 

 

(6)

 

 

 

 

 

 

 

 

 

Total

 

 

 

(2)

 

 

(4)

 

 

 

(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadband Churn

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

Fiber

 

 

 

1.49%

 

 

1.40%

 

 

 

1.47%

 

 

 

1.38%

 

 

1.36%

 

 

Copper

 

 

 

2.37%

 

 

2.02%

 

 

 

2.18%

 

 

 

2.11%

 

 

1.91%

 

 

Total

 

 

 

1.71%

 

 

1.57%

 

 

 

1.72%

 

 

 

1.58%

 

 

1.56%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business + Wholesale (2)

Fiber

 

 

 

1.50%

 

 

1.31%

 

 

 

1.24%

 

 

 

1.38%

 

 

1.32%

 

 

Copper

 

 

 

2.05%

 

 

1.99%

 

 

 

1.68%

 

 

 

2.01%

 

 

1.75%

 

 

Total

 

 

 

1.73%

 

 

1.61%

 

 

 

1.46%

 

 

 

1.66%

 

 

1.54%

Broadband ARPU

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

Fiber

 

 

$

65.40

 

$

65.32

 

 

$

64.49

 

 

$

65.41

 

$

63.10

 

 

Copper

 

 

 

59.16

 

 

58.26

 

 

 

54.62

 

 

 

57.86

 

 

51.81

 

 

Total

 

 

$

63.85

 

$

63.41

 

 

$

61.15

 

 

$

63.33

 

$

58.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business + Wholesale (2)

Fiber

 

 

$

98.71

 

$

97.83

 

 

$

98.54

 

 

$

98.36

 

$

100.23

 

 

Copper

 

 

 

64.98

 

 

63.83

 

 

 

59.87

 

 

 

63.26

 

 

60.56

 

 

Total

 

 

$

84.52

 

$

85.57

 

 

$

79.35

 

 

$

82.86

 

$

79.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Certain operational metrics, including passings, penetration, Base Fiber penetration, ARPU and churn are defined in the accompanying Trending Schedule available at Frontier's website https://investor.frontier.com.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Business + Wholesale customers include our small, medium business, larger enterprise (SME) customers and wholesale subscribers.

 

Investor Contact

Spencer Kurn

SVP, Investor Relations

+1 401-225-0475

Media Contact

Chrissy Murray

VP, Corporate Communications

+1 504-952-4225

Source: Frontier Communications Parent, Inc.

FAQ

What was Frontier's (FYBR) revenue in Q3 2024?

Frontier reported revenue of $1.49 billion in Q3 2024, representing a 3.7% increase year-over-year.

How many fiber broadband customers did Frontier (FYBR) add in Q3 2024?

Frontier added 108,000 fiber broadband customers in Q3 2024, with 104,000 being consumer customers.

What is the status of Verizon's acquisition of Frontier (FYBR)?

Verizon's acquisition of Frontier at $38.50 per share is pending, with a special stockholder meeting scheduled for November 13, 2024. The transaction is expected to close by Q1 2026.

What was Frontier's (FYBR) consumer fiber broadband ARPU in Q3 2024?

Frontier's consumer fiber broadband ARPU was $65.40, up 1.4% year-over-year.

Frontier Communications Parent, Inc.

NASDAQ:FYBR

FYBR Rankings

FYBR Latest News

FYBR Stock Data

8.63B
244.31M
1.28%
96.75%
2.49%
Telecom Services
Telephone Communications (no Radiotelephone)
Link
United States of America
DALLAS