Form 10-Q FRONTIER COMMUNICATIONS For: Sep 30

�

�

�

�

�

FRONTIER COMMUNICATIONS CORPORATION

�

�

FORM 10-Q

�

�

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

�

�

OF THE SECURITIES EXCHANGE ACT OF 1934

�

�

FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2014

�

�

�

�

�

�

�

---

�

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

�

WASHINGTON, D.C.��20549

�

FORM 10-Q

(Mark One)

☒�QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

�

For the quarterly period ended September 30, 2014

�

or

�

☐�TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

�

For the transition period from _________to__________

�

Commission file number:� 001-11001

�

FRONTIER COMMUNICATIONS CORPORATION

(Exact name of registrant as specified in its charter)

�

�

(203) 614-5600

(Registrant's telephone number, including area code)

�

N/A

(Former name, former address and former fiscal year, if changed since last report)

�

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

�

Yes �X� �����No ___

�

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web�site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

�

Yes �X�� ����No ___

�

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.��See definition of “accelerated filer,” “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

�

Large accelerated filer ☒�����������Accelerated filer ☐�����������Non-accelerated filer ☐ ���������Smaller reporting company� ☐

�

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

�

Yes ���� �����No X���

�

The number of shares outstanding of the registrant’s Common Stock as of October 24, 2014�was 1,002,081,000.

�

---

�

�

�

�

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

�

Index

�

�

�

�

�

�

---

�

�

�

PART I.��FINANCIAL INFORMATION

�

Item 1.Financial Statements

�

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

($ in thousands)

�

�

�

�

�

�

The accompanying Notes are an integral part of these Consolidated Financial Statements.

---

�

PART I.��FINANCIAL INFORMATION (Continued)

�

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

($ in thousands, except for per-share amounts)

(Unaudited)

�

�

�

�

�

�

�

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

FOR THE THREE AND NINE�MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

($ in thousands)

(Unaudited)

�

�

�

�

The accompanying Notes are an integral part of these Consolidated Financial Statements.

---

�

�

�

PART I.��FINANCIAL INFORMATION (Continued)

�

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EQUITY

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2013, THE THREE MONTHS ENDED DECEMBER 31, 2013�

AND THE NINE MONTHS ENDED SEPTEMBER 30, 2014

($ and shares in thousands)

(Unaudited)

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

�

The accompanying Notes are an integral part of these Consolidated Financial Statements.

---

�

PART I.��FINANCIAL INFORMATION (Continued)

�

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

($ in thousands)

(Unaudited)

�

�

�

The accompanying Notes are an integral part of these Consolidated Financial Statements

�

�

---

�

(1)�� Summary of Significant Accounting Policies:

(a)�� Basis of Presentation and Use of Estimates:

Frontier Communications Corporation and its subsidiaries are referred to as “we,” “us,” “our,” “Frontier,” or the “Company” in this report. Our interim unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) and should be read in conjunction with the consolidated financial statements and notes included in our Annual Report on Form 10-K for the year ended December 31, 2013. �All significant intercompany balances and transactions have been eliminated in consolidation. These interim unaudited consolidated financial statements include all adjustments (consisting of normal recurring accruals) considered necessary, in the opinion of Frontier’s management, to present fairly the results for the interim periods shown. Revenues, net income and cash flows for any interim periods are not necessarily indicative of results that may be expected for the full year. For our interim financial statements as of and for the period ended September 30, 2014, we evaluated subsequent events and transactions for potential recognition or disclosure through the date that we filed this quarterly report on Form 10-Q with the Securities and Exchange Commission (SEC).

�

Frontier had a 33⅓% controlling general partner interest in a partnership entity, the Mohave Cellular Limited Partnership (Mohave). Mohave’s results of operations were included in our consolidated financial statements through its date of disposal on April 1, 2013. The minority interest of the limited partners was reflected in the consolidated statements of operations as “Income attributable to the noncontrolling interest in a partnership.” On April 1, 2013, the Company sold its partnership interest in Mohave and received proceeds of $17.8 million. The Company recognized a gain on sale of approximately $14.6 million before taxes in�the second quarter of 2013.

�

The preparation of our interim financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect (i) the reported amounts of assets and liabilities at the date of the financial statements, (ii) the disclosure of contingent assets and liabilities, and (iii) the reported amounts of revenue and expenses during the reporting period. Actual results may differ from those estimates.��Estimates and judgments are used when accounting for revenue recognition, including the allowance for doubtful accounts, impairment of long-lived assets, intangible assets, depreciation and amortization, income taxes, contingencies, and pension and other postretirement benefits, among others. Certain information and footnote disclosures have been excluded and/or condensed pursuant to SEC rules and regulations.���

�

(b)�� Revenue Recognition:

Revenue is recognized when services are provided or when products are delivered to customers. Revenue that is billed in advance includes: monthly recurring network access services (including data services), special access services and monthly recurring voice, video and related charges. The unearned portion of these fees is initially deferred as a component of “Advanced billings” on our consolidated balance sheet and recognized as revenue over the period that the services are provided. Revenue that is billed in arrears includes: non-recurring network access services (including data services), switched access services, non-recurring voice and video services. The earned but unbilled portion of these fees is recognized as revenue in our consolidated statements of operations and accrued in accounts receivable in the period that the services are provided. Excise taxes are recognized as a liability when billed.��Installation fees and their related direct and incremental costs are initially deferred and recognized as revenue and expense over the average term of a customer relationship. We recognize as current period expense the portion of installation costs that exceeds installation fee revenue.

�

As required by law, the Company collects various taxes from its customers and subsequently remits these taxes to governmental authorities. Substantially all of these taxes are recorded through the consolidated balance sheet and presented on a net basis in our consolidated statements of operations. We also collect Universal Service Fund (USF) surcharges from customers (primarily federal USF) that we have recorded on a gross basis in our consolidated statements of operations and included within “Revenue” and “Other operating expenses” �of $29.6 million and $28.6 million, and $90.3 million and $86.6 million, for the three and nine�months ended September 30, 2014 and 2013, respectively.

�

---

�

(c) � Goodwill and Other Intangibles:

Goodwill represents the excess of purchase price over the fair value of identifiable tangible and intangible net assets acquired. We undertake studies to determine the fair values of assets and liabilities acquired and allocate purchase prices to assets and liabilities, including property, plant and equipment, goodwill and other identifiable intangibles. We annually (during the fourth quarter) or more frequently, if appropriate, examine the carrying value of our goodwill and trade name to determine whether there are any impairment losses. We test for goodwill impairment at the “operating segment” level, as that term is defined in U.S. GAAP. Our four�operating segments consist of the following regions: Central, East, National and West. Our regional operating segments are aggregated into one reportable segment. �

�

The Company amortizes finite-lived intangible assets over their estimated useful lives and reviews such intangible assets at least annually (during the fourth quarter) to assess whether any potential impairment exists and whether factors exist that would necessitate a change in useful life and a different amortization period.�

�

(2)�� Recent Accounting Literature:

Revenue Recognition

In May�2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No.�2014-09, “Revenue from Contracts with Customers.”�This standard�requires companies to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. This new standard is effective for annual and interim reporting periods beginning after December�15, 2016. Early adoption is not permitted. Companies are permitted to either apply the requirements retrospectively to all prior periods presented, or apply the requirements in the year of adoption, through a cumulative adjustment. The Company is currently evaluating the impact of adopting the new standard on January�1, 2017, but has not yet selected a transition method or determined the impact of adoption on its consolidated financial statements.

�

Discontinued Operations�

In April 2014, the FASB issued ASU No. 2014-08, “Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity” �which raises the threshold for a disposal to qualify as discontinued operations and requires new disclosures for individually material disposal transactions that do not meet the definition of a discontinued operation. Under the new standard, companies report discontinued operations when they have a disposal that represents a strategic shift that has or will have a major impact on operations or financial results. This new standard will be applied prospectively and will be effective for the Company on January 1, 2015. This new standard�is not expected to have a material impact on the Company's consolidated financial statements.� �

�

Internal Control – Integrated Framework

In May 2013, the Committee of Sponsoring Organizations of the Treadway Commission (COSO) issued its updated Internal Control – Integrated Framework (the 2013 Framework) and related illustrative documents. COSO will continue to make available its original Framework during the transition period extending to December 15, 2014. The Company currently utilizes COSO’s original Framework, which was published in 1992 and is recognized as the leading guidance for designing, implementing and conducting internal controls over external financial reporting and assessing its effectiveness. The 2013 Framework is expected to help organizations design and implement internal control in light of many changes in business and operating environments since the issuance of the original Framework, broaden the application of internal control in addressing operations and reporting objectives, and clarify the requirements for determining what constitutes effective internal control. We plan to adopt the 2013 Framework during 2014 and do not expect that it will have a significant impact on the Company.

---

�

�

(3)�� Transactions:

The AT&T Transaction�

On October 24, 2014, �pursuant to the stock purchase agreement dated December 16, 2013, as amended,�the Company acquired the wireline properties of AT&T Inc. (AT&T) in Connecticut (the AT&T Transaction) for a purchase price of $2.0 billion in cash, excluding adjustments for working capital. Following the AT&T Transaction, Frontier now owns and operates�the wireline business and fiber optic network servicing residential, commercial and wholesale customers in Connecticut. The Company also acquired�the U-verse® video and DISH satellite TV customers in Connecticut. See Note 8 for further discussion related to financing the AT&T Transaction.

�

With respect to the AT&T Transaction, the final allocation of the purchase price will be based on the fair values of assets acquired and liabilities assumed as of October 24, 2014.�The initial accounting for this transaction is not yet complete, including the purchase price allocation. We expect to disclose this information, along with pro forma financial information, in our Annual Report on Form 10-K for the year ended December 31, 2014.� �

�

The Company�reorganized into five regional operating segments in October 2014. Our operating segments will consist of the following regions: Central, East, Mid-Atlantic, National�and West. In conjunction with the reorganization of our operating segments, we will reassign goodwill to certain of our reporting units in the fourth quarter using a relative fair value allocation approach.

�

The 2010 Transaction

On July 1, 2010, the Company acquired the defined assets and liabilities of the local exchange business and related landline activities of Verizon Communications Inc. (Verizon) in 14 states (the Acquired Territories), including Internet access, long distance services and broadband video provided to designated customers in the Acquired Territories (the 2010 Acquired Business). Frontier was considered the acquirer of the 2010 Acquired Business for accounting purposes. All integration activities for the 2010 Transaction were completed as of the end of 2012.

�

(4)�� Accounts Receivable:

The components of accounts receivable, net are as follows:

�

�

�

We maintain an allowance for doubtful accounts based on our estimate of our ability to collect accounts receivable. Bad debt expense, which is recorded as a reduction to revenue,�was $16.5 million and $20.6 million, and $41.2�million and $52.9 million, for the three and nine�months ended September 30, 2014 and 2013, respectively.

�

(5)�� Property, Plant and Equipment:

Property, plant and equipment, net is as follows:

�

�

�

---

�

Depreciation expense is principally based on the composite group method. Depreciation expense was $195.0 million and $208.7 million, and $598.1 million and $636.2 million, for the three �and nine�months ended September 30, 2014 and 2013, respectively. As a result of our annual independent study of the estimated remaining useful lives of our plant assets, we adopted new estimated remaining useful lives for certain plant assets as of October 1, 2013, with an insignificant impact to depreciation expense.�

�

(6)�� Goodwill and Other Intangibles:

The components of goodwill by the reporting units in effect as of both September 30, 2014�and December 31, 2013 are as follows:

�

�

�

The components of other intangibles are as follows:

�

�

Amortization expense was $65.9 million and $77.0�million, and $217.6 million and $251.0�million, for the three and nine�months ended September 30, 2014 and 2013, respectively. Amortization expense represents the amortization of intangible assets (primarily customer base) that were acquired in the 2010 Transaction based on a useful life of nine years for the residential customer base and 12 years for the business customer base, amortized on an accelerated method.

�

(7)�� Fair Value of Financial Instruments:

The following table summarizes the carrying amounts and estimated fair values for long-term debt at September 30, 2014 and December 31, 2013. �For the other financial instruments including cash, accounts receivable, long-term debt due within one year, accounts payable and other current liabilities, the carrying amounts approximate fair value due to the relatively short maturities of those instruments.

�

The fair value of our long-term debt is estimated based upon quoted market prices at the reporting date for those financial instruments.

�

�

�

�

�

---

�

�

(8)�� Long-Term Debt:

The activity in our long-term debt from December 31, 2013 to September 30, 2014 is summarized as follows:

�

�

�

�

* Interest rate includes amortization of debt issuance costs and debt premiums or discounts. The interest rates at September 30, 2014 represent a weighted average of multiple issuances.

---

�

Additional information regarding our Senior Unsecured Debt is as follows:

�

�

�

*������Represents borrowings under the 2011 CoBank Credit Agreement, as defined below.

**����Interest rate represents a weighted average of the stated interest rates of multiple issuances.

�

On September 17, 2014, the Company completed a registered debt offering of $775.0 million aggregate principal amount of 6.250%�senior unsecured notes due 2021, and $775.0 million aggregate principal amount of 6.875% senior unsecured notes due 2025. We received net proceeds, after deducting underwriting fees, of $1,519.0 million from the offering which were included in restricted cash as of September 30, 2014. �The Company used the net proceeds from the offering of the notes, together with borrowings under the 2014 CoBank Credit Agreement, as defined below, and cash on hand, to finance the AT&T Transaction, which closed on October 24, 2014. See Note 3 for further discussion of the AT&T Transaction.

�

During the first nine months of 2014, we also entered into secured financings totaling $10.8 million with four year terms and no stated interest rate for certain equipment purchases.

�

---

�

On December 16, 2013, we signed a commitment letter for a bridge loan facility (the Bridge Facility) and recognized interest expense related to this commitment of $7.5 million and $22.5 million�during the three and nine�months ended September 30, 2014. On January 29, 2014, we entered into a bridge loan agreement (the Bridge Loan Agreement) with the Lenders party thereto and JP Morgan Chase Bank, N.A., as administrative agent.

�

On July 16, 2014, the Bridge Facility was reduced by $350.0 million following execution of the 2014 CoBank Credit Agreement, as defined below. On September 17, 2014, the Bridge Loan Agreement was terminated upon consummation of the registered debt offering�referred to above.

�

On June 2, 2014, the Company entered into a credit agreement with CoBank, ACB, as administrative agent, lead arranger and a lender, and the other lenders party thereto, for a $350.0 million senior unsecured delayed draw term loan facility (the 2014 CoBank Credit Agreement). The facility was drawn upon closing of the AT&T Transaction with proceeds used to partially finance the acquisition. The maturity date is the fifth anniversary of the draw date. Repayment of the outstanding principal balance will be made in quarterly installments in the amount of $8.8 million, commencing one full fiscal quarter after the draw date, with the remaining outstanding principal balance to be repaid on the maturity date. Borrowings under the 2014 CoBank Credit Agreement will bear interest based on the margins over the Base Rate (as defined in the 2014 CoBank Credit Agreement) or LIBOR, at the election of the Company. Interest rate margins under the facility (ranging from 0.875% to 2.875% for Base Rate borrowings and 1.875% to 3.875% for LIBOR borrowings) are subject to adjustments based on the Total Leverage Ratio of the Company, as such term is defined in the 2014 CoBank Credit Agreement.

�

On June 2, 2014, the Company entered into a new revolving credit agreement with JPMorgan Chase Bank, N.A., as administrative agent, the lenders party thereto and the other parties named therein (the New Revolving Credit Agreement), for a $750.0 million revolving credit facility (the New Revolving Credit Facility) with a scheduled termination date of May 31, 2018 and terminated its existing revolving credit facility (the Prior Revolving Credit Facility) under the Credit Agreement, dated as of May 3, 2013, among the Company, JPMorgan Chase Bank, N.A., as administrative agent, the lenders party thereto and the other parties named therein (the Prior Revolving Credit Agreement). As of September 30, 2014, �the New Revolving Credit Facility was fully available and no borrowings had been made thereunder. �Associated commitment fees under the New�Revolving Credit Facility will vary from time to time depending on the Company’s debt rating (as defined in the New Revolving Credit Agreement) and were 0.450% per annum as of September 30, 2014. During the term of the New Revolving Credit Facility, the Company may borrow, repay and reborrow funds, and may obtain letters of credit, subject to customary borrowing conditions. Loans under the New Revolving Credit Facility will bear interest based on the alternate base rate or the adjusted LIBO Rate (each as determined in the New Revolving Credit Agreement), at the Company’s election, plus a margin based on the Company’s debt rating (ranging from 0.50% to 1.50% for alternate base rate borrowings and 1.50% to 2.50% for adjusted LIBO�Rate borrowings). The current pricing on this facility would have been 1.00% or 2.00%, respectively, as of September 30, 2014. Letters of credit issued under the New Revolving Credit Facility will also be subject to fees that vary depending on the Company’s debt rating. The New Revolving Credit Facility is available for general corporate purposes but may not be used to fund dividend payments. The terms of the New Revolving Credit Facility are substantially similar to the terms of the Prior Revolving Credit Facility.

�

The Company has a credit agreement with CoBank, ACB, as administrative agent, lead arranger and a lender, and the other lenders party thereto, for a $575.0 million senior unsecured term loan facility with a final maturity of October 14, 2016 (the 2011 CoBank Credit Agreement). The entire facility was drawn upon execution of the 2011 CoBank Credit Agreement in October 2011.��Repayment of the outstanding principal balance is made in quarterly installments in the amount of $14.4 million, which commenced on March 31, 2012, with the remaining outstanding principal balance to be repaid on the final maturity date. Borrowings under the 2011 CoBank Credit Agreement bear interest based on the margins over the Base Rate (as defined in the 2011 CoBank Credit Agreement) or LIBOR, at the election of the Company. Interest rate margins under the facility (ranging from 0.875% to 2.875% for Base Rate borrowings and 1.875% to 3.875% for LIBOR borrowings) are subject to adjustments based on the Total Leverage Ratio of the Company, as such term is defined in the 2011 CoBank Credit Agreement. The current pricing on this facility is LIBOR plus 2.875%. � �

�

As of September 30, 2014, we were in compliance with all of our debt and credit facility financial covenants.

�

---

�

Principal payments for our currently outstanding debt for the next five years are as follows as of September 30, 2014: �

�

�

�

�

�

�

(9)�� Income Taxes:�

The following is a reconciliation of the provision for income taxes computed at federal statutory rates to the effective rates:�

�

�

�

Income taxes for the nine months ended September 30, 2014 include the impact of a $4.0 million benefit from federal research and development credits, an $8.8 million benefit from the domestic production activities deduction and�a �$2.9�million�benefit�arising from state tax law changes, partially offset by a net increase in reserves for uncertain tax positions of $0.9�million.

�

Income taxes for the nine months ended September 30, 2013 include the impact of a charge of $5.2 million resulting from the settlement of the 2010 IRS audit and a $6.0 million charge resulting from the adjustment of deferred tax balances, partially offset by a $5.0 million benefit from the net reversal of reserves for uncertain tax positions and a $5.0 million benefit arising from state law changes that was recognized in the third quarter of 2013.

�

As of September 30, 2014, there were no�uncertain tax positions for which the statutes of limitations are expected to expire during the next twelve months and which would affect our effective tax rate.

�

---

�

(10) Net Income Per Common Share:

The reconciliation of the net income per common share calculation is as follows:

�

�

�

Stock Options

For the three and nine�months ended September 30, 2014, options to purchase 83,000 shares (at exercise prices ranging from $12.50 to $14.15) and for the three and nine�months ended September 30, 2013, �options to purchase 93,000�shares (at exercise prices ranging from $12.50 to $14.15), issuable under employee compensation plans were excluded from the computation of diluted earnings per share (EPS) for those periods because the exercise prices were greater than the average market price of our common stock and, therefore, the effect would be antidilutive. In calculating diluted EPS, we apply the treasury stock method and include future unearned compensation as part of the assumed proceeds.

�

Stock Units

At September 30, 2014 and 2013, we had 1,050,568 and 1,141,963 stock units, respectively, issued under our Non-Employee Directors’ Deferred Fee Equity Plan (Deferred Fee Plan) and the Non-Employee Directors’ Equity Incentive Plan (Directors’ Equity Plan). These securities have not been included in the diluted income per share of common stock calculation for the three and nine�months ended September 30, 2014 and 2013 because their inclusion would have an antidilutive effect.

�

(11) Stock Plans:

At September 30, 2014, we had six stock-based compensation plans under which grants were made and awards remained outstanding.�No further awards may be granted under four of the plans: the 1996 Equity Incentive Plan (the 1996 EIP), the Amended and Restated 2000 Equity Incentive Plan (the 2000 EIP), the 2009 Equity Incentive Plan (the 2009 EIP) and the Deferred Fee Plan. At September 30, 2014, there were 22,540,761 shares authorized for grant and 14,681,456 shares available for grant under the 2013 Equity Incentive Plan (the 2013 EIP and together with the 1996 EIP, the 2000 EIP and the

---

�

2009 EIP, the EIPs) and the Directors’ Equity Plan. Our general policy is to issue shares from treasury upon the grant of restricted shares and the exercise of options.

�

Performance Shares

On February 15, 2012, the Company’s Compensation Committee, in consultation with the other non-management directors of the Company’s Board of Directors and the Committee’s independent executive compensation consultant, adopted the Frontier Long-Term Incentive Plan (the LTIP). LTIP awards are granted in the form of performance shares. The LTIP is currently offered under the Company’s 2009 EIP and 2013 EIP, and participants consist of senior vice presidents and above. The LTIP awards have performance, market and time-vesting conditions.�

Beginning in 2012, during the first 90 days of a three-year performance period (a Measurement Period), a target number of performance shares are awarded to each LTIP participant with respect to the Measurement Period. The performance metrics under the LTIP are (1) annual targets for operating cash flow based on a goal set during the first 90 days of each year in the three-year Measurement Period and (2) an overall performance “modifier” set during the first 90 days of the Measurement Period, based on the Company’s total return to stockholders (i.e., Total Shareholder Return or TSR) relative to the Integrated Telecommunications Services Group (GICS Code 50101020) for the three-year Measurement Period. Operating cash flow performance is determined at the end of each year and the annual results will be averaged at the end of the three-year Measurement Period to determine the preliminary number of shares earned under the LTIP award.�The TSR performance measure is then applied to decrease or increase payouts based on the Company’s three year relative TSR performance. LTIP awards, to the extent earned, will be paid out in the form of common stock shortly following the end of the three-year Measurement Period.�

In 2012, the Compensation Committee granted approximately 979,000 performance shares under the LTIP and set the operating cash flow performance goal for the first year in the 2012-2014 Measurement Period and the TSR modifier for the three-year Measurement Period. In 2013, the Compensation Committee granted approximately 1,124,000 performance shares under the LTIP and set the operating cash flow performance goal for 2013, which applies to the first year of the 2013-2015 Measurement Period and the second year of the 2012-2014 Measurement Period. On February 17, 2014, the Compensation Committee granted 1,028,000 performance shares under the LTIP and set the operating cash flow performance goal for 2014, which applies to the first year in the 2014-2016 Measurement Period, the second year of the 2013-2015 Measurement Period and the third year of the 2012-2014 Measurement Period. The number of shares of common stock earned at the end of each three-year Measurement Period may be more or less than the number of target performance shares granted as a result of operating cash flow and TSR performance. An executive must maintain a satisfactory performance rating during the Measurement Period and must be employed by the Company at the end of the three-year Measurement Period in order for the award to vest. The Compensation Committee will determine the number of shares earned for each three year Measurement Period in February of the year following the end of the Measurement Period.

�

The following summary presents information regarding LTIP target performance shares as of September 30, 2014 and changes during the nine months then ended with regard to LTIP shares awarded under the 2009 EIP and the 2013 EIP:

�

�

�

For the nine months ended September 30, 2014 and 2013, the Company recognized an expense of $3.0 million and $0.8 million, respectively, for the LTIP.

---

�

Restricted Stock

The following summary presents information regarding unvested restricted stock as of September 30, 2014 and changes during the nine months then ended with regard to restricted stock under the 2009 EIP and the 2013 EIP:

�

�

�

For purposes of determining compensation expense, the fair value of each restricted stock grant is estimated based on the average of the high and low market price of a share of our common stock on the date of grant. Total remaining unrecognized compensation cost associated with unvested restricted stock awards at September 30, �2014�was $24.9 million and the weighted average period over which this cost is expected to be recognized is approximately 1.5 years.

�

Shares granted during the first nine months of 2013 totaled 3,355,000. The total fair value of shares granted and vested at September 30, 2013 was approximately $14.0 million and $12.9 million, respectively. The total fair value of unvested restricted stock at September 30, 2013 was $26.3 million. �The weighted average grant date fair value of restricted shares granted during the nine months ended September 30, 2013 was $4.10.

�

We have granted restricted stock awards to employees in the form of our common stock. None of the restricted stock awards may be sold, assigned, pledged or otherwise transferred, voluntarily or involuntarily, by the employees until the restrictions lapse, subject to limited exceptions. The restrictions are time-based. Compensation expense, recognized in “Other operating expenses”, of $11.8�million and $10.7 million for the nine months ended September 30, 2014 and 2013, respectively, has been recorded in connection with these grants.

�

Stock Options

There has been no activity with regard to stock options during the first nine months of 2014. �There was no intrinsic value for the stock options outstanding and exercisable at September 30, �2014 and 2013.

�

(12) Segment Information:

We operate in one reportable segment. Frontier provides both regulated and unregulated voice, data and video services to residential, business and wholesale customers and is typically the incumbent voice services provider in its service areas.���

�

As permitted by U.S. GAAP, we have utilized the aggregation criteria to combine our operating segments because all of our properties share similar economic characteristics, in that they provide the same products and services to similar customers using comparable technologies in all of the states in which we operate. The regulatory structure is generally similar. Differences in the regulatory regime of a particular state do not significantly impact the economic characteristics or operating results of a particular property.�

---

�

�

(13) �Investment and Other Income, Net:

The components of investment and other income, net are as follows:

�

�

�

During the third quarter of 2014, we recognized a gain of $25.0 million associated with the sale of our interest in Fairmount Cellular LLC.

�

(14) �Comprehensive Income:

Comprehensive income consists of net income and other gains and losses affecting shareholders’ investment and pension/postretirement benefit (OPEB) liabilities that, under U.S. GAAP, are excluded from net income.

�

The components of accumulated other comprehensive loss, net of tax at September 30, 2014 and 2013, and changes for the nine months then ended, are as follows:

�

---

�

�

The significant items reclassified from each component of accumulated other comprehensive loss for the three and nine months ended September 30, 2014 and 2013 are as follows:

�

(a) Amounts in parentheses indicate losses.

(b) These accumulated other comprehensive loss components are included in the computation of net periodic pension and OPEB costs (see Note 15 - Retirement Plans for additional details).

�

�

---

�

(15) �Retirement Plans:�

The following tables provide the components of net periodic benefit cost:

�

�

�

During the first nine months of 2014 and 2013, we capitalized $11.3�million and $15.0 million, respectively, of pension and OPEB expense into the cost of our capital expenditures, as the costs relate to our engineering and plant construction activities. Based on current assumptions and plan asset values, we estimate that our 2014 pension and OPEB expenses will be approximately $65 million to $75 million, �excluding�amounts related to the recently acquired Connecticut operations and amounts capitalized into the cost of capital expenditures, as compared to�$97.1 million in 2013, excluding the impact of pension settlement costs and amounts capitalized into the cost of capital expenditures. We made total cash contributions to our pension plan during the nine months ended September 30, 2014 of $70.5 million. �An additional cash contribution of $12.7 �million was made on October 15, 2014, for a total contribution of�$83.2 million in 2014. Our 2014 total contributions include the impact of the extension of funding relief included in the Highway and Transportation Funding Act of 2014.�The Company estimates that there are no further contributions required in 2014.

�

The Company’s pension plan assets have increased from $1,216.5 million at December 31, 2013�to $1,288.1�million at September 30, 2014, an increase of $71.6 million, or 6%. �This increase is a result of positive investment returns of $91.7 million and cash contributions of $70.5 million, offset by�benefit payments of $90.6�million during the first nine months of 2014. �

�

---

�

(16) �Commitments and Contingencies: �

From time to time we make short-term purchasing commitments to vendors with respect to capital expenditures, however we generally do not enter into firm, written contracts for such activities.�

�

The Company incurred $72.1 million of operating expenses, consisting of�$2.9�million and $69.2 million of acquisition and integration costs, respectively,�and $82.3 million in capital expenditures related to the AT&T Transaction during the nine months ended September 30, 2014. We will continue to incur expenditures associated with the AT&T Transaction through 2015.

�

In connection with the 2010 Transaction, the FCC�and certain state regulatory commissions, in connection with granting their approvals of the 2010 Transaction, specified certain capital expenditure and operating requirements for the Acquired Territories for specified periods of time post-closing.��These requirements focus primarily on certain capital investment commitments to expand broadband availability to at least 85% of the households throughout the Acquired Territories with minimum download speeds of 3 megabits per second (Mbps) by the end of 2013.�We are required to provide download speeds of 4 Mbps to at least 75%, �80% and 85% of the households throughout the Acquired Territories by the end of 2013, 2014 and 2015, respectively. As of December 31, 2013, we met our FCC requirement to provide 3 Mbps coverage to 85% of the households in the Acquired Territories by the end of 2013. As of December 31, 2012, we also met our FCC requirement to provide 4 Mbps coverage to 75% and 80% of the households in the Acquired Territories by the end of 2013 and 2014, respectively.�As of September 30, 2014, we expanded broadband availability in excess of 4 Mbps to 84.2% of the households throughout the Acquired Territories.

�

To satisfy all or part of certain capital investment commitments to three state regulatory commissions in connection with the 2010 Transaction, we placed a total of $115.0 million in cash into escrow accounts and obtained a letter of credit for $190 million in 2010. In September 2013, the letter of credit expired.�Another $72.4 million of cash in an escrow account was acquired in connection with the 2010 Transaction to be used for service quality initiatives in the state of West Virginia. As of September 30, 2014, �all requirements of the three state regulatory commissions had been satisfied, all funds had been released from these escrow accounts and the Company had no restricted cash related to these escrow accounts.

�

In our normal course of business, we have obligations under certain non-cancelable arrangements for services. During 2012, we entered into a “take or pay” arrangement for the purchase of future long distance and carrier services. Our remaining commitments under the arrangement are $145.5 million and $140.8 million for the years ending December 31, 2014 and 2015, respectively. As of September 30, 2014, we expect to utilize the services included within the arrangement and no liability for the “take or pay” provision has been recorded.

�

We are party to various legal proceedings (including individual, class and putative class actions) arising in the normal course of our business covering a wide range of matters and types of claims including, but not limited to, general contracts, billing disputes, rights of access, taxes and surcharges, consumer protection, trademark and patent infringement, employment, regulatory, tort, claims of competitors and disputes with other carriers.�

�

We accrue an expense for pending litigation when we determine that an unfavorable outcome is probable and the amount of the loss can be reasonably estimated. Legal defense costs are expensed as incurred.��None of our existing accruals, after considering insurance coverage, for pending matters is material. �We monitor our pending litigation for the purpose of adjusting our accruals and revising our disclosures accordingly, when required. Litigation is, however, subject to uncertainty, and the outcome of any particular matter is not predictable. We will vigorously defend our interests for pending litigation, and as of this date, we believe that the ultimate resolution of all such matters, after considering insurance coverage or other indemnities to which we are entitled, will not have a material adverse effect on our consolidated financial position, results of operations, or our cash flows.�

�

We sold all of our utility businesses as of April 1, 2004. However, we have retained a potential payment obligation associated with our previous electric utility activities in the State of Vermont. The Vermont Joint Owners (VJO), a consortium of 14 Vermont utilities, including us, entered into a purchase power agreement with Hydro-Quebec in 1987. The agreement contains “step-up” provisions that state if any VJO member defaults on its purchase obligation under the contract to purchase power from Hydro-Quebec, then the other VJO participants will assume responsibility for the

---

�

defaulting party’s share on a pro-rata basis. Our pro-rata share of the purchase power obligation is 10%. �If any member of the VJO defaults on its obligations under the Hydro-Quebec agreement, then the remaining members of the VJO, including us, may be required to pay for a substantially larger share of the VJO’s total purchase power obligation for the remainder of the agreement (which runs through 2015). U.S. GAAP rules require that we disclose “the maximum potential amount of future payments (undiscounted) the guarantor could be required to make under the guarantee.” U.S. GAAP rules also state that we must make such disclosure “…even if the likelihood of the guarantor’s having to make any payments under the guarantee is remote…” As noted above, our obligation only arises as a result of default by another VJO member, such as upon bankruptcy. Therefore, to satisfy the “maximum potential amount” disclosure requirement we must assume that all members of the VJO simultaneously default, an unlikely scenario given that all VJO members are regulated utility providers with regulated cost recovery. Despite the remote chance that such an event could occur, or that the State of Vermont could or would allow such an event, assuming that all the members of the VJO defaulted on January 1, 2014 and remained in default for the duration of the contract (another 2 years), we estimate that our undiscounted purchase obligation for 2014 through 2015 would be approximately $287.4 million. In such a scenario, the Company would then own the power and could seek to recover its costs.��We would do this by seeking to recover our costs from the defaulting members and/or reselling the power to other utility providers or the northeast power grid. There is an active market for the sale of power.��We could potentially lose money if we were unable to sell the power at cost. We caution that we cannot predict with any degree of certainty any potential outcome.

�

(17) �Subsequent Events: �

On October 24, 2014, the Company completed its acquisition of the wireline properties from AT&T in Connecticut. See Note 3 for further discussion.

�

�

�

�

�

�

�

�

�

�