Attached files

file filename
EX-32.2 - EX-32.2 - Frontier Communications Parent, Inc.ftr-20150331xex322.htm
EX-31.2 - EX-31.2 - Frontier Communications Parent, Inc.ftr-20150331xex312.htm
EX-32.1 - EX-32.1 - Frontier Communications Parent, Inc.ftr-20150331xex321.htm
EX-31.1 - EX-31.1 - Frontier Communications Parent, Inc.ftr-20150331xex311.htm
EXCEL - IDEA: XBRL DOCUMENT - Frontier Communications Parent, Inc.Financial_Report.xls

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 March 31, 2015

 

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)

 

 

 

 

Delaware

 

06-0619596

(State or other jurisdiction of

 

(I.R.S. Employer Identification No.)

incorporation or organization)

 

 

 

 

 

3 High Ridge Park

 

 

Stamford, Connecticut  

 

06905

(Address of principal executive offices)

 

(Zip Code)

 

 

 

 

(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 May 1,  2015 was 1,003,308,000.

 

 

 


 

 

 

 

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

Index

 

 

 

 

 

Page No.

Part I.  Financial Information (Unaudited)

 

 

 

Item 1.  Financial Statements

 

 

 

Consolidated Balance Sheets as of March 31, 2015 and December 31, 2014

2

 

 

Consolidated Statements of Operations for the three months ended March 31, 2015 and 2014

3

 

 

Consolidated Statements of Comprehensive Income (Loss) for the three months ended

 

March 31, 2015 and 2014

3

 

 

Consolidated Statement of Equity for the three months ended March 31, 2015

4

 

 

Consolidated Statements of Cash Flows for the three months ended March 31, 2015 and 2014

5

 

 

Notes to Consolidated Financial Statements

6

 

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

21

 

 

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

34

 

 

Item 4.  Controls and Procedures

34

 

 

Part II.  Other Information

 

 

 

Item 1.  Legal Proceedings

35

 

 

Item 1A.  Risk Factors

35

 

 

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

35

 

 

Item 4.  Mine Safety Disclosure

35

 

 

Item 6.  Exhibits

36

 

 

Signature

37

 

 

 

 

 

 

1

 


 

 

PART I.  FINANCIAL INFORMATION

 

Item 1.Financial Statements

 

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

March 31, 2015

 

December 31, 2014

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

509 

 

$

682 

Accounts receivable, less allowances of $59 and $72, respectively

 

 

526 

 

 

614 

Prepaid expenses

 

 

62 

 

 

61 

Income taxes and other current assets

 

 

311 

 

 

129 

Total current assets

 

 

1,408 

 

 

1,486 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

8,478 

 

 

8,566 

Goodwill

 

 

7,213 

 

 

7,205 

Other intangibles, net

 

 

1,408 

 

 

1,500 

Other assets

 

 

214 

 

 

217 

Total assets

 

$

18,721 

 

$

18,974 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Long-term debt due within one year

 

$

193 

 

$

298 

Accounts payable

 

 

260 

 

 

379 

Advanced billings

 

 

176 

 

 

179 

Accrued other taxes

 

 

71 

 

 

80 

Accrued interest

 

 

208 

 

 

214 

Pension and other postretirement benefits

 

 

86 

 

 

124 

Other current liabilities

 

 

446 

 

 

238 

Total current liabilities

 

 

1,440 

 

 

1,512 

 

 

 

 

 

 

 

Deferred income taxes

 

 

2,930 

 

 

2,939 

Pension and other postretirement benefits

 

 

1,173 

 

 

1,141 

Other liabilities

 

 

207 

 

 

238 

Long-term debt

 

 

9,464 

 

 

9,486 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Common stock, $0.25 par value (1,750,000 authorized shares,

 

 

 

 

 

 

1,027,986 issued and 1,002,872 and 1,002,469 outstanding,

 

 

 

 

 

 

respectively, at March 31, 2015 and December 31, 2014)

 

 

257 

 

 

257 

Additional paid-in capital

 

 

3,877 

 

 

3,990 

Retained earnings

 

 

58 

 

 

109 

Accumulated other comprehensive loss, net of tax

 

 

(401)

 

 

(404)

Treasury stock

 

 

(284)

 

 

(294)

Total equity

 

 

3,507 

 

 

3,658 

Total liabilities and equity

 

$

18,721 

 

$

18,974 

 

 

 

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

 

2

 


 

PART I.  FINANCIAL INFORMATION (Continued)

 

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2015 AND 2014

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

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

 

 

 

 

 

 

 

 

 

Revenue

 

$

1,371 

 

$

1,154 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Network access expenses

 

 

155 

 

 

107 

 

Network related expenses

 

 

325 

 

 

263 

 

Selling, general and administrative expenses

 

 

330 

 

 

266 

 

Depreciation and amortization

 

 

341 

 

 

281 

 

Acquisition and integration costs

 

 

57 

 

 

11 

 

Total operating expenses

 

 

1,208 

 

 

928 

 

 

 

 

 

 

 

 

 

Operating income

 

 

163 

 

 

226 

 

 

 

 

 

 

 

 

 

Investment and other income, net

 

 

 

 

 

Interest expense

 

 

245 

 

 

171 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

(81)

 

 

56 

 

Income tax expense (benefit)

 

 

(30)

 

 

17 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(51)

 

$

39 

 

 

 

 

 

 

 

 

 

Basic and diluted net income (loss) per common share

 

$

(0.05)

 

$

0.04 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

FOR THE THREE MONTHS ENDED MARCH 31, 2015 AND 2014

($ in millions)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(51)

 

$

39 

 

Other comprehensive income, net of tax (see Note 12)

 

 

 

 

 

Comprehensive income (loss)

 

$

(48)

 

$

42 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

3

 


 

 

PART I.  FINANCIAL INFORMATION (Continued)

 

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF EQUITY

FOR THE THREE MONTHS ENDED MARCH 31, 2015

($ in millions and shares in thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity of Frontier

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

Common Stock

 

Paid-In

 

Retained

 

Comprehensive

 

Treasury Stock

 

Total

 

 

Shares

 

Amount

 

Capital

 

Earnings

 

Loss

 

Shares

 

Amount

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2015

 

1,027,986 

 

 

257 

 

 

3,990 

 

 

109 

 

 

(404)

 

(25,517)

 

 

(294)

 

 

3,658 

Stock plans

 

 -

 

 

 -

 

 

(8)

 

 

 -

 

 

 -

 

403 

 

 

10 

 

 

Dividends on common stock

 

 -

 

 

 -

 

 

(105)

 

 

 -

 

 

 -

 

 -

 

 

 -

 

 

(105)

Net loss

 

 -

 

 

 -

 

 

 -

 

 

(51)

 

 

 -

 

 -

 

 

 -

 

 

(51)

Other comprehensive income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of tax

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 

 -

 

 

 -

 

 

Balance March 31, 2015

 

1,027,986 

 

$

257 

 

$

3,877 

 

$

58 

 

$

(401)

 

(25,114)

 

$

(284)

 

$

3,507 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

4

 


 

PART I.  FINANCIAL INFORMATION (Continued)

 

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED MARCH 31, 2015 AND 2014

($ in millions)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Cash flows provided by (used in) operating activities:

 

 

 

 

 

 

Net income (loss)

 

$

(51)

 

$

39 

Adjustments to reconcile net income (loss) to net cash provided by

 

 

 

 

 

 

operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

341 

 

 

281 

Pension/OPEB costs

 

 

 

 

Stock based compensation expense

 

 

 

 

Other non-cash adjustments

 

 

50 

 

 

10 

Deferred income taxes

 

 

(33)

 

 

(22)

Change in accounts receivable

 

 

87 

 

 

16 

Change in accounts payable and other liabilities

 

 

(138)

 

 

(71)

Change in prepaid expenses, income taxes and other current assets

 

 

(16)

 

 

51 

Net cash provided by operating activities

 

 

249 

 

 

313 

 

 

 

 

 

 

 

Cash flows provided from (used by) investing activities:

 

 

 

 

 

 

Capital expenditures - Business operations

 

 

(170)

 

 

(135)

Capital expenditures - Integration activities

 

 

(10)

 

 

(10)

Network expansion funded by Connect America Fund

 

 

(9)

 

 

(6)

Grant funds received for network expansion from Connect America Fund

 

 

 -

 

 

Other

 

 

 -

 

 

13 

Net cash used by investing activities

 

 

(189)

 

 

(134)

 

 

 

 

 

 

 

Cash flows provided from (used by) financing activities:

 

 

 

 

 

 

Long-term debt borrowings

 

 

 

 

11 

Long-term debt payments

 

 

(129)

 

 

(14)

Dividends paid

 

 

(105)

 

 

(100)

Other

 

 

(2)

 

 

(2)

Net cash used by financing activities

 

 

(233)

 

 

(105)

 

 

 

 

 

 

 

(Decrease)/Increase in cash and cash equivalents

 

 

(173)

 

 

74 

Cash and cash equivalents at January 1,

 

 

682 

 

 

880 

 

 

 

 

 

 

 

Cash and cash equivalents at March 31,

 

$

509 

 

$

954 

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

 

Cash paid (received) during the period for:

 

 

 

 

 

 

Interest

 

$

189 

 

$

146 

Income taxes (refunds), net

 

$

17 

 

$

(5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

5

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

(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, 2014. Certain reclassifications of amounts previously reported have been made to conform to the current presentation. 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 (loss) 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 March 31, 2015, 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).

 

Effective October 24, 2014, Frontier’s scope of operations and balance sheet capitalization changed materially as a result of the completion of the Connecticut Acquisition, as described in Note 3 - Acquisitions. Historical financial data presented for Frontier is not indicative of the future financial position or operating results for Frontier, and includes the results of the Connecticut operations, as defined in Note 3 – Acquisitions, from the date of acquisition on October 24, 2014.

 

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 the allowance for doubtful accounts,  asset impairments, indefinite-lived intangibles, depreciation and amortization, income taxes, business combinations, 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.

 

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. We have utilized the aggregation criteria to combine our five 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.

 

(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.

 

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

6

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

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 “Network related expenses” of $37 million and $30 million for the three months ended March 31, 2015 and 2014, 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 examine the carrying value of our goodwill and trade name annually as of December 31, or more frequently, as circumstances warrant, 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.

 

The Company amortizes finite-lived intangible assets over their estimated useful lives on the accelerated method of sum of the years digits. We review such intangible assets at least annually as of December 31 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:

Debt Issuance Costs

In April, 2015, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2015-03, “Interest – Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs. This standard requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. This new standard is effective for annual and interim reporting periods beginning after December 15, 2015. Early adoption is permitted and companies must apply the requirements retrospectively. At this time, the Company has not elected the early adoption method for this standard. This new standard is not expected to have a material impact on the Company’s consolidated financial statements, as the debt issuance costs included in “Other assets” were $98 million at March 31, 2015.

 

Revenue Recognition

In May 2014, the FASB issued 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. In April 2015, the FASB voted in favor of proposing a one year delay of the effective date and to permit companies to voluntarily adopt the new standard as of the original effective date. The Company is currently evaluating the impact of adopting the new standard,  but has not yet selected a transition method or determined the impact of adoption on its consolidated financial statements.   

 

(3)   Acquisitions:

The Connecticut Acquisition 

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 Connecticut Acquisition) for a purchase price of $2,018 million in cash.  Following the Connecticut Acquisition, 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 AT&T U-verse® video and DISH® satellite TV customers in Connecticut. 

 

In connection with the Connecticut Acquisition, the Company incurred $21 million of operating expenses, consisting of $1  million and $20 million of acquisition and integration costs, respectively, and $10 million in capital expenditures during the three months ended March 31, 2015. The Company incurred $11 million of operating expenses, consisting of $2 million and $9 million of acquisition and integration costs, respectively, and $10 million in capital expenditures related to the Connecticut Acquisition during the three months ended March 31, 2014.

7

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

 

Our consolidated statement of operations for the three months ended March 31, 2015 includes $264 million of revenue and $15 million of operating income related to the results of the Connecticut operations.

 

The preliminary allocation of the purchase price presented below represents the effect of recording the preliminary estimates of the fair value of assets acquired, liabilities assumed and related deferred income taxes as of the date of the Connecticut Acquisition, based on the total transaction consideration of $2,018 million. These preliminary estimates will be revised in future periods for information that is currently not available to us, primarily related to the tax basis of assets acquired, certain accruals and contingencies, pension assets and liabilities, as well as other assumed postretirement benefit obligations.  The revisions may affect the presentation of our consolidated financial results. Any changes to the initial estimates of the fair value of the assets and liabilities will be recorded as adjustments to those assets and liabilities and residual amounts will be allocated to goodwill.

 

The most significant items subject to change include: legal and tax accruals; accounts receivable; property, plant and equipment; customer list intangibles; deferred income tax assets and liabilities, pending AT&T providing us with tax values for the assets and liabilities of the Connecticut operations; and pension and other postretirement liabilities, pending completion of actuarial studies.

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

 

    

 

 

 

Current assets

 

73 

Property, plant & equipment

 

 

1,450 

Goodwill

 

 

875 

Other intangibles - customer list

 

 

590 

Current liabilities

 

 

(103)

Deferred income taxes

 

 

(648)

Other liabilities

 

 

(219)

Total net assets acquired

 

$

2,018 

 

 

 

 

 

The stock purchase agreement provides for a post-closing adjustment for pension liabilities transferred and pension assets. Frontier and AT&T have not finalized the results of these calculations. Such calculations will be completed in accordance with the terms of the stock purchase agreement.

 

The following unaudited pro forma financial information presents the combined results of operations of Frontier and the Connecticut operations as if the Connecticut Acquisition had occurred as of January 1, 2014. The pro forma information is not necessarily indicative of what the financial position or results of operations actually would have been had the Connecticut Acquisition been completed as of January 1, 2014. In addition, the unaudited pro forma financial information is not indicative of, nor does it purport to project, the future financial position or operating results of Frontier. The unaudited pro forma financial information excludes acquisition and integration costs and does not give effect to any estimated and potential cost savings or other operating efficiencies that may result from the Connecticut Acquisition.

 

 

8

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions, except per share amounts)

 

(Unaudited)

 

 

 

For the three months ended

 

 

 

March 31, 2014

 

    

 

 

 

 

Revenue

 

1,463 

 

 

 

 

 

 

Operating income

 

245 

 

 

 

 

 

 

Net income

 

36 

 

 

 

 

 

 

Basic and diluted net income per

 

 

 

 

common share

 

0.04 

 

 

 

 

 

 

 

The Verizon Transaction

On February 5, 2015, we entered into an agreement with Verizon Communications Inc. (Verizon) to acquire Verizon’s wireline operations that provide services to residential, commercial and wholesale customers in California, Florida and Texas for a purchase price of $10.54 billion in cash and assumed debt (the Verizon Transaction), with adjustments for working capital.  Upon completion of the pending Verizon Transaction, Frontier will operate Verizon properties which included 3.7 million voice connections, 2.2 million broadband connections, and 1.2 million FiOS® video connections as of December 31, 2014.  Subject to regulatory approval, the transaction is expected to close in the first half of 2016. 

 

The Company incurred $36 million of operating expenses, consisting of $33 million and $3 million of acquisition and integration costs, respectively, related to the pending Verizon Transaction during the three months ended March 31, 2015.

 

Frontier has received a commitment for bridge financing from J.P. Morgan, Bank of America Merrill Lynch and Citibank for the Verizon Transaction. See Note 8 for further discussion related to financing the pending Verizon Transaction.

 

(4)   Accounts Receivable:

The components of accounts receivable, net are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   ($ in millions)

 

March 31, 2015

 

December 31, 2014

    

 

 

 

 

 

 

Retail and Wholesale

 

539 

 

$

630 

Other

 

 

46 

 

 

56 

Less: Allowance for doubtful accounts

 

 

(59)

 

 

(72)

Accounts receivable, net

 

$

526 

 

$

614 

 

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 $13 million for each of the three months ended March 31, 2015 and 2014, respectively. Our allowance for doubtful accounts declined in the first quarter of 2015, primarily as a result of the resolution of a principal carrier dispute.

 

9

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

(5)   Property, Plant and Equipment:

Property, plant and equipment, net is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

March 31, 2015

 

December 31, 2014

    

 

 

 

 

 

 

Property, plant and equipment

 

17,095 

 

$

16,946 

Less:  Accumulated depreciation

 

 

(8,617)

 

 

(8,380)

Property, plant and equipment, net

 

$

8,478 

 

$

8,566 

 

Depreciation expense is principally based on the composite group method. Depreciation expense was $249 million and $206 million for the three months ended March 31, 2015 and 2014, respectively.  We adopted new estimated remaining useful lives for certain plant assets as of October 1, 2014,  as a result of our annual independent study of the estimated remaining useful lives of our plant assets, with an insignificant  impact to depreciation expense. In addition, we commissioned an independent study to determine the estimated useful lives for assets acquired during the Connecticut Acquisition. These new lives were adopted effective October 24, 2014.

 

(6)   Goodwill and Other Intangibles:

The activity in our goodwill from December 31, 2014 to March 31, 2015 is as follows:  

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

 

    

 

 

 

Balance at January 1, 2015

 

$

7,205 

Connecticut Acquisition (Note 3)

 

 

Balance at March 31, 2015

 

$

7,213 

 

 

 

 

 

The components of other intangibles are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

March 31, 2015

 

December 31, 2014

 

 

Gross Carrying

 

Accumulated

 

Net Carrying

 

Gross Carrying

 

Accumulated

 

Net Carrying

 

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Intangibles:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer list

 

3,018 

 

(1,732)

 

1,286 

 

3,018 

 

(1,640)

 

1,378 

Trade name

 

 

122 

 

 

 -

 

 

122 

 

 

122 

 

 

 -

 

 

122 

Total other intangibles

 

$

3,140 

 

$

(1,732)

 

$

1,408 

 

$

3,140 

 

$

(1,640)

 

$

1,500 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization expense was $92 million and $75 million for the three months ended March 31, 2015 and 2014, respectively. Amortization expense represents the amortization of our customer list acquired as a result of the Connecticut Acquisition and the acquisition of certain Verizon properties in 2010 (the 2010 Acquisition) based on a useful life of 9 to 12 years 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 March 31, 2015 and December 31, 2014.  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.

 

10

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

March 31, 2015

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Amount

 

 

Fair Value

 

 

Carrying Amount

 

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

$

9,464 

 

$

9,995 

 

$

9,486 

 

$

10,034 

 

 

 

 

(8)   Long-Term Debt:

The activity in our long-term debt from December 31, 2014 to March 31, 2015 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

  

 

Three months ended

  

  

  

  

 

  

 

  

  

 

March 31, 2015

  

  

  

 

Interest

  

 

  

  

  

  

  

  

  

  

  

  

  

 

Rate at

  

 

December 31,

  

Payments

  

New

  

March 31,

 

March 31,

($ in millions)

 

2014

 

and Retirements

 

Borrowings

 

2015

 

2015 *

  

 

  

  

  

  

  

  

  

  

  

  

  

  

 

Senior Unsecured Debt

 

$

9,750 

 

$

(128)

 

 $

 -

  

 $

9,622 

 

7.68%

Other Secured Debt

 

 

23 

  

 

(1)

  

 

  

 

25 

 

3.38%

Rural Utilities Service Loan Contracts

 

 

 

 

 -

 

 

 -

  

 

 

6.15%

Total Long-Term Debt

 

$

9,781 

 

 $

(129)

 

 $

  

$

9,655 

 

7.66%

  

 

  

  

  

  

  

  

  

  

  

  

  

  

 

  Less: Debt (Discount)/Premium

 

 

  

  

  

  

  

  

  

 

  

 

  Less: Current Portion

 

 

(298)

  

  

  

  

  

  

  

 

(193)

  

 

 

 

$

9,486 

  

  

  

  

  

  

  

$

9,464 

  

 

 

* Interest rate includes amortization of debt issuance costs and debt premiums or discounts. The interest rates at March 31, 2015 represent a weighted average of multiple issuances.

11

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

Additional information regarding our Senior Unsecured Debt is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

March 31, 2015

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

Interest

 

Principal

 

Interest

 

 

Outstanding

 

Rate

 

Outstanding

 

Rate

 

 

 

 

 

 

 

 

 

 

 

Senior Notes and Debentures Due:

 

 

 

 

 

 

 

 

 

 

3/15/2015

 

 

 -

 

-

 

 

105 

 

6.625%

4/15/2015

 

 

97 

 

7.875%

 

 

97 

 

7.875%

10/14/2016 *

 

 

388 

 

3.555% (Variable)

 

 

402 

 

3.045% (Variable)

4/15/2017

 

 

607 

 

8.250%

 

 

607 

 

8.250%

10/1/2018

 

 

583 

 

8.125%

 

 

583 

 

8.125%

3/15/2019

 

 

434 

 

7.125%

 

 

434 

 

7.125%

10/24/2019 **

 

 

341 

 

3.555% (Variable)

 

 

350 

 

3.545% (Variable)

4/15/2020

 

 

1,022 

 

8.500%

 

 

1,022 

 

8.500%

7/1/2021

 

 

500 

 

9.250%

 

 

500 

 

9.250%

9/15/2021

 

 

775 

 

6.250%

 

 

775 

 

6.250%

4/15/2022

 

 

500 

 

8.750%

 

 

500 

 

8.750%

1/15/2023

 

 

850 

 

7.125%

 

 

850 

 

7.125%

4/15/2024

 

 

750 

 

7.625%

 

 

750 

 

7.625%

1/15/2025

 

 

775 

 

6.875%

 

 

775 

 

6.875%

11/1/2025

 

 

138 

 

7.000%

 

 

138 

 

7.000%

8/15/2026

 

 

 

6.800%

 

 

 

6.800%

1/15/2027

 

 

346 

 

7.875%

 

 

346 

 

7.875%

8/15/2031

 

 

945 

 

9.000%

 

 

945 

 

9.000%

10/1/2034

 

 

 

7.680%

 

 

 

7.680%

7/1/2035

 

 

125 

 

7.450%

 

 

125 

 

7.450%

10/1/2046

 

 

193 

 

7.050%

 

 

193 

 

7.050%

 

 

 

9,372 

 

 

 

 

9,500 

 

 

Subsidiary Debentures Due:

 

 

 

 

 

 

 

 

 

 

  2/15/2028

 

 

200 

 

6.730%

 

 

200 

 

6.730%

  10/15/2029

 

 

50 

 

8.400%

 

 

50 

 

8.400%

Total

 

$

9,622 

 

7.49% ***

 

$

9,750 

 

7.45% ***

 

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

**    Represents borrowings under the 2014 CoBank Credit Agreement, as defined below.

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

 

During the first three months of 2015, we entered into secured financings totaling $3 million with four year terms and no stated interest rate for certain equipment purchases.

 

On February 5, 2015, we signed a commitment letter for a bridge loan facility (the Verizon Bridge Facility) and recognized related interest expense of $58 million, which is also included in “Other non-cash adjustments” in the consolidated statements of cash flows, during the three months ended March 31, 2015.  The deferred costs and accrued liabilities related to the Verizon Bridge Facility of $143 million and $201 million are included in “Income taxes and other current assets” and “Other current liabilities,” respectively, in the consolidated balance sheets as of March 31, 2015.  The Verizon Bridge Facility was entered into by the Company, the lenders party thereto (the Lenders) and JPMorgan Chase Bank, N.A., as administrative agent, pursuant to which the Lenders have agreed to provide us an unsecured bridge loan facility for up to $10.9 billion for the purposes of funding (i) substantially all of the purchase price for the Verizon

12

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

Transaction and (ii) the fees and expenses incurred in connection with the transactions contemplated by the securities purchase agreement for the Verizon Transaction. Pursuant to the Verizon Bridge Facility, if and to the extent we do not, or are unable to, issue debt and equity securities yielding up to $10.9 billion in gross cash proceeds on or prior to the closing of the Verizon Transaction, we may draw down up to $10.9 billion, less the amount of the debt and equity securities, if any, issued by us on or prior to the closing of the Verizon Transaction, in aggregate principal amount of loans under the Verizon Bridge 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 $350 million senior unsecured delayed draw term loan facility (the 2014 CoBank Credit Agreement). The facility was drawn upon closing of the Connecticut Acquisition with proceeds used to partially finance the acquisition. The maturity date is October 24, 2019. Repayment of the outstanding principal balance will be made in quarterly installments of $9 million, which commenced on March 31, 2015, with the remaining outstanding principal balance to be repaid on the maturity date. Borrowings under the 2014 CoBank Credit Agreement 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. The interest rate on this facility at March 31, 2015 was LIBOR plus 3.375%.

 

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 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 of $14 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 interest rate on this facility at March 31, 2015 was LIBOR plus 3.375%

 

The Company has a revolving credit agreement with JPMorgan Chase Bank, N.A., as administrative agent, the lenders party thereto and the other parties named therein (the Revolving Credit Agreement), for a $750 million revolving credit facility (the Revolving Credit Facility) with a scheduled termination date of May 31, 2018. As of March 31, 2015,  the Revolving Credit Facility was fully available and no borrowings had been made thereunder.  Associated commitment fees under the Revolving Credit Facility will vary from time to time depending on the Company’s debt rating (as defined in the Revolving Credit Agreement) and were 0.450% per annum as of March 31, 2015. During the term of the 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 Revolving Credit Facility will bear interest based on the alternate base rate or the adjusted LIBO Rate (each as determined in the 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 interest rate on this facility at March 31, 2015 would have been the alternate base rate plus 1.50% or the adjusted LIBO Rate plus 2.50%, respectively. Letters of credit issued under the Revolving Credit Facility will also be subject to fees that vary depending on the Company’s debt rating. The Revolving Credit Facility is available for general corporate purposes but may not be used to fund dividend payments.

 

As of March 31, 2015, we were in compliance with all of our debt and credit facility financial covenants.

 

13

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

Our future principal payments are as follows as of March 31, 2015:  

 

 

 

 

 

 

 

 

 

 

 

 

Principal

($ in millions)

 

Payments

    

 

 

 

2015 (remaining nine months)

 

$

169 

2016

 

$

384 

2017

 

$

646 

2018

 

$

620 

2019

 

$

645 

2020

 

$

1,022 

Thereafter

 

$

6,169 

 

 

 

 

(9)   Income Taxes: 

The following is a reconciliation of income taxes computed at the federal statutory rate to income taxes computed at the effective rate: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

March 31,

 

 

 

 

 

 

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Consolidated tax provision at federal statutory rate

 

35.0 

%

 

35.0 

%

State income tax provisions, net of federal income

 

 

 

 

 

 

tax benefit

 

2.5 

 

 

0.3 

 

Changes in certain deferred tax balances

 

 -

 

 

(5.1)

 

All other, net

 

(0.4)

 

 

0.2 

 

Effective tax rate

 

37.1 

%

 

30.4 

%

 

Income taxes for the three months ended March 31, 2014 include the impact of a $3 million benefit arising from state tax law changes.

 

14

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

(10) Net Income (Loss) Per Common Share:

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

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

March 31,

 

 

 

 

 

 

 

2015

 

2014

Net income (loss) used for basic and diluted earnings 

 

 

 

 

 

per common share:

 

 

 

 

 

Net income (loss)

$

(51)

 

$

39 

Less:  Dividends paid on unvested restricted stock awards

 

(1)

 

 

(1)

Total basic and diluted net income (loss)

$

(52)

 

$

38 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

Total weighted average shares and unvested restricted stock

 

 

 

 

 

awards outstanding - basic

 

1,002,173 

 

 

1,000,960 

Less:  Weighted average unvested restricted stock awards

 

(7,457)

 

 

(6,934)

Total weighted average shares outstanding - basic

 

994,716 

 

 

994,026 

 

 

 

 

 

 

Basic net income (loss) per common share

$

(0.05)

 

$

0.04 

  

 

 

 

 

 

Diluted earnings per common share:

 

 

 

 

 

Total weighted average shares outstanding - basic

 

994,716 

 

 

994,026 

Effect of dilutive shares

 

 -

 

 

1,502 

Total weighted average shares outstanding - diluted

 

994,716 

 

 

995,528 

 

 

 

 

 

 

Diluted net income (loss) per common share

$

(0.05)

 

$

0.04 

 

Stock Options

For each of the three months ended March 31, 2015 and 2014, options to purchase 83,000 shares,  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 March 31, 2015 and 2014, we had 1,166,000 and 1,314,000 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 because their inclusion would have an antidilutive effect. Compensation costs associated with the issuance of stock units were $1 million and $2 million for the three months ended March 31, 2015 and 2014, respectively.

 

In calculating diluted net loss per common share for the three months ended March 31, 2015, the effect of common stock equivalents is excluded from the computation as the effect would be antidilutive.

 

(11) Stock Plans:

At March 31, 2015, 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 March 31, 2015, there were 22,541,000 shares authorized for grant and 12,580,000 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.

 

15

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

Performance Shares

On February 25, 2015, the Compensation Committee granted approximately 665,000 performance shares under the Frontier Long Term Incentive Plan (the LTIP) and set the operating cash flow performance goal for 2015, which applies to the first year in the 2015-2017  measurement period, the second year of the 2014-2016 measurement period and the third year of the 2013-2015 measurement period.

 

The following summary presents information regarding LTIP target performance shares as of March 31, 2015 and changes during the three months then ended with regard to LTIP shares awarded under the 2009 EIP and the 2013 EIP:

 

 

 

 

 

 

 

 

  

 

 Number of

 

 

Shares

 

 

(in thousands)

Balance at January 1, 2015

 

2,682 

LTIP target performance shares granted

 

738 

LTIP target performance shares earned

 

(743)

LTIP target performance shares forfeited

 

(116)

Balance at March 31, 2015

 

2,561 

 

For purposes of determining compensation expense, the fair value of each performance share is measured at the end of each reporting period and, therefore, will fluctuate based on the price of Frontier common stock as well as performance relative to the targets. For the three months ended March 31, 2015 and 2014, the Company recognized an expense of $2 million and $1 million, respectively, for the LTIP.

 

Restricted Stock

The following summary presents information regarding unvested restricted stock as of March 31, 2015 and changes during the three months then ended with regard to restricted stock under the 2009 EIP and the 2013 EIP:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

Average

 

 

 

 

Number of 

 

Grant Date

 

Aggregate

 

 

Shares

 

Fair Value

 

Fair Value

 

 

(in thousands)

 

(per share)

 

(in millions)

Balance at January 1, 2015

 

7,807 

 

$

4.75

 

$

52 

Restricted stock granted

 

2,763 

 

$

7.98

 

$

19 

Restricted stock vested

 

(3,163)

 

$

4.90

 

$

22 

Restricted stock forfeited

 

(199)

 

$

4.49

 

 

 

Balance at March 31, 2015

 

7,208 

 

$

5.92

 

$

51 

 

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 March 31, 2015 was $40 million and the weighted average period over which this cost is expected to be recognized is approximately 2.5 years.

 

Shares granted during the first three months of 2014 totaled 3,741,000. The total fair value of shares of restricted stock granted and vested at March 31, 2014 was approximately $21 million and $13 million, respectively. The total fair value of unvested restricted stock at March 31, 2014 was $44 million.  The weighted average grant date fair value of restricted shares granted during the three months ended March 31, 2014 was $4.71 per share.

 

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

16

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

lapse, subject to limited exceptions. The restrictions are time-based. Compensation expense, recognized in “Selling, general and administrative expenses”, of $4 million and $3 million for the three months ended March 31, 2015 and 2014, respectively, has been recorded in connection with these grants.

 

(12)  Comprehensive Income (Loss):

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

 

The components of accumulated other comprehensive loss, net of tax at March 31, 2015 and 2014, and changes for the three months then ended, are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

Pension Costs

 

OPEB Costs

 

Deferred taxes on pension and OPEB costs

 

Total

Balance at January 1, 2015

 

$

(532)

 

$

(119)

 

$

247 

 

$

(404)

Other comprehensive loss before reclassifications

 

 

 -

 

 

 -

 

 

(2)

 

 

(2)

Amounts reclassified from accumulated other comprehensive loss

 

 

 

 

 

 

(4)

 

 

Net current-period other comprehensive income (loss)

 

 

 

 

 

 

(6)

 

 

Balance at March 31, 2015

 

$

(525)

 

$

(117)

 

$

241 

 

$

(401)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension Costs

 

OPEB Costs

 

Deferred taxes on pension and OPEB costs

 

Total

Balance at January 1, 2014

 

$

(411)

 

$

(5)

 

$

156 

 

$

(260)

Amounts reclassified from accumulated other comprehensive loss

 

 

 

 

 -

 

 

(2)

 

 

Net current-period other comprehensive income (loss)

 

 

 

 

 -

 

 

(2)

 

 

Balance at March 31, 2014

 

$

(406)

 

$

(5)

 

$

154 

 

$

(257)

 

The significant items reclassified from each component of accumulated other comprehensive loss for the three months ended March 31, 2015 and 2014 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

Amount Reclassified from

 

 

 

Accumulated Other Comprehensive Loss (a)

 

 

 

 

 

 

 

 

 

 

Details about Accumulated Other Comprehensive

 

For the three months ended March 31,

 

Affected Line Item in the Statement Where

Loss Components

 

2015

 

2014

 

Net Income (Loss) is Presented

Amortization of Pension Cost Items (b)

 

 

 

 

 

 

 

 

Actuarial gains (losses)

 

$

(7)

 

$

(5)

 

Income (loss) before income taxes

Tax impact

 

 

 

 

 

Income tax (expense) benefit

 

 

$

(4)

 

$

(3)

 

Net income (loss)

Amortization of OPEB Cost Items (b)

 

 

 

 

 

 

 

 

Prior-service costs

 

$

 

$

 

 

Actuarial gains (losses)

 

 

(3)

 

 

(1)

 

 

 

 

 

(2)

 

 

 -

 

Income (loss) before income taxes

Tax impact

 

 

 

 

 -

 

Income tax (expense) benefit

 

 

$

(1)

 

$

 -

 

Net income (loss)

(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 13 - Retirement Plans for additional details).

 

 

17

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

(13)  Retirement Plans

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Pension Benefits

 

 

For the three months ended

 

 

 

March 31,

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

 

($ in millions)

 

 

 

 

 

 

 

Components of net periodic pension benefit cost

 

 

 

 

 

 

 

Service cost

 

$

13 

 

$

10 

 

Interest cost on projected benefit obligation

 

 

22 

 

 

20 

 

Expected return on plan assets

 

 

(32)

 

 

(24)

 

Amortization of unrecognized loss

 

 

 

 

 

Net periodic pension benefit cost

 

$

10 

 

$

11 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postretirement Benefits

 

 

   Other Than Pensions (OPEB)

 

 

For the three months ended

 

 

 

March 31,

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

 

($ in millions)

 

 

 

 

 

 

 

Components of net periodic postretirement benefit cost

 

 

 

 

 

 

 

Service cost

 

$

 

$

 

Interest cost on projected benefit obligation

 

 

 

 

 

Expected return on plan assets

 

 

 -

 

 

(1)

 

Amortization of prior service cost/(credit)

 

 

(1)

 

 

(1)

 

Amortization of unrecognized loss

 

 

 

 

 

Net periodic postretirement benefit cost

 

$

14 

 

$

 

 

During the first three months of 2015 and 2014, we capitalized $5 million and $4 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 2015 pension and OPEB expenses will be approximately $85 million to $105 million before amounts capitalized into the cost of capital expenditures and the impact of pension settlement costs, if any, as compared to $74 million in 2014. We made total cash contributions to our pension plan during the three months ended March 31, 2015 of $17 million.  An additional cash contribution of $23 million was made on April 15, 2015. We expect to make contributions of cash and/or other assets to our pension plan of approximately $100 million in 2015.

 

The Company’s pension plan assets increased from $1,673 million at December 31, 2014 to  $1,718 million at March 31, 2015, an increase of $45 million, or 3%.  This increase is a result of positive investment returns of $55 million and cash contributions of $17 million, offset by benefit payments of $27 million during the first three months of 2015.  

 

(14)  Commitments and Contingencies:  

We anticipate total capital expenditures for our current business operations of approximately $650 million to $700 million for 2015, excluding the expenditure of funds previously received from the Connect America Fund program and our integration activities. Although from time to time we make short-term purchasing commitments to vendors with respect to these capital expenditures, we generally do not enter into firm, written contracts for such activities. 

 

In connection with the pending Verizon Transaction, the Company expects to incur additional operating expenses and capital expenditures in 2015 related to integration activities.

18

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

 

The Federal Communications Commission (FCC) and certain state regulatory commissions, in connection with granting their approvals of the 2010 Acquisition, specified certain capital expenditure and operating requirements for the territories acquired in the 2010 Acquisition 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 territories acquired in the 2010 Acquisition 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 territories acquired in the 2010 Acquisition by the end of 2013, 2014 and 2015, respectively. As of December 31, 2012, we had already met our FCC requirement to provide 4 Mbps coverage to 75% and 80% of the households in the territories acquired in the 2010 Acquisition by the end of 2013 and 2014, respectively. As of December 31, 2013, we had already met our FCC requirement to provide 3 Mbps coverage to 85% of the households in the territories acquired in the 2010 Acquisition by the end of 2013. As of March 31, 2015, we expanded broadband availability in excess of 4 Mbps to 84.8% of the households throughout the territories acquired in the 2010 Acquisition.

 

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 commitment under the arrangement is $141 million for the year ending December 31, 2015.  As of March 31, 2015, 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 for pending matters, after considering insurance coverage, 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 in 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 other 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 other members of the VJO defaulted on May 1, 2015 and remained in default for the duration of the contract (another 8 months), we estimate that our undiscounted purchase obligation through 2015 would be approximately $96 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

19

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

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.

 

 

 

 

 

 

 

 

 

 

 

 

20

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Overview

The Company is the largest communications company providing services mainly to rural areas and small and medium-sized towns and cities in the United States. As of March 31, 2015, the Company operated in 28 states. The Company is the nation’s fourth largest Incumbent Local Exchange Carrier (ILEC), with 3.5 million customers, 2.4 million broadband subscribers and 17,800 employees as of March 31, 2015.  

 

See Note 3 of the Notes to Consolidated Financial Statements included in Part I, Item 1 of this report for a discussion of the Connecticut Acquisition and the Verizon Transaction.

 

Forward-Looking Statements

 

This quarterly report on Form 10-Q contains "forward-looking statements," related to future, not past, events. Forward-looking statements address our expected future business and financial performance and financial condition, and contain words such as "expect," "anticipate," "intend," "plan," "believe," "seek," "see," "will," "would," or "target." Forward-looking statements by their nature address matters that are, to different degrees, uncertain. For us, particular uncertainties that could cause our actual results to be materially different than those expressed in our forward-looking statements include:

 

·

risks related to the pending acquisition of properties from Verizon, including our ability to complete the acquisition of such operations, our ability to successfully integrate operations, our ability to realize anticipated cost savings, sufficiency of the assets to be acquired from Verizon, our ability to migrate Verizon’s operations from Verizon owned and operated systems and processes to our owned and operated systems and processes successfully, failure to enter into or obtain, or delays in entering into or obtaining, certain agreements and consents necessary to operate the acquired business as planned, failure to obtain, delays in obtaining or adverse conditions contained in any required regulatory approvals for the acquisition, and increased expenses incurred due to activities related to the transaction;

 

·

the ability of the banks that have provided the bridge financing commitments to meet their obligations thereunder in the event the Company is required to draw on the bridge financing;

 

·

our ability to raise, on terms reasonable and acceptable to us, all or a portion of the financing to replace the current bridge financing commitments with debt and equity financing to complete the Verizon Transaction prior to the closing of such transaction, which, if the Verizon Transaction is ultimately not consummated or is delayed, could require us to pay significant interest expense, dividends and other costs in connection with the financing without achieving the expected benefits of the Verizon Transaction;

 

·

risks related to the recently-concluded Connecticut Acquisition, including our ability to fully realize expected cost synergies;

 

·

our ability to meet our debt and debt service obligations;

 

·

competition from cable, wireless and other wireline carriers 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;

 

·

reductions in revenue from our voice customers that we cannot offset with increases in revenue from broadband and video subscribers and sales of other products and services;

 

·

our ability to maintain relationships with customers, employees or suppliers;

 

·

the impact of regulation and regulatory, investigative and legal proceedings and legal compliance risks;

21

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

 

·

continued reductions in switched access revenues as a result of regulation, competition or technology substitutions;

 

·

the effects of changes in the availability of federal and state universal service funding or other subsidies to us and our competitors;

 

·

our ability to effectively manage service quality in our territories and meet mandated service quality metrics;

 

·

our ability to successfully introduce new product offerings;

 

·

the effects of changes in accounting policies or practices, including potential future impairment charges with respect to our intangible assets;

 

·

our ability to effectively manage our operations, operating expenses, capital expenditures, debt service requirements and cash paid for income taxes and liquidity, which may affect payment of dividends on our common shares;

 

·

the effects of changes in both general and local economic conditions on the markets that we serve;

 

·

the effects of increased medical expenses and pension and postemployment expenses;

 

·

the effects of changes in income tax rates, tax laws, regulations or rulings, or federal or state tax assessments;

 

·

our ability to successfully renegotiate union contracts;

 

·

changes in pension plan assumptions, interest rates, regulatory rules and/or the value of our pension plan assets, which could require us to make increased contributions to the pension plan in 2015 and beyond;

 

·

adverse changes in the credit markets or in the ratings given to our debt securities by nationally accredited ratings organizations, which could limit or restrict the ability, or increase the cost, of financing to us;

 

·

the effects of state regulatory cash management practices that could limit our ability to transfer cash among our subsidiaries or dividend funds up to the parent company;

 

·

the effects of severe weather events or other natural or man-made disasters, which may increase our operating expenses or adversely impact customer revenue; and

 

·

the impact of potential information technology or data security breaches or other disruptions.

 

Any of the foregoing events, or other events, could cause financial information to vary from management’s forward-looking statements included in this report. You should consider these important factors in evaluating any statement in this report or otherwise made by us or on our behalf. The following information is unaudited and should be read in conjunction with the consolidated financial statements and related notes included in this report.  We have no obligation to update or revise these forward-looking statements and do not undertake to do so.

 

Investors should also be aware that while we do, at various times, communicate with securities analysts, it is against our policy to disclose to them selectively any material non-public information or other confidential information. Accordingly, investors should not assume that we agree with any statement or report issued by an analyst irrespective of the content of the statement or report. To the extent that reports issued by securities analysts contain any projections, forecasts or opinions, such reports are not our responsibility.

 

 

 

22

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

 

The following should be read in conjunction with Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for the year ended December 31, 2014

 

(aResults of Operations

 

REVENUE SUMMARY

 

Revenue is generated primarily through the provision of voice services, data services, video services, network access, carrier services and other Internet services. Such revenues are generated through either a monthly recurring fee or a fee based on usage, and revenue recognition is not dependent upon significant judgments by management, with the exception of a determination of a provision for uncollectible amounts.

 

Revenue for the three months ended March 31, 2015 increased $217 million, or 19%, to $1,371 million as compared with the three months ended March 31, 2014.  Excluding revenue of $264 million attributable to the Connecticut operations, revenue from our Frontier legacy operations for the three months ended March 31, 2015 decreased $47 million, or 4%, as compared with the three months ended March 31, 2014. This decline during the first three months of 2015 is primarily the result of decreases in voice services revenues and lower switched and nonswitched access revenue, partially offset by an increase in data services revenue, each as described in more detail below.

 

Total company switched access and subsidy revenue of $138 million represented 10% of our revenues for the three months ended March 31, 2015. Switched access revenue was $46 million for the three months ended March 31, 2015, or 3% of our revenues, as compared to  $53 million, or 5% of our revenues, for the three months ended March 31, 2014.  The Report and Order released by the FCC on November 18, 2011 (the 2011 Order) provided for the gradual elimination of terminating traffic charges by 2017. We have been able to recover a significant portion of these lost revenues through end user rates and other replacement support mechanisms, a trend we expect will continue throughout the remainder of 2015. Subsidy revenue was $92 million, or 7% of our revenues, for the three months ended March 31, 2015, as compared to $80 million, or 7%, of our revenues, for the three months ended March 31, 2014.  We expect declining revenue trends in switched access revenue to continue during the remainder of 2015

 

During the quarter ended March 31, 2015, we lost 0.4% of our total customers, net, as compared to a loss of 0.5% of our total customers, net during the quarter ended March 31, 2014.  We believe the improved customer retention in 2015 is principally due to our investments in our network, our local engagement strategy, improved customer service and simplified products and pricing. 

 

Total residential revenue for the three months ended  March 31, 2015 increased  $121 million, or 24%, as compared with the three months ended March 31, 2014. Total residential revenue for the three months ended March 31, 2015 included $138 million of revenue attributable to the Connecticut operations. Total residential revenue for our Frontier legacy operations declined $17 million, or 3%, as compared with the three months ended March 31, 2014, primarily as a result of decreases in voice services revenue, partially offset by increases in data services revenue. We had approximately 3,199,100 and 2,794,000 total residential customers as of March 31, 2015 and 2014, respectively. We lost approximately 0.4% and 0.3% of our residential customers, net, during the quarters ended March 31, 2015 and 2014, respectively, principally driven by declines in voice customers. Our residential customer monthly churn was 1.78% and 1.63% for the quarters ended March 31, 2015 and 2014, respectively. Average monthly residential revenue per customer (residential ARPC) increased $5.06, or 9%, to $64.13 during the three months ended March 31, 2015 as compared with the three months ended March 31, 2014. The overall increase in residential ARPC is due to a higher percentage of the Company’s residential customers that take broadband services, Frontier Secure products, broadband customer migration to higher speeds and the increased number of non-satellite video customers. The Company expects continuing increases in data services revenue, primarily driven by increased broadband subscribers, and continuing declines in voice services revenue. 

 

Total business revenue for the three months ended March 31, 2015 increased  $91 million, or 17%, as compared with the three months ended March 31, 2014. Total business revenue for the three months ended March 31, 2015 included $116 million of revenue attributable to the Connecticut operations. Total business revenue for our Frontier legacy operations declined $25 million, or 5%, as compared with the three months ended March 31, 2014, principally as a result of decreases in our voice services revenue and wireless backhaul revenue.  We had approximately 301,100 and 266,400 total business customers as of March 31, 2015 and 2014, respectively. We lost approximately 1.2% and 1.6% of our business customers, net, during the quarters ended March 31, 2015 and 2014, respectively. Average monthly business revenue per customer (business ARPC) increased

23

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

$26.62, or 4% to $678.15 during the three months ended March 31, 2015 as compared with the three months ended March 31, 2014.  The overall increase in business ARPC is primarily due to declining customer counts for our small business customers that carry a lower ARPC. The Company expects the declines in voice services revenues and wireless backhaul revenues from business customers to continue in 2015, mitigated, in part, by increases in data services revenues.

 

During the three months ended March 31, 2015, the Company added approximately 17,100 net broadband subscribers.  During the three months ended March 31, 2014, the Company added approximately 37,200 net broadband subscribers. As of March 31, 2015,  approximately 67% of our residential broadband customers subscribed to a bundle of services. As of March 31, 2015, we were able to offer broadband to approximately 7.9 million households, or 92% of the 8.6 million households in our markets. The increase in broadband subscribers contributed to our improved data services revenue performance. We continue to invest in network speed and capacity to support our goal of increasing broadband penetration and market share. We expect to continue to increase broadband subscribers during the remainder of 2015.

 

Management believes that customer counts and average monthly revenue per customer are important factors in evaluating our trends. Among the key services we provide to residential customers are voice service, data service and video service.  We continue to explore the potential to provide additional services to our customer base, with the objective of meeting our customers’ communications needs. For business customers we provide voice and data services, as well as a broad range of value-added services.

 

In the section Revenue and Customer Related Metrics” below is a table that presents customer counts, average monthly revenue per customer and customer churn.  It also categorizes revenue into customer revenue (residential and business) and regulatory revenue (switched access and subsidy revenue). The decline in the number of customers was partially offset by increased penetration of additional higher revenue generating products sold to both residential and business customers, which has increased our average monthly revenue per customer. 

24

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

 

REVENUE AND CUSTOMER RELATED METRICS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

For the three months ended March 31,

 

 

2015

 

2014

 

 

 

 

 

 

 

 

Frontier Legacy

 

 

 

 

 

Consolidated

 

Connecticut

 

 

 

$ Increase

 

% Increase

 

 

 

 

 

Amount

 

Operations

 

Amount

 

(Decrease)

 

(Decrease)

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Voice services

 

$

525 

 

$

93 

 

$

432 

 

$

(50)

 

(10)

%

 

 

$

482 

Data and Internet services

 

 

575 

 

 

107 

 

 

468 

 

 

 

%

 

 

 

461 

Other

 

 

133 

 

 

54 

 

 

79 

 

 

 

%

 

 

 

78 

Customer revenue

 

 

1,233 

 

 

254 

 

 

979 

 

 

(42)

 

(4)

%

 

 

 

1,021 

Switched access and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

subsidy

 

 

138 

 

 

10 

 

 

128 

 

 

(5)

 

(4)

%

 

 

 

133 

Total revenue

 

$

1,371 

 

$

264 

 

$

1,107 

 

$

(47)

 

(4)

%

 

 

$

1,154 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31,

 

 

2015

 

2014

 

 

 

 

 

 

 

 

Frontier Legacy

 

 

 

 

 

Consolidated

 

Connecticut

 

 

 

$ Increase

 

% Increase

 

 

 

 

 

Amount

 

Operations

 

Amount

 

(Decrease)

 

(Decrease)

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

617 

 

$

138 

 

$

479 

 

$

(17)

 

(3)

%

 

 

$

496 

Business

 

 

616 

 

 

116 

 

 

500 

 

 

(25)

 

(5)

%

 

 

 

525 

Customer revenue

 

 

1,233 

 

 

254 

 

 

979 

 

 

(42)

 

(4)

%

 

 

 

1,021 

Switched access and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

subsidy

 

 

138 

 

 

10 

 

 

128 

 

 

(5)

 

(4)

%

 

 

 

133 

Total revenue

 

$

1,371 

 

$

264 

 

$

1,107 

 

$

(47)

 

(4)

%

 

 

$

1,154 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of or for the three months ended,

 

 

March 31, 2015

 

December 31, 2014

 

% Increase (Decrease)

 

March 31, 2014

 

% Increase (Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customers (in thousands) (1)

 

 

3,500 

 

 

3,516 

 

(0)

%

 

 

 

3,060 

 

14 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential customer metrics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customers (in thousands) (1)

 

 

3,199 

 

 

3,211 

 

(0)

%

 

 

 

2,794 

 

14 

%

 

Average monthly residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   revenue per customer

 

$

64.13 

 

$

65.67 

 

(2)

%

 

 

$

59.07 

 

%

 

Customer monthly churn

 

 

1.78% 

 

 

1.62% 

 

10 

%

 

 

 

1.63% 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business customer metrics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customers (in thousands) (1)

 

 

301 

 

 

305 

 

(1)

%

 

 

 

266 

 

13 

%

 

Average monthly business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    revenue per customer

 

$

678.15 

 

$

688.31 

 

(1)

%

 

 

$

651.53 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadband subscribers (in thousands) (2)

 

 

2,387 

 

 

2,370 

 

%

 

 

 

1,904 

 

25 

%

 

Video subscribers (in thousands) (2)

 

 

578 

 

 

585 

 

(1)

%

 

 

 

390 

 

48 

%

 

Switched access minutes of use (in millions)

 

 

3,948 

 

 

3,853 

 

%

 

 

 

3,943 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Reflects 474,400 residential customers, 48,800 business customers and 523,200 total customers attributable to the Connecticut Acquisition as of October 24, 2014.

(2)

Reflects 394,300 broadband subscribers and 195,200 video subscribers attributable to the Connecticut Acquisition as of October 24, 2014.

 

25

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

Effective October 24, 2014, the Company’s scope of operations and balance sheet capitalization changed materially as a result of the completion of the Connecticut Acquisition. Historical financial and operating data presented for Frontier is not indicative of future results and includes the results of the Connecticut operations that were acquired in the Connecticut Acquisition from the date of acquisition on October 24, 2014. The financial discussion below includes a comparative analysis of our results of operations on a historical basis for our Frontier operations as of and for the three months ended March 31, 2015 and 2014. Unless otherwise noted, the variance explanations discussed below are based upon an analysis of the 2015 financial data for Frontier legacy operations (excluding the Connecticut operations) in comparison to 2014.

 

Prior period amounts for other operating expenses have been revised from the previously disclosed amounts to reflect the disaggregation of other operating expenses into network related expenses and selling, general and administrative expenses.  There has been no change to total operating expense as a result of this reclassification.

 

REVENUE

 

Voice Services

Voice services revenue for the three months ended March 31, 2015 decreased $50 million, or 10%, primarily due to $45 million, or 11%, in lower local and enhanced services revenue. This decrease is primarily due to the continued loss of voice customers and, to a lesser extent,  decreases in individual features packages, partially offset by increased local voice charges to residential and business end users. Long distance services revenue for the three months ended March 31, 2015 decreased $5 million, or 6%, primarily due to a  13% decrease in minutes of use driven by fewer customers, partially offset by increased cost recovery surcharge rates.

 

Data and Internet Services 

Data and Internet services revenue for the three months ended March 31, 2015 increased $7 million, or 2%, primarily due to an improvement of $28 million, or 12%, in data services revenue. This increase is primarily due to a 5% increase in the total number of broadband subscribers and sales of Frontier Secure products and services. Data and Internet services also includes nonswitched access revenue from data transmission services to other carriers and high-volume business customers with dedicated high-capacity Internet and Ethernet circuits. These nonswitched access revenues decreased $22 million, or 10%, primarily due to lower monthly recurring charges attributable to a reduction in wireless backhaul revenue and other carrier service revenues. We expect wireless data usage to continue to increase, which may drive the need for additional wireless backhaul capacity. Despite the need for additional capacity, we expect to continue to experience declines in wireless backhaul revenue throughout the remainder of 2015,  as our carrier partners migrate to Ethernet solutions at lower price points and certain customers migrate to our competitors.

 

Other  

Other revenue for the three months ended March 31, 2015 increased $1 million, or 2%, primarily due to lower bad debt expenses that are charged to other revenue and increased customer premise equipment revenues, partially offset by lower directory services revenue.

 

Switched Access and Subsidy

Switched access and subsidy revenue for the three months ended March 31, 2015 decreased $5 million, or 4%. Switched access revenue decreased $12 million, or 23%, and subsidy revenue increased $7 million, or 8%, for the first three months of 2015. The decrease in switched access revenue was primarily due to the impact of a decline in minutes of use related to access line losses and the displacement of minutes of use by wireless and other communications services combined with a reduction due to the impact of the lower rates enacted by the FCC’s intercarrier compensation reform.  The increase in subsidy revenue was primarily due to the near completion of CAF Phase I.

26

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

 

 

OPERATING EXPENSES

 

NETWORK ACCESS EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

For the three months ended March 31,

 

 

2015

 

2014

 

 

 

 

 

 

 

 

Frontier Legacy

 

 

 

 

 

Consolidated

 

Connecticut

 

 

 

 

$ Increase

 

% Increase

 

 

 

 

 

Amount

 

Operations

 

Amount

 

(Decrease)

 

(Decrease)

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Network access expenses

 

$

155 

 

$

54 

 

$

101 

 

$

(6)

 

(6)

%

 

 

$

107 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Network access expenses include access charges and other third-party costs directly attributable to providing access to customer locations from our network and video content costs. These expenses exclude network related expenses, depreciation and amortization, and employee related expenses.

 

Network access expenses for the three months ended March 31, 2015 decreased $6 million, or 6%, primarily due to lower long distance costs caused by a decrease in minutes of use and lower joint pole costs, partially offset by an increase in network access expenses related to higher broadband subscriber counts and costs for providing new circuits to our markets.

 

NETWORK RELATED EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

For the three months ended March 31,

 

 

2015

 

2014

 

 

 

 

 

 

 

 

Frontier Legacy

 

 

 

 

 

Consolidated

 

Connecticut

 

 

 

 

$ Increase

 

% Increase

 

 

 

 

 

Amount

 

Operations

 

Amount

 

(Decrease)

 

(Decrease)

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Network related expenses

 

$

325 

 

$

48 

 

$

277 

 

$

14 

 

%

 

 

$

263 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Network related expenses include certain expenses associated with the delivery of services to customers and the operation and maintenance of our network, such as facility rent, utilities, maintenance and other costs, as well as salaries, wages and related benefits associated with personnel who are responsible for the delivery of services, operation and maintenance of our network.

 

Network related expenses for the three months ended March 31, 2015 increased $14 million,  or 5%, primarily due to higher costs for certain benefits, including pension and OPEB expense (as discussed below), and increased fleet and facilities costs, partially offset by reduced installation and repair costs.

 

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

For the three months ended March 31,

 

 

2015

 

2014

 

 

 

 

 

 

 

 

Frontier Legacy

 

 

 

 

 

Consolidated

 

Connecticut

 

 

 

 

$ Increase

 

% Increase

 

 

 

 

 

Amount

 

Operations

 

Amount

 

(Decrease)

 

(Decrease)

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

administrative expenses

 

$

330 

 

$

69 

 

$

261 

 

$

(5)

 

(2)

%

 

 

$

266 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

 

Selling, general and administrative expenses (SG&A expenses) include the salaries, wages and related benefits and the related costs of corporate and sales personnel, travel, insurance, non-network related rent, advertising and other administrative expenses.

 

SG&A expenses for the three months ended March 31, 2015 decreased $5 million, or 2%, primarily due to certain litigation costs incurred in the first quarter of 2014 and lower facilities costs, partially offset by higher costs for certain benefits, including pension and OPEB expense (as discussed below) and additional compensation costs related to increased employee headcount. 

 

Pension and OPEB costs

Pension and OPEB costs for the Company are included in our network related expenses and SG&A expenses. Pension and OPEB costs for the three months ended March 15, 2015 and 2014 were approximately $19 million and $14 million, respectively. Pension and OPEB costs include pension and OPEB expense of $24 million and $18 million, less amounts capitalized into the cost of capital expenditures of $5 million and $4 million, respectively. 

 

Based on current assumptions and plan asset values, we estimate that our 2015 pension and OPEB costs (which were $74 million in 2014, excluding the impact of amounts capitalized into the cost of capital expenditures) will be approximately $85 million to $105 million, excluding the impact of amounts capitalized into the cost of capital expenditures, with the increase from 2014 primarily due to the additional pension and OPEB costs related to the Connecticut Operations.

 

DEPRECIATION AND AMORTIZATION EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

For the three months ended March 31,

 

 

2015

 

2014

 

 

 

 

 

 

 

 

Frontier Legacy

 

 

 

 

 

Consolidated

 

Connecticut

 

 

 

 

$ Increase

 

% Increase

 

 

 

 

 

Amount

 

Operations

 

Amount

 

(Decrease)

 

(Decrease)

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation expense

 

$

249 

 

$

51 

 

$

198 

 

$

(8)

 

(4)

%

 

 

$

206 

Amortization expense

 

 

92 

 

 

27 

 

 

65 

 

 

(10)

 

(13)

%

 

 

 

75 

 

 

$

341 

 

$

78 

 

$

263 

 

$

(18)

 

(6)

%

 

 

$

281 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense for the three months ended March 31, 2015 decreased $18 million, or 6%, primarily due to the accelerated method of amortization related to the customer list that was acquired in the 2010 Acquisition and changes in the remaining useful lives of certain plant assets and a lower net asset base. We anticipate depreciation expense of approximately $960 million to $980 million and amortization expense of approximately $345 million in 2015,  including a full year associated with the Connecticut operations.

 

ACQUISITION AND INTEGRATION COSTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

For the three months ended March 31,

 

 

2015

 

2014

 

 

 

 

 

$ Increase

 

% Increase

 

 

 

 

 

Amount

 

(Decrease)

 

(Decrease)

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition and integration costs

 

$

57 

 

 

46 

 

418 

%

 

 

$

11 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition costs include legal, financial advisory, accounting, regulatory and other related costs. Integration costs include expenses incurred to integrate the network and information technology platforms and to enable other integration initiatives.

 

During the fourth quarter of 2013, the Company began to incur acquisition and integration costs in connection with the Connecticut Acquisition that closed on October 24, 2014. During the three months ended March 31, 2015, the Company incurred $1 million of acquisition costs and $20 million of integration costs related to the Connecticut Acquisition.  We also

28

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

invested  $10 million in capital expenditures related to the Connecticut Acquisition during the three months ended March 31, 2015.  

 

During the first quarter of 2015, the Company began to incur acquisition and integration costs in connection with the pending Verizon Transaction. During the three months ended March 31, 2015, the Company incurred $33 million of acquisition costs and $3 million of integration costs related to the pending Verizon Transaction.

 

INVESTMENT AND OTHER INCOME, NET / INTEREST EXPENSE / INCOME TAX EXPENSE (BENEFIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

For the three months ended March 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

$ Increase

 

% Increase

 

 

 

 

 

 

 

Amount

 

 

(Decrease)

 

(Decrease)

 

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment and other income, net

 

$

 

$

 -

 

 -

%

 

 

$

 

Interest expense

 

$

245 

 

$

74 

 

43 

%

 

 

$

171 

 

Income tax expense (benefit)

 

$

(30)

 

$

(47)

 

(276)

%

 

 

$

17 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

Interest expense for the three months ended March 31, 2015 increased $74 million, or 43%.  We incurred commitment fees of $58 million on the Verizon Bridge Loan Facility (as defined below) related to the pending Verizon Transaction during the first quarter of 2015,  as compared to the commitment fees of $8 million on the bridge loan facility related to the Connecticut Acquisition during the first quarter of 2014. We also incurred additional interest on the $1.9 billion debt financing related to the Connecticut Acquisition.  Our composite average borrowing rate as of March 31, 2015 and 2014 was 7.66% and 7.94%, respectively.

 

Income tax expense (benefit)

Income tax expense (benefit) for the three months ended March 31, 2015 decreased $47 million, and our effective tax rate was 37.1%, as compared with 30.4% for the three months ended March 31, 2014. The decrease in income tax expense (benefit) was primarily due to the change from pretax income in the first quarter of 2014 to pretax loss in the first quarter of 2015.

 

Net income (loss)

Net income (loss) for the first quarter of 2015 was a net loss of  $51 million, or $0.05 per share, as compared to net income of  $39 million, or $0.04 per share, in the first quarter of 2014

 

 

(bLiquidity and Capital Resources  

 

Analysis of Cash Flows

As of March 31, 2015, we had cash and cash equivalents aggregating to  $509 million.  Our primary source of funds continued to be cash generated from operations. For the three months ended March 31, 2015, we used cash flow from operations and cash on hand to principally fund all of our cash investing and financing activities, primarily capital expenditures, dividends and debt repayments.

 

At March 31, 2015, we had a working capital deficit of $32 million,  as compared to a working capital deficit of $26 million at December 31, 2014. The decline in working capital is primarily due to a reduction in cash and cash equivalents of $173 million, partially offset by a decrease in long-term debt due within one year of $105 million

 

Cash Flows provided by Operating Activities

 

Cash flows provided by operating activities declined $64 million, or 21%, for the three months ended March 31, 2015, as compared with the prior year period. The decrease was primarily the result of changes in working capital and lower adjusted net income before depreciation and amortization.

 

29

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

We paid $17 million and received $5 million in net cash taxes during the three months ended March 31, 2015 and 2014, respectively. Our 2015 cash taxes paid reflected the continued impact of bonus depreciation in accordance with the Tax Increase Prevention Act of 2014. Absent any legislative changes in 2015, we expect that our cash tax payments will be in the range of approximately $175 million to $200 million for 2015.        

 

In connection with the Connecticut Acquisition, the Company recognized acquisition and integration costs of $21 million during the first three months of 2015 compared to $11 million during the first three months of 2014. Interest expense of $8 million was incurred during the first three months of 2014 on the bridge loan facility related to the Connecticut Acquisition.

 

In connection with the pending Verizon Transaction, the Company recognized acquisition and integration costs of $36 million during the first three months of 2015. Interest expense of $58 million was incurred during the first three months of 2015 related to the Verizon Bridge Facility (as defined below). 

 

Cash Flows used by Investing Activities

 

Capital Expenditures

For the three months ended March 31, 2015 and 2014, our capital expenditures were $180 million and $145 million, respectively,  (including $10 million in each period of integration-related capital expenditures for the Connecticut Acquisition).  Since 2012, Frontier received a total of $133 million from the Connect America Fund (CAF) Phase I to support broadband deployment in unserved and underserved high-cost areas. In addition to the capital expenditures mentioned above, network expansion funded by previously received CAF funds amounted to $9 million and $6 million for the three months ended March 31, 2015 and 2014, respectively. We anticipate capital expenditures for business operations to increase in 2015 as a result of the Connecticut Acquisition to approximately $650 million to $700 million, as compared to $572 million in 2014. 

 

Cash Flows used by and provided from Financing Activities

 

Debt Financings 

During the first three months of 2015, we entered into secured financings totaling $3 million with four year terms and no stated interest rate for certain equipment purchases.

 

Debt Reduction

During the first three months of 2015 and 2014, we retired an aggregate principal amount of $129 million and $14 million, respectively, of debt consisting of $128 million and $14 million, respectively, of senior unsecured debt. Additionally, we retired $1 million of other secured debt during the first three months of 2015.

 

We may from time to time make repurchases of our debt in the open market, through tender offers, exchanges of debt securities, by exercising rights to call or in privately negotiated transactions. We may also refinance existing debt or exchange existing debt for newly issued debt obligations.

 

Capital Resources

We believe our operating cash flows, existing cash balances, and existing revolving credit facility will be adequate to finance our working capital requirements, fund capital expenditures, make required debt interest and payments, pay taxes, pay dividends to our stockholders, and support our short-term and long-term operating strategies for the next twelve months. A number of factors, including but not limited to, losses of customers, pricing pressure from increased competition, lower subsidy and switched access revenues, and the impact of economic conditions may negatively impact our cash generated from operations. As of March 31, 2015, we had $169 million of debt maturing during the last nine months of 2015; $384 million and $646 million of debt will mature in 2016 and 2017, respectively.

 

Bridge Facilities

On February 5, 2015, we signed a commitment letter for a bridge loan facility (the Verizon Bridge Facility) and recognized related interest expense of $58 million during the three months ended March 31, 2015. The Verizon Bridge Facility was entered into by the Company, the lenders party thereto (the Lenders) and JPMorgan Chase Bank, N.A., as administrative agent, pursuant to which the Lenders have agreed at closing of the Verizon Transaction to provide to us an unsecured bridge loan facility for up to $10.9 billion for the purposes of funding (i) substantially all of the purchase price for the Verizon Transaction and (ii) the fees and expenses incurred in connection with the transactions contemplated by the securities purchase agreement for the Verizon Transaction. Pursuant to the Verizon Bridge Facility, if and to the extent we do not, or are unable

30

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

to, issue debt and equity securities yielding up to $10.9 billion in gross cash proceeds on or prior to the closing of the Verizon Transaction, we may draw down up to $10.9 billion, less the amount of the debt and equity securities, if any, issued by us on or prior to the closing of the Verizon Transaction, in aggregate principal amount of loans under the Verizon Bridge Facility.

 

Bank Financing

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 $350 million senior unsecured delayed draw term loan facility (the 2014 CoBank Credit Agreement). The facility was drawn upon closing of the Connecticut Acquisition with proceeds used to partially finance the acquisition. The maturity date is October 24, 2019. Repayment of the outstanding principal balance will be made in quarterly installments of $9 million, commencing on March 31, 2015, with the remaining outstanding principal balance to be repaid on the maturity date. Borrowings under the 2014 CoBank Credit Agreement 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. The interest rate on this facility at March 31, 2015 was LIBOR plus 3.375%.

 

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 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 of $14 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 interest rate on this facility at March 31, 2015 was LIBOR plus 3.375%.   

 

Revolving Credit Facility

The Company has a revolving credit agreement with JPMorgan Chase Bank, N.A., as administrative agent, the lenders party thereto and the other parties named therein (the Revolving Credit Agreement), for a $750 million revolving credit facility (the Revolving Credit Facility) with a scheduled termination date of May 31, 2018. As of March 31, 2015,  the Revolving Credit Facility was fully available and no borrowings had been made thereunder.  Associated commitment fees under the Revolving Credit Facility will vary from time to time depending on the Company’s debt rating (as defined in the Revolving Credit Agreement) and were 0.450% per annum as of March 31, 2015. During the term of the 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 Revolving Credit Facility will bear interest based on the alternate base rate or the adjusted LIBO Rate (each as determined in the 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 interest rate on this facility at March 31, 2015 would have been the alternative base rate plus 1.50% or the adjusted LIBO Rate plus 2.50%, respectively. Letters of credit issued under the Revolving Credit Facility will also be subject to fees that vary depending on the Company’s debt rating. The Revolving Credit Facility is available for general corporate purposes but may not be used to fund dividend payments.

 

Covenants

The terms and conditions contained in our indentures, the 2011 CoBank Credit Agreement,  the 2014 CoBank Credit Agreement and the Revolving Credit Agreement include the timely payment of principal and interest when due, the maintenance of our corporate existence, keeping proper books and records in accordance with U.S. GAAP, restrictions on the incurrence of liens on our assets securing indebtedness and our subsidiaries’ assets,  restrictions on the incurrence of indebtedness by our subsidiaries and restrictions on asset sales and transfers, mergers and other changes in corporate control subject to important qualifications and exceptions. We are not subject to restrictions on the payment of dividends either by contract, rule or regulation, other than that imposed by the General Corporation Law of the State of Delaware. However, we would be restricted under the 2011 CoBank Credit Agreement,  the 2014 CoBank Credit Agreement and the Revolving Credit Agreement from declaring dividends if an event of default occurred and was continuing at the time or would result from the dividend declaration.

 

31

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

The 2011 CoBank Credit Agreement, the 2014 CoBank Credit Agreement and the Revolving Credit Agreement each contain a maximum leverage ratio covenant. Under those covenants, we are required to maintain a ratio of (i) total indebtedness minus cash and cash equivalents in excess of $50 million to (ii) consolidated adjusted EBITDA (as defined in the agreements) over the last four quarters not to exceed 4.50 to 1. 

 

Certain indentures for our senior unsecured debt obligations limit our ability to create liens on our assets securing indebtedness and our subsidiaries’ assets or merge or consolidate with other companies, our subsidiaries’ ability to borrow funds and to engage in change of control transactions, subject to important exceptions and qualifications.

 

As of March 31, 2015, we were in compliance with all of our debt and credit facility covenants.

 

Dividends

We currently intend to continue to pay regular quarterly dividends. Our ability to fund a regular quarterly dividend will be impacted by our ability to generate cash from operations. Commencing with the dividend for the first quarter of 2015, our Board of Directors approved a 5% increase over the 2014 dividend rate in the planned quarterly cash dividend rate. On an annual basis, this plan would increase the dividend from $0.40 to $0.42 per share. The declarations and payment of future dividends is at the discretion of our Board of Directors, and will depend upon many factors, including our financial condition, results of operations, growth prospects, funding requirements, applicable law, restrictions in agreements governing our indebtedness and other factors our Board of Directors deem relevant.

 

Off-Balance Sheet Arrangements

We do not maintain any off-balance sheet arrangements, transactions, obligations or other relationships with unconsolidated entities that would be expected to have a material current or future effect upon our financial statements.

 

Future Commitments

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 commitment under the arrangement is $141 million for the year ending December 31, 2015.  As of March 31, 2015, we expect to utilize the services included within the arrangement and no liability for the “take or pay” provision has been recorded.

 

The FCC and certain state regulatory commissions, in connection with granting their approvals of the 2010 Acquisition, specified certain capital expenditure and operating requirements for the territories acquired in the 2010 Acquisition 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 territories acquired in the 2010 Acquisition with minimum download speeds of 3 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 territories acquired in the 2010 Acquisition by the end of 2013, 2014 and 2015, respectively. As of December 31, 2012, we had already met our FCC requirement to provide 4 Mbps coverage to 75% and 80% of the households in the territories acquired in the 2010 Acquisition by the end of 2013 and 2014, respectively. As of December 31, 2013, we also had already met our FCC requirement to provide 3 Mbps coverage to 85% of the households in the territories acquired in the 2010 Acquisition by the end of 2013. As of March 31, 2015, we expanded broadband availability in excess of 4 Mbps to 84.8% of the households throughout the territories acquired in the 2010 Acquisition.

 

Critical Accounting Policies and Estimates

The preparation of our financial statements requires management to make estimates and assumptions. There are inherent uncertainties with respect to such estimates and assumptions; accordingly, it is possible that actual results could differ from those estimates and changes to estimates could occur in the near term.

 

These critical accounting estimates have been reviewed with our independent registered public accounting firm and with the Audit Committee of our Board of Directors.

 

There have been no material changes to our critical accounting policies and estimates from the information provided in Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for the year ended December 31, 2014.   

 

32

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

Recent Accounting Pronouncements

See Note 2 of the Notes to Consolidated Financial Statements included in Part I of this report for additional information related to recent accounting literature.

 

Future Cost Synergies

Based on current estimates and assumptions, we expect to achieve cost synergies with respect to the operations acquired in the Connecticut Acquisition, principally (1) by leveraging the scalability of our existing corporate administrative functions and information technology and network systems, (2) by internalizing certain functions formerly provided by third-party service providers and (3) operating the business more efficiently.  As of March 31, 2015, we estimated that approximately $230 million of expected annualized cost synergies had been realized resulting from our operation of the Connecticut operations versus its historical results.

 

These expected cost synergies are based on our current estimates and assumptions that, although we consider them reasonable, are inherently uncertain.  Significant business, economic, competitive and regulatory uncertainties and contingencies, all of which are difficult to predict and many of which are beyond our control, may affect these expected cost synergies.  See “Forward Looking Statements” above.

 

Regulatory Developments 

On February 26, 2015, the FCC issued an Order adopting rules to “Preserve a Free and Open Internet” (i.e., net neutrality).  In the Order, the FCC asserted jurisdiction over broadband service utilizing its jurisdictional authority under Title II of the Communications Act.  It adopted specific obligations for fixed and mobile providers of broadband Internet access services and specifically prohibited the following: blocking access to legal content, applications, services, or non-harmful devices; impairing or degrading lawful Internet traffic on the basis of content, applications, services, or non-harmful devices; favoring some lawful Internet traffic over other lawful traffic in exchange for consideration; and otherwise unreasonably harming consumers or edge providers.  These obligations are largely consistent with the practices Frontier already has in place today. The FCC also announced additional transparency requirements intended to provide consumers more information about a provider’s network management practices, performance, speed, price, and data caps.  More details regarding an FCC “safe harbor” disclosure framework for the enhanced transparency requirements will likely be released by the FCC before the end of the year.  The future state of this framework and its effect on us is unknown.

 

On April 29, 2015, the FCC released its right of first refusal offer of support to price cap carriers under the Connect America Fund (CAF) Phase II program, which is intended to provide long-term support for broadband in high-cost areas unserved or underserved by a competitor. The 2011 Order established that price cap carriers, such as Frontier, would have the right of first refusal to accept the support on a state-by state basis in exchange for committing to provide broadband and voice services to those areas for a term of years. On December 18, 2014, the FCC released a Report and Order (the 2014 Order) with final rules for the right of first refusal for price cap carriers, including adopting broadband speed obligations of 10 Mbps download, extending the term of funding to six years, and providing flexibility in meeting deployment obligations.  We are currently evaluating our options, and we have until August 27, 2015 to inform the FCC, on a state-by-state basis, about our intentions regarding the CAF Phase II support.

    

As of March 31, 2015, we have met our FCC requirement to spend the first round of the CAF Phase I funds to enable 92,877 households  for broadband service no later than July 24, 2015. We spent $66 million of the first round of CAF Phase I funds on network expansion through March 31, 2015.

 

We are required to spend the second round of the CAF Phase I funds to enable 103,304 households for broadband service no later than March 14, 2017. The second round of CAF Phase I includes certain accompanying spending requirements for the Company, and our capital expenditure plans take this into account. We spent $37 million of the second round of CAF Phase I funds on network expansion through March 31, 2015.

 

In the aggregate, we  spent $9 million of the CAF Phase I funds received on network expansion and upgrades during the first quarter of 2015 and $103 million in total through March 31, 2015,  enabling and/or upgrading 188,700 households.

 

33

 


 

 

PART I. FINANCIAL INFORMATION (Continued)

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

 

We are exposed to market risk in the normal course of our business operations due to ongoing investing and funding activities, including those associated with our pension plan assets. Market risk refers to the potential change in fair value of a financial instrument as a result of fluctuations in interest rates and equity prices. We do not hold or issue derivative instruments, derivative commodity instruments or other financial instruments for trading purposes. As a result, we do not undertake any specific actions to cover our exposure to market risks, and we are not party to any market risk management agreements other than in the normal course of business. Our primary market risk exposures from interest rate risk and equity price risk are as follows:

 

Interest Rate Exposure

Our exposure to market risk for changes in interest rates relates primarily to the interest-bearing portion of our pension investment portfolio and related obligations, as well as our floating rate indebtedness. As of March 31, 2015,  92%  of our long-term debt had fixed interest rates.  We had no interest rate swap agreements related to our fixed rate debt in effect at March 31, 2015. The Company believes that its currently outstanding obligation exposure to interest rate changes is minimal. 

 

Our objectives in managing our interest rate risk are to limit the impact of interest rate changes on earnings and cash flows and to lower our overall borrowing costs. To achieve these objectives,  only $729 million of our outstanding borrowings at March 31, 2015 have floating interest rates. In addition, our undrawn  $750 million revolving credit facility has interest rates that float with the LIBO Rate, as defined. Consequently, we have limited material future earnings or cash flow exposures from changes in interest rates on our debt. An adverse change in interest rates would increase the amount that we pay on our variable rate obligations and could result in fluctuations in the fair value of our fixed rate obligations. Based upon our overall interest rate exposure at March 31, 2015, a near-term change in interest rates would not materially affect our consolidated financial position, results of operations or cash flows.

 

At March 31, 2015, the fair value of our long-term debt was estimated to be approximately $10 billion, based on our overall weighted average borrowing rate of 7.66% and our overall weighted average maturity of approximately eight years. As of March 31, 2015,  there has been no significant change in the weighted average maturity applicable to our obligations since December 31, 2014. 

 

Equity Price Exposure

Our exposure to market risks for changes in equity security prices as of March 31, 2015 is limited to our pension plan assets.  We have no other security investments of any significant amount.

 

The Company’s pension plan assets increased from $1,673 million at December 31, 2014 to $1,718 million at March 31, 2015,  an increase of $45 million, or 3%. This increase is a result of positive investment returns of $55 million and cash contributions of $17 million, offset by benefit payments of $27 million. We expect that we will make contributions of cash and/or other assets to our pension plan of approximately $100 million in 2015.

 

Item 4.   Controls and Procedures

 

(a)

Evaluation of disclosure controls and procedures

We carried out an evaluation, under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, regarding the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended).  Based upon this evaluation, our principal executive officer and principal financial officer concluded, as of the end of the period covered by this report, March 31, 2015,  that our disclosure controls and procedures were effective.  

 

(b)

Changes in internal control over financial reporting

We reviewed our internal control over financial reporting at March 31, 2015.  There have been no changes in our internal control over financial reporting identified in an evaluation thereof that occurred during the first fiscal quarter of 2015 that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 

34

 


 

 

PART II.  OTHER INFORMATION

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

Item 1.      Legal Proceedings

 

See Note 14 of the Notes to Consolidated Financial Statements included in Part I, Item 1 of this report.  There have been no material changes to our legal proceedings from the information provided in Item 3.  Legal Proceedings included in our Annual Report on Form 10-K for the year ended December 31, 2014.  

 

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.  Litigation is subject to uncertainty and the outcome of individual matters is not predictable.  However, 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 financial position, results of operations, or our cash flows.  

 

Item 1A.  Risk Factors

 

There have been no material changes to the Risk Factors described in Part 1,  Item 1A.  Risk Factors in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014.    

 

Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds

 

There were no unregistered sales of equity securities during the quarter ended March 31, 2015.

 

ISSUER PURCHASES OF EQUITY SECURITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period

 

 

Total Number
of Shares Purchased

 

 

Average Price
Paid per Share

 

 

 

 

 

 

 

 

January 1, 2015 to January 31, 2015

 

 

 

 

 

 

 

Employee Transactions (1)

 

 

1,770 

 

 

$

6.52 

 

 

 

 

 

 

 

 

February 1, 2015 to February 28, 2015

 

 

 

 

 

 

 

Employee Transactions (1)

 

 

1,223,778 

 

 

$

8.20 

 

 

 

 

 

 

 

 

March 1, 2015 to March 31, 2015

 

 

 

 

 

 

 

Employee Transactions (1)

 

 

12,854 

 

 

$

7.90 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals January 1, 2015 to March 31, 2015

 

 

 

 

 

 

 

Employee Transactions (1)

 

 

1,238,402 

 

 

$

8.20 

 

 

 

 

 

 

 

 

 

(1)

Includes restricted shares withheld (under the terms of grants under employee stock compensation plans) to offset minimum tax withholding obligations that occur upon the vesting of restricted shares. The Company’s stock compensation plans provide that the value of shares withheld shall be the average of the high and low price of the Company’s common stock on the date the relevant transaction occurs.

 

Item 4.   Mine Safety Disclosure

 

Not applicable.

 

35

 


 

 

PART II.  OTHER INFORMATION

FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

 

 Item 6.     Exhibits

 

 

 

 

 

(a)

Exhibits:

 

 

 

 

 

31.1

Certification of Principal Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.

 

31.2

Certification of Principal Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.

 

32.1

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

32.2

Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

101.INS    

XBRL Instance Document.

 

101.SCH   

XBRL Taxonomy Extension Schema Document.

 

101.PRE   

XBRL Taxonomy Presentation Linkbase Document.

 

101.CAL   

XBRL Taxonomy Calculation Linkbase Document.

 

101.LAB   

XBRL Taxonomy Label Linkbase Document.

 

101.DEF   

XBRL Taxonomy Extension Definition Linkbase Document.

 

 

 

 

 

 

 

 

 

36

 


 

 

 

SIGNATURE

 

 

 

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

 

 

 

 

 

FRONTIER COMMUNICATIONS CORPORATION

 

(Registrant)

 

 

 

 

 

By:  /s/ Donald Daniels

 

Donald Daniels

 

Senior Vice President and Controller

 

(Principal Accounting Officer)

 

 

Date: May 7, 2015

 

 

 

 

 

 

 

37