Frontier Communications Reports Solid 2009 Third-Quarter Results Continued strong operating income and cash flow margins

STAMFORD, Conn., Nov 03, 2009 (BUSINESS WIRE) -- --Year-to-date free cash flow of $367 million --Year-to-date operating cash flow margin of 54%, as adjusted --Year-to-date dividend payout ratio of 64% --7,500 High-Speed Internet additions --7,200 DISH Network video customer additions --Rate of access line losses continues to decline --Data and internet services revenue up 4% year over year --2009 free cash flow estimate increased Frontier Communications (NYSE:FTR) today reported third-quarter 2009 revenue of $526.8 million, operating income of $172.5 million and net income attributable to common shareholders of Frontier of $52.2 million.

"We delivered strong profitability in the third quarter of 2009 with a 54.6% operating cash flow margin, driven by improved performance in our customer metrics and disciplined cost control," said Maggie Wilderotter, Frontier Communications Chairman and CEO. "Our balance sheet has been strengthened as a result of our recent financing, our dividend yield remains attractive, and we're looking forward to additional scale and scope from the Verizon acquisition in the second quarter of next year." Revenue for the third quarter of 2009 was $526.8 million compared to $557.9 million in the third quarter of 2008, a 6 percent decrease. Revenue declined as a result of lower access lines and reduced switched access and long distance revenue, partially offset by a 4 percent increase in data and internet services revenue. Despite the decline in access lines, our customer revenue, which is all revenue except switched access and subsidy, has declined by less than 5 percent.

The monthly customer revenue per access line has increased approximately $1.01, or 2%, over the prior year's third quarter while the monthly total revenue per access line has increased $0.71, or 1%, over the same period, as the Company has continued to successfully sell additional products and services, partially offset by reductions in regulatory revenue. Our exposure to regulatory revenue continues to decline.

Other operating expenses and network access expenses for the third quarter of 2009 were $247.5 million as compared to $256.0 million in the third quarter of 2008, a 3 percent decrease. Expenses in the third quarter of 2009 include non-cash pension costs of $8.4 million, as compared to $0.6 million in the third quarter of 2008. Excluding these costs, other operating expenses and network access expenses declined $16.2 million, or 6%, in 2009 as a result of lower wage and benefit expenses, as well as consulting fees and other outside services.

Consistent with recently adopted new accounting rules under SFAS No. 141R, "Business Combinations," acquisition and integration costs of approximately $3.7 million ($0.01 per share after tax) were incurred and expensed during the third quarter of 2009 in connection with our previously announced pending acquisition of approximately 4.8 million access lines (as of December 31, 2008) from Verizon Communications Inc. (Verizon).

Operating income for the third quarter of 2009 was $172.5 million and operating income margin was 32.7 percent compared to operating income of $164.2 million and operating income margin of 29.4 percent in the third quarter of 2008. The third quarter 2009 increase of $8.3 million is primarily the result of $31.6 million of amortization in 2008 of intangible assets associated with an acquisition in 2001, which were fully amortized in June 2009, and lower operating expenses in 2009, partially offset by the reduction in revenue and the acquisition and integration costs incurred in 2009.

Investment and other income, net for the third quarter of 2009 reflects a net gain of $4.1 million recognized on the early retirement of Company debt. As of September 30, 2009, we retired early approximately $360.8 million principal amount of debt for $353.0 million, and recorded a gain of $7.8 million for the first nine months of 2009.

Interest expense for the third quarter of 2009 was $96.6 million as compared to $90.3 million in the third quarter of 2008, a $6.3 million or 7 percent increase ($0.01 per share after tax). Interest expense increased due to the registered offering, completed in April 2009, of $600.0 million aggregate principal amount of 8.25% senior unsecured notes due 2014. We received net proceeds of approximately $538.8 million from the offering which we used primarily to retire debt during 2009. Interest expense was temporarily impacted by the timing of our refinancing activities.

In October 2009, we completed a registered offering of $600.0 million aggregate principal amount of 8.125% senior unsecured notes due 2018. We received net proceeds of approximately $577.6 million from the offering which we used, together with cash on hand, to finance a cash tender offer to purchase our outstanding 9.250% Senior Notes due 2011 and our outstanding 6.250% Senior Notes due 2013. We used the proceeds from the financing plus cash on hand to repurchase $647.8 million principal amount of debt under the cash tender offer, resulting in a loss on the early retirement of debt of approximately $54.0 million to be recognized in the fourth quarter of 2009. Refer to Schedule C for a comparison of debt obligations measured as of September 30 and October 31, 2009.

Net income attributable to common shareholders of Frontier was $52.2 million, or $0.17 per share, as compared to $47.0 million, or $0.15 per share, in the third quarter of 2008. The third quarter of 2009 includes acquisition and integration costs of $3.7 million ($2.3 million or $0.01 per share after tax). The third quarter 2009 increase is primarily the result of an improvement in operating income and gain on debt repurchases, partially offset by increased interest expense.

The Company's count of residential and business access lines declined by approximately 37,400 during the third quarter of 2009. At September 30, 2009, the Company had 2,151,700 residential and business access lines.

The Company added approximately 7,500 net High-Speed Internet customers during the third quarter of 2009 and had 621,300 High-Speed Internet customers at September 30, 2009. The Company added approximately 7,200 video customers during the third quarter of 2009 and had 164,500 video customers at September 30, 2009.

Capital expenditures were $54.1 million for the third quarter of 2009 and $164.5 million for the first nine months of 2009, including $2.6 million through September 30, 2009 related to Verizon integration activities.

Operating cash flow, as adjusted, was $287.7 million for the third quarter of 2009 resulting in an operating cash flow margin of 54.6 percent. Operating cash flow, as reported, of $275.6 million has been adjusted to exclude $3.7 million of acquisition and integration costs and $8.4 million of non-cash pension costs for the third quarter of 2009.

Free cash flow, as defined by the Company in the attached Schedule A, was $120.4 million for the third quarter of 2009 and $367.2 million for the first nine months of 2009. The Company's dividend represents a payout of 64 percent of free cash flow for the first nine months of 2009.

For the full year of 2009, the Company revised its previously reported expectations. Our revised expectations are that capital expenditures, excluding acquisition related capital expenditures, will be within a range of $240.0 million to $250.0 million and free cash flow, excluding acquisition and integration costs and capital expenditures, will be within a range of $470.0 million to $485.0 million.

The Company uses certain non-GAAP financial measures in evaluating its performance. These include free cash flow and operating cash flow. A reconciliation of the differences between free cash flow and operating cash flow and the most comparable financial measures calculated and presented in accordance with GAAP is included in the tables that follow. The non-GAAP financial measures are by definition not measures of financial performance under GAAP and are not alternatives to operating income or net income reflected in the statement of operations or to cash flow as reflected in the statement of cash flows and are not necessarily indicative of cash available to fund all cash flow needs. The non-GAAP financial measures used by the Company may not be comparable to similarly titled measures of other companies.

The Company believes that the presentation of non-GAAP financial measures provides useful information to investors regarding the Company's financial condition and results of operations because these measures, when used in conjunction with related GAAP financial measures, (i) together provide a more comprehensive view of the Company's core operations and ability to generate cash flow, (ii) provide investors with the financial analytical framework upon which management bases financial, operational, compensation and planning decisions and (iii) presents measurements that investors and rating agencies have indicated to management are useful to them in assessing the Company and its results of operations. Management uses these non-GAAP financial measures to plan and measure the performance of its core operations, and its divisions measure performance and report to management based upon these measures. In addition, the Company believes that free cash flow and operating cash flow, as the Company defines them, can assist in comparing performance from period to period, without taking into account factors affecting cash flow reflected in the statement of cash flows, including changes in working capital and the timing of purchases and payments. The Company has shown adjustments to its financial presentations to exclude $3.7 million and $14.5 million of acquisition and integration costs in the third quarter and first nine months of 2009, respectively, and $8.4 million and $0.6 million of non-cash pension costs in the third quarters of 2009 and 2008, respectively, and $24.8 million and $(0.4) million of non-cash pension costs in the first nine months of 2009 and 2008, respectively, because the Company believes that such costs in the third quarters and first nine months of 2009 and 2008 are unusual, and that the magnitude of such costs in the third quarter and first nine months of 2009 materially exceed the comparable costs in the third quarter and first nine months of 2008. In addition, the Company has shown adjustments to its financial presentations to exclude $0.2 million of severance and early retirement costs in the third quarter of 2008, $2.6 million and $3.6 million of severance and early retirement costs in the first nine months of 2009 and 2008, respectively, and $0.1 million and $0.9 million of legal settlement costs and related expenses in the third quarter and first nine months of 2008, respectively, because investors have indicated to management that such adjustments are useful to them in assessing the Company and its results of operations.

Management uses these non-GAAP financial measures to (i) assist in analyzing the Company's underlying financial performance from period to period, (ii) evaluate the financial performance of its business units, (iii) analyze and evaluate strategic and operational decisions, (iv) establish criteria for compensation decisions, and (v) assist management in understanding the Company's ability to generate cash flow and, as a result, to plan for future capital and operational decisions. Management uses these non-GAAP financial measures in conjunction with related GAAP financial measures. The Company believes that the non-GAAP financial measures are meaningful and useful for the reasons outlined above.

While the Company utilizes these non-GAAP financial measures in managing and analyzing its business and financial condition and believes they are useful to management and to investors for the reasons described above, these non-GAAP financial measures have certain shortcomings. In particular, free cash flow does not represent the residual cash flow available for discretionary expenditures, since items such as debt repayments and dividends are not deducted in determining such measure. Operating cash flow has similar shortcomings as interest, income taxes, capital expenditures, debt repayments and dividends are not deducted in determining this measure. Management compensates for the shortcomings of these measures by utilizing them in conjunction with their comparable GAAP financial measures. The information in this press release should be read in conjunction with the financial statements and footnotes contained in our documents filed with the U.S. Securities and Exchange Commission.

About Frontier Communications Frontier Communications Corporation (NYSE:FTR) offers telephone, video and internet services in 24 states with approximately 5,500 employees. More information is available at www.frontier.com.

This press release contains forward-looking statements that are made pursuant to the safe harbor provisions of The Private Securities Litigation Reform Act of 1995. These statements are made on the basis of management's views and assumptions regarding future events and business performance. Words such as "believe," "anticipate," "expect" and similar expressions are intended to identify forward-looking statements. Forward-looking statements (including oral representations) involve risks and uncertainties that may cause actual results to differ materially from any future results, performance or achievements expressed or implied by such statements. These risks and uncertainties are based on a number of factors, including but not limited to: Our ability to complete the acquisition of access lines from Verizon; the failure to obtain, delays in obtaining or adverse conditions contained in any required regulatory approvals for the Verizon transaction; the failure to receive the IRS ruling approving the tax-free status of the Verizon transaction; the ability to successfully integrate the Verizon operations into Frontier's existing operations; the effects of increased expenses due to activities related to the Verizon transaction; the ability to migrate Verizon's West Virginia operations from Verizon owned and operated systems and processes to Frontier owned and operated systems and processes successfully; the risk that the growth opportunities and cost synergies from the Verizon transaction may not be fully realized or may take longer to realize than expected; the sufficiency of the assets to be acquired from Verizon to enable us to operate the acquired business; disruption from the Verizon transaction making it more difficult to maintain relationships with customers, employees or suppliers; the effects of greater than anticipated competition requiring new pricing, marketing strategies or new product or service offerings and the risk that we will not respond on a timely or profitable basis; reductions in the number of our access lines and High-Speed Internet subscribers; our ability to sell enhanced and data services in order to offset ongoing declines in revenue from local services, switched access services and subsidies; the effects of ongoing changes in the regulation of the communications industry as a result of federal and state legislation and regulation; the effects of competition from cable, wireless and other wireline carriers (through voice over internet protocol (VOIP) or otherwise); our ability to adjust successfully to changes in the communications industry and to implement strategies for improving growth; 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 availability, or increase the cost, of financing; reductions in switched access revenues as a result of regulation, competition and/or technology substitutions; the effects of changes in both general and local economic conditions on the markets we serve, which can impact demand for our products and services, customer purchasing decisions, collectability of revenue and required levels of capital expenditures related to new construction of residences and businesses; our ability to effectively manage service quality; our ability to successfully introduce new product offerings, including our ability to offer bundled service packages on terms that are both profitable to us and attractive to our customers; changes in accounting policies or practices adopted voluntarily or as required by generally accepted accounting principles or regulators; our ability to effectively manage our operations, operating expenses and capital expenditures, to pay dividends and to repay, reduce or refinance our debt; the effects of bankruptcies and home foreclosures, which could result in increased bad debts; the effects of technological changes and competition on our capital expenditures and product and service offerings, including the lack of assurance that our ongoing network improvements will be sufficient to meet or exceed the capabilities and quality of competing networks; the effects of increased medical, retiree and pension expenses and related funding requirements; changes in income tax rates, tax laws, regulations or rulings, and/or federal or state tax assessments; the effects of state regulatory cash management policies on our ability to transfer cash among our subsidiaries and to the parent company; our ability to successfully renegotiate union contracts expiring in 2009 and thereafter; declines in the value of our pension plan assets, which could require us to make contributions to the pension plan beginning no earlier than 2010; our ability to pay dividends in respect of our common shares, which may be affected by our cash flow from operations, amount of capital expenditures, debt service requirements, cash paid for income taxes and our liquidity; the effects of any unfavorable outcome with respect to any of our current or future legal, governmental or regulatory proceedings, audits or disputes; the possible impact of adverse changes in political or other external factors over which we have no control; and the effects of hurricanes, ice storms or other severe weather. These and other uncertainties related to our business are described in greater detail in our filings with the Securities and Exchange Commission, including our reports on Forms 10-K and 10-Q, and the foregoing information should be read in conjunction with these filings. We do not intend to update or revise these forward-looking statements to reflect the occurrence of future events or circumstances.

Additional Information and Where to Find It This press release is not a substitute for the definitive prospectus/proxy statement included in the Registration Statement on Form S-4 that Frontier filed, and the SEC has declared effective, in connection with the proposed transactions described in the definitive prospectus/proxy statement. INVESTORS ARE URGED TO READ THE DEFINITIVE PROSPECTUS/PROXY STATEMENT BECAUSE IT CONTAINS IMPORTANT INFORMATION, INCLUDING DETAILED RISK FACTORS. The definitive prospectus/proxy statement and other documents filed or to be filed by Frontier with the SEC are or will be available free of charge at the SEC's website, www.sec.gov, or by directing a request when such a filing is made to Frontier, 3 High Ridge Park, Stamford, CT 06905-1390, Attention: Investor Relations.

This communication shall not constitute an offer to sell or the solicitation of an offer to buy securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.

Frontier's stockholders approved the proposed transactions on October 27, 2009, and no other vote of the stockholders of Frontier or Verizon is required in connection with the proposed transactions.

Frontier Communications Corporation

Consolidated Financial Data

For the quarter ended For the nine months ended

September 30, % September 30, % (Amounts in thousands, except per share amounts) 2009

2008 Change 2009 2008 Change

Income Statement Data

Revenue $ 526,816

$ 557,871 -6 % $ 1,596,914 $ 1,689,626 -5 %

Network access expenses 54,549

52,478 4 % 174,436 167,025 4 % Other operating expenses 192,948

203,496 -5 % 585,906 609,093 -4 % Depreciation and amortization 103,123

137,656 -25 % 373,499 422,986 -12 % Acquisition and integration costs 3,706

- 100 % 14,457 - 100 % Total operating expenses 354,326

393,630 -10 % 1,148,298 1,199,104 -4 %

Operating income 172,490

164,241 5 % 448,616 490,522 -9 % Investment and other income, net (1) 5,855

1,650 255 % 18,720 7,584 147 % Interest expense 96,578

90,333 7 % 283,997 271,903 4 % Income before income taxes 81,767

75,558 8 % 183,339 226,203 -19 % Income tax expense 29,021

28,215 3 % 65,328 76,717 -15 % Net income 52,746

47,343 11 % 118,011 149,486 -21 % Less: Income attributable to the noncontrolling interest in a 587

348 69 % 1,631 1,124 45 % partnership

Net income attributable to common shareholders of Frontier $ 52,159

$ 46,995 11 % $ 116,380 $ 148,362 -22 %

Weighted average shares outstanding 310,101

312,997 -1 % 309,990 319,869 -3 %

Basic net income per share attributable to

common shareholders of Frontier (2) $ 0.17

$ 0.15 13 % $ 0.37 $ 0.46 -20 %

Other Financial Data

Capital expenditures $ 54,136

$ 80,476 -33 % $ 164,500 $ 204,199 -19 % Operating cash flow, as adjusted (3) 287,667

302,805 -5 % 863,941 917,586 -6 % Free cash flow (3) 120,353

115,332 4 % 367,187 383,697 -4 % Dividends paid 78,091

78,278 0 % 234,275 240,602 -3 % Dividend payout ratio (4) 65 % 68 % -4 % 64 % 63 % 2 %

(1) Includes gain on debt repurchases of $4.1 million and $7.8 million

for the quarter and nine months ended September 30, 2009,

respectively, and premium on debt repurchases of $6.3 million for

the nine months ended September 30, 2008.

(2) Calculated based on weighted average shares outstanding. FSP EITF

No. 03-6-1, "Determining Whether Instruments Granted in

Share-Based Payment Transactions are Participating Securities" was

adopted in the first quarter of 2009 on a retrospective basis.

(3) A reconciliation to the most comparable GAAP measure is presented at

the end of these tables.

(4) Represents dividends paid divided by free cash flow.

Frontier Communications Corporation

Consolidated Financial and Operating Data

For the quarter ended For the nine months ended

September 30,

% September 30, % (Amounts in thousands, except operating data) 2009 2008 Change 2009 2008 Change

Select Income Statement Data

Revenue

Local services $ 193,632 $

210,749 -8 % $ 592,824 $ 642,610 -8 %

Data and internet services 159,969

154,047 4 % 476,913 451,684 6 %

Access services 91,237

99,555 -8 % 268,729 308,376 -13 %

Long distance services 42,373

46,395 -9 % 124,345 139,760 -11 %

Directory services 26,459

28,126 -6 % 81,375 85,824 -5 %

Other 13,146

18,999 -31 % 52,728 61,372 -14 % Total revenue 526,816

557,871 -6 % 1,596,914 1,689,626 -5 %

Expenses

Network access expenses 54,549

52,478 4 % 174,436 167,025 4 %

Other operating expenses (1) 192,948

203,496 -5 % 585,906 609,093 -4 %

Depreciation and amortization 103,123

137,656 -25 % 373,499 422,986 -12 %

Acquisition and integration costs 3,706

- 100 % 14,457 - 100 % Total operating expenses 354,326

393,630 -10 % 1,148,298 1,199,104 -4 %

Operating Income $ 172,490 $

164,241 5 % $ 448,616 $ 490,522 -9 %

Other Financial and Operating Data

Revenue:

Residential $ 223,354 $

238,684 -6 % $ 681,400 $ 719,679 -5 %

Business 212,225

219,632 -3 % 646,785 661,571 -2 %

Total customer revenue 435,579

458,316 -5 % 1,328,185 1,381,250 -4 %

Regulatory (Access services) 91,237

99,555 -8 % 268,729 308,376 -13 % Total revenue $ 526,816 $

557,871 -6 % $ 1,596,914 $ 1,689,626 -5 %

Access lines:

Residential 1,374,822

1,484,809 -7 % 1,374,822 1,484,809 -7 %

Business 776,886

811,651 -4 % 776,886 811,651 -4 % Total access lines 2,151,708

2,296,460 -6 % 2,151,708 2,296,460 -6 %

Other data:

Employees 5,466

5,790 -6 % 5,466 5,790 -6 %

High-Speed Internet subscribers 621,331

571,946 9 % 621,331 571,946 9 %

Video subscribers 164,535

112,350 46 % 164,535 112,350 46 %

Switched access minutes of use (in millions) 2,172

2,522 -14 % 6,761 7,663 -12 %

Average monthly total revenue per

access line $ 80.91 $

80.20 1 % $ 80.54 $ 79.45 1 %

Average monthly customer revenue per

access line $ 66.90 $

65.89 2 % $ 66.99 $ 64.95 3 %

(1) Includes severance and early retirement costs of $0.2 million for

the quarter ended September 30, 2008, and $2.6 million and $3.6

million for the nine months ended September 30, 2009 and 2008,

respectively. Includes non-cash pension cost of $8.4 million and

$0.6 million for the quarters ended September 30, 2009 and 2008,

respectively, and $24.8 million and $(0.4) million for the nine

months ended September 30, 2009 and 2008, respectively. Includes

legal settlement costs of $0.1 million for the quarter ended

September 30, 2008 and $0.9 million for the nine months ended

September 30, 2008.

Frontier Communications Corporation

Condensed Consolidated Balance Sheet Data

(Amounts in thousands)

September 30, 2009 December 31, 2008 ASSETS

Current assets:

Cash and cash equivalents $ 436,155 $ 163,627 Accounts receivable and other current assets 352,435 304,332 Total current assets 788,590 467,959

Property, plant and equipment, net 3,130,920 3,239,973

Other long-term assets 3,078,904 3,180,744 Total assets $ 6,998,414 $ 6,888,676

LIABILITIES AND SHAREHOLDERS'

EQUITY

Current liabilities:

Long-term debt due within one year $ 7,254 $ 3,857 Accounts payable and other current liabilities 351,875 378,918 Total current liabilities 359,129 382,775

Deferred income taxes and other liabilities 1,312,989 1,254,610 Long-term debt 4,897,535 4,721,685 Shareholders' equity 428,761 529,606 Total liabilities and equity $ 6,998,414 $ 6,888,676

Frontier Communications Corporation

Consolidated Cash Flow Data

(Amounts in thousands)

For the nine months ended September 30,

2009 2008

Cash flows provided by (used in) operating activities:

Net income

$ 118,011 $ 149,486 Adjustments to reconcile net income to net cash provided

by operating activities:

Depreciation and amortization expense

373,499 422,986

Stock based compensation expense

6,974 9,211

Pension expense

24,802 (421 )

(Gain)/loss on extinguishment of debt

(7,755 ) 6,290

Other non-cash adjustments

1,293 (8,236 )

Deferred income taxes

11,097 (11,040 )

Change in accounts receivable

17,409 9,299

Change in accounts payable and other liabilities

(53,481 ) (73,638 )

Change in other current assets

(1,228 ) (6,847 ) Net cash provided by operating activities

490,621 497,090

Cash flows provided from (used by) investing activities:

Capital expenditures

(164,500 ) (204,199 )

Other assets (purchased) distributions received, net 951 (2,104 ) Net cash used by investing activities

(163,549 ) (206,303 )

Cash flows provided from (used by) financing activities:

Long-term debt borrowings

538,830 135,000

Long-term debt payments

(355,915 ) (131,231 )

Settlement of interest rate swaps

- 15,521

Financing costs paid

(1,021 ) (857 )

Premium paid to retire debt

- (6,290 )

Issuance of common stock

680 1,382

Common stock repurchased

- (196,199 )

Dividends paid

(234,275 ) (240,602 )

Repayment of customer advances for construction and distributions

to noncontrolling interests

(2,843 ) (2,891 ) Net cash used by financing activities

(54,544 ) (426,167 )

Increase (decrease) in cash and cash equivalents

272,528 (135,380 ) Cash and cash equivalents at January 1,

163,627 226,466

Cash and cash equivalents at September 30,

$ 436,155 $ 91,086

Cash paid during the period for:

Interest

$ 295,577 $ 302,606

Income taxes

$ 59,953 $ 70,174

Schedule A

Reconciliation of Non-GAAP Financial Measures

For the quarter ended September 30, For the nine months ended September 30,

(Amounts in thousands) 2009 2008

2009 2008

Net Income to Free Cash Flow ;

Net Cash Provided by Operating

Activities

Net income $ 52,746 $ 47,343

$ 118,011 $ 149,486

Add back:

Depreciation and amortization 103,123 137,656

373,499 422,986

Income tax expense 29,021 28,215

65,328 76,717

Acquisition and integration costs 3,706 -

14,457 -

Pension expense (non-cash) (1) 8,348 639

24,802 (421 )

Stock based compensation 2,413 3,047

6,974 9,211

Subtract:

Cash paid for income taxes 19,495 20,589

59,953 70,174

Other income (loss), net (2) 5,373 503

14,038 (91 )

Capital expenditures (3) 54,136 80,476

161,893 204,199

Free cash flow 120,353 115,332

367,187 383,697

Add back:

Deferred income taxes 2,778 (2,044 )

11,097 (11,040 )

Non-cash (gains)/losses, net 9,665 3,529

25,314 6,844

Other income (loss), net (2) 5,373 503

14,038 (91 )

Cash paid for income taxes 19,495 20,589

59,953 70,174

Capital expenditures (3) 54,136 80,476

161,893 204,199

Subtract:

Changes in current assets and liabilities 8,021 28,249

37,300 71,186

Income tax expense 29,021 28,215

65,328 76,717

Acquisition and integration costs 3,706 -

14,457 -

Pension expense (non-cash) (1) 8,348 639

24,802 (421 )

Stock based compensation 2,413 3,047

6,974 9,211

Net cash provided by operating activities $ 160,291 $ 158,235

$ 490,621 $ 497,090

(1) Includes pension expense of $10.0 million and $0.8 million, less

amounts capitalized into the cost of capital expenditures of $1.6

million and $0.2 million, for the quarters ended September 30,

2009 and 2008, respectively, and pension expense of $30.3 million

and $(0.5) million, less amounts capitalized into the cost of

capital expenditures of $5.5 million and $(0.1) million, for the

nine months ended September 30, 2009 and 2008, respectively.

(2) Includes gain on debt repurchases of $4.1 million and $7.8 million

for the quarter and nine months ended September 30, 2009,

respectively, and premium on debt repurchases of $6.3 million for

the nine months ended September 30, 2008.

(3) Excludes capital expenditures of $2.6 million related to Verizon

integration activities for the nine months ended September 30, 2009.

Schedule B

Reconciliation of Non-GAAP Financial Measures

For the quarter ended September 30, 2009

For the quarter ended September 30, 2008

(Amounts in thousands)

Operating Cash Flow and

Operating Cash Flow Margin As Acquisition Non-cash

As As Severance and Early Non-cash Legal As

Reported and Pension

Adjusted Reported Retirement Pension Settlement Adjusted

Integration Costs (1)

Costs Costs (1) Costs

Costs

Operating Income $ 172,490 $ (3,706 ) $ (8,348 )

$ 184,544 $ 164,241 $ (227 ) $ (639 ) $ (42 ) $ 165,149

Add back:

Depreciation and

amortization 103,123 - -

103,123 137,656 - -

- 137,656

Operating cash flow $ 275,613 $ (3,706 ) $ (8,348 )

$ 287,667 $ 301,897 $ (227 ) $ (639 ) $ (42 ) $ 302,805

Revenue $ 526,816

$ 526,816 $ 557,871

$ 557,871

Operating income margin

(Operating income divided

by revenue) 32.7 %

35.0 % 29.4 %

29.6 %

Operating cash flow margin

(Operating cash flow divided

by revenue) 52.3 %

54.6 % 54.1 %

54.3 %

For the nine months ended September 30, 2009

For the nine months ended September 30, 2008

Operating Cash Flow and

Operating Cash Flow Margin As Acquisition Severance

Non-cash As As Severance Non-cash Legal As

Reported and and Early

Pension Adjusted Reported and Early Pension Settlement Adjusted

Integration Retirement

Costs (1) Retirement Costs (1) Costs

Costs Costs

Costs

Operating Income $ 448,616 $ (14,457 ) $ (2,567 )

$ (24,802 ) $ 490,442 $ 490,522 $ (3,598 ) $ 421 $ (901 ) $ 494,600

Add back:

Depreciation and

amortization 373,499 - -

- 373,499 422,986 - -

- 422,986

Operating cash flow $ 822,115 $ (14,457 ) $ (2,567 )

$ (24,802 ) $ 863,941 $ 913,508 $ (3,598 ) $ 421 $ (901 ) $ 917,586

Revenue $ 1,596,914

$ 1,596,914 $ 1,689,626

$ 1,689,626

Operating income margin

(Operating income divided

by revenue) 28.1 %

30.7 % 29.0 %

29.3 %

Operating cash flow margin

(Operating cash flow divided

by revenue) 51.5 %

54.1 % 54.1 %

54.3 %

(1) Includes pension expense of $10.0 million and $0.8 million, less

amounts capitalized into the cost of capital expenditures of $1.6

million and $0.2 million, for the quarters ended September 30,

2009 and 2008, respectively, and pension expense of $30.3 million

and $(0.5) million, less amounts capitalized into the cost of

capital expenditures of $5.5 million and $(0.1) million, for the

nine months ended September 30, 2009 and 2008, respectively.

Schedule C Graph Available: http://www.businesswire.com/cgi-bin/mmg.cgi?eid=6090020&lang=en SOURCE: Frontier Communications CONTACT: Frontier Communications INVESTORS: David Whitehouse, 203-614-5708 SVP & Treasurer [e-mail] or Gregory Lundberg, 203-614-5044 Director, Investor Relations [e-mail] or MEDIA: AVP Corp. Comm & Recognition Brigid Smith, 203-614-5042 [e-mail] Copyright Business Wire 2009 -0- KEYWORD: United States

North America

Connecticut INDUSTRY KEYWORD: Entertainment

TV and Radio

Technology

Internet

Telecommunications SUBJECT CODE: Earnings

Photo/Multimedia