Introduction

Overview

Frontier Communications Corporation (we, us, our, Frontier, or the Company, and
following the reorganization pursuant to the Plan (as defined below), the
Reorganized Company) is a leading provider of communications services in the
United States. As of December 31, 2020, Frontier operates in 25 states and
serves approximately 3.6 million customers, including 3.1 million broadband
subscribers. We provide a broad portfolio of communications services, including
data and internet services, video services, voice services, access services, and
advanced hardware and network solutions for our consumer and commercial
customers.

Following in-depth analysis and engagement with our stakeholders, we are
pursuing a transformative restructuring process focused on restructuring the
balance sheet, improving Frontier's operations to better serve our customers,
strategically repositioning Frontiers' business to expand our fiber footprint
nationally, and improving our leadership team through the acquisition of key
talent.

Balance Sheet Restructuring



On April 14, 2020, Frontier and its subsidiaries (collectively, the Company
Parties or the Debtors and, as they may be reorganized pursuant to the Plan, the
Reorganized Company Parties or the Reorganized Debtors) entered into a
Restructuring Support Agreement (the Restructuring Support Agreement) with
certain of its noteholders (the Consenting Noteholders) to facilitate the
financial restructuring (the Restructuring) of the existing debt of, existing
equity interests in, and certain other obligations of the Company Parties. In
connection therewith, on April 14, 2020 (the Petition Date), the Company Parties
commenced cases under chapter 11 (the Chapter 11 Cases) of title 11 of the
United States Code (the Bankruptcy Code) in the U.S. Bankruptcy Court for the
Southern District of New York (the Bankruptcy Court).

On May 15, 2020, the Company Parties filed a proposed Joint Plan of
Reorganization and related Disclosure Statement, each of which were amended on
June 26, 2020, June 29, 2020 and June 30, 2020. On May 15, 2020, the Debtors
also filed a proposed order approving the Disclosure Statement and various plan
solicitation materials, including the solicitation and voting procedures, which
was revised on June 29, 2020 (including modifications to some of the exhibits).
On June 30, 2020, the Bankruptcy Court entered the modified order approving the
adequacy of the Disclosure Statement and the solicitation and notice procedures
and the forms of voting ballots and notices in connection therewith. The order
established June 29, 2020 as the voting record date, July 2, 2020 as the
solicitation launch date and July 31, 2020 as the voting deadline. On August 21,
2020, the Company Parties filed the Fifth Amended Joint Plan of Reorganization
of Frontier Communications Corporation and Its Debtor Affiliates Pursuant to
Chapter 11 of the Bankruptcy Code (the Plan) with the Bankruptcy Court.

On August 27, 2020, the Bankruptcy Court entered the Order Confirming the Fifth
Amended Joint Plan of Reorganization of Frontier Communications Corporation and
its Debtor Affiliates Pursuant to Chapter 11 of the Bankruptcy Code (the
Confirmation Order), which approved and confirmed the Plan. The effective date
of the Plan will occur once all conditions precedent to the Plan have been
satisfied (the Effective Date).

Upon emergence from the Chapter 11 Cases, execution of the Plan will accomplish three strategic goals:

?Enable Frontier to become a stronger partner for customers to keep them connected to what matters most.

?Provide significant financial flexibility to accelerate transformation, invest in infrastructure, and drive operational efficiencies.

?Significantly improve Frontier's capital structure and reduce outstanding debt by more than $10 billion.

We expect to emerge from bankruptcy with a meaningfully deleveraged balance sheet and ample liquidity, through a reduction of debt and annual interest expense that will provide financial flexibility to pursue operational and strategic initiatives.



During the Chapter 11 Cases, Frontier is allowed to reorganize its finances
while the business operations continue. The Company Parties continue to operate
their businesses and manage their properties as "debtors-in-possession" under
the jurisdiction of the Bankruptcy Court and in accordance with the applicable
provisions of the Bankruptcy Code and orders of the Bankruptcy Court. For
further developments on this topic, see "(b) Liquidity and Capital
Resources-Chapter 11 Cases and Other Related Matters."

                                       35

--------------------------------------------------------------------------------

              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

2020 Results

During the year ended December 31, 2020, Frontier reported operating income of
$959 million and a net loss of $402 million. This compares to an operating loss
of $4,873 million and a net loss of $5,911 million reported for the year ended
December 31, 2019. Our 2020 results reflect $409 million of reorganization
charges, a $162 million loss related to the sale our Northwest Operations
described above, and $762 million of interest expense. Our 2019 results
reflected goodwill impairment charges of $5,725 million, Interest expense of
$1,535 million, a $446 million loss related to the sale of our Northwest
Operations, and $168 million of Restructuring costs and other charges.

Reductions in certain expenses were the primary drivers for the improvement in
our Operating Loss and Net Loss year over year. Reductions in our recognized
goodwill impairment charges, losses related to the sale of our Northwest
Operations, Restructuring and other costs, and interest expense, more than
offset increases in Reorganization items, in 2020 compared to 2019. Our lower
interest expense was a result of contractual interest attributable to our
unsecured noteholders of $720 million that was not recorded, as we do not expect
those amounts to be paid.

Going Concern

In connection with the preparation of our consolidated financial statements, we
conducted an evaluation as to whether there were conditions and events,
considered in the aggregate, which raised substantial doubt as to the Company's
ability to continue as a going concern. As reflected in our consolidated
financial statements, the Company had unrestricted cash and cash equivalents of
$1,829 million and an accumulated deficit of $8,975 million as of December 31,
2020.

Our ability to continue as a going concern is contingent upon, among other
things, our ability to, subject to the Bankruptcy Court's approval, implement
the Plan, successfully emerge from the Chapter 11 Cases and generate sufficient
liquidity from the Restructuring to meet our obligations and operating needs. As
a result of risks and uncertainties related to (i) the Company's ability to
successfully consummate the Plan and emerge from the Chapter 11 Cases, and (ii)
the effects of disruption from the Chapter 11 Cases making it more difficult to
maintain business, financing and operational relationships, together with the
Company's recurring losses from operations and accumulated deficit, substantial
doubt exists regarding our ability to continue as a going concern.

See Note 1 of the Notes to Consolidated Financial Statements for further
discussion of the Company's ability to continue as a going concern. See "-(b)
Liquidity and Capital Resources" and Note 3 of the Notes to Consolidated
Financial Statements for more information on the Restructuring and our limited
liquidity.

Recent Events

Divestiture of Northwest Operations

On May 1, 2020, we completed the sale of our Northwest Operations for gross proceeds of $1,352 million, subject to certain closing adjustments. Net of funding certain pension and other retiree medical liabilities, funding certain escrows and other closing adjustments, we received $1,131 million in proceeds.

DIP Financing



On August 28, 2020, the Company Parties filed a motion (the DIP Financing
Motion) with the Bankruptcy Court to approve the indentures, credit guarantee
and security documents governing the obligations under senior secured
superpriority first lien and/or second lien notes to be issued by the Company or
an affiliate thereof, a debtor-in-possession (DIP) revolving facility and the
exit revolving facility (the Exit Revolving Facility) it would convert into upon
satisfaction of certain conditions, including the effectiveness of the Plan, a
DIP term loan facility and the exit term loan facility it would convert into
upon satisfaction of certain conditions, including the effectiveness of the Plan
(the Exit Term Loan Facility) and, if applicable, the reinstated prepetition
$1,740 million senior secured term loan B facility (the Term Loan B) due June
15, 2024 (collectively, the DIP Financing). On September 17, 2020, the
Bankruptcy Court entered the final order approving the DIP Financing Motion.

Debt Refinancing



On September 17, 2020, we repaid the $749 million of outstanding principal under
the Company's $850 million secured revolving credit facility maturing on
February 27, 2024 (the Revolver), plus accrued interest. The repayment in full
of all revolving loans outstanding under the JPM Credit Agreement was a
condition precedent to the entry into the DIP Revolving Facility (defined
below), and the Revolver was terminated on October 8, 2020 upon entry into the
DIP revolving Facility.

                                       36

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

In connection with the DIP Financing, on October 8, 2020, we issued $1,150
million aggregate principal amount of 5.875% First Lien Secured Notes due
October 15, 2027 (the First Lien Notes due October 2027), and entered into a
$625 million DIP revolving facility (the DIP Revolving Facility) and a $500
million DIP term loan facility (the Initial DIP Term Loan Facility). We used the
proceeds from the offering of the First Lien Notes due October 2027, together
with the proceeds of the Initial DIP Term Loan Facility and cash on hand, to (i)
repay in full our prepetition $1,650 million aggregate principal amount of
8.000% First Lien Secured Notes due April 1, 2027 (the Original First Lien
Notes) and (ii) pay related interest, fees and expenses.

In connection with the DIP Financing, on November 25, 2020, we also issued
$1,550 million aggregate principal amount of 5.000% First Lien Secured Notes due
May 1, 2028 (the First Lien Notes due May 2028 and, together with the First Lien
Notes due October 2027, the New First Lien Notes) and $1,000 million aggregate
principal amount of 6.750% Second Lien Secured Notes due May 1, 2029 (the New
Second Lien Notes and, together with the New First Lien Notes, the Secured
Notes), and borrowed an incremental $750 million pursuant to the Incremental DIP
Term Loan Facility. We used the proceeds from these issuances and the
incremental term loan borrowing, together with cash on hand to (i) repay all
outstanding borrowings under the Term Loan B, (ii) repay in full the $1,600
million aggregate principal amount of prepetition 8.500% Second Lien Secured
Notes due April 1, 2026 (the Original Second Lien Notes), and (iii) pay related
interest, fees and expenses incurred in connection therewith.

RDOF Auction Results



The FCC held the RDOF Phase I auction from October 29, 2020 through November 25,
2020 and announced the results on December 7, 2020. Frontier won approximately
$371 million over ten years to build gigabit-capable broadband over a
fiber-to-the-premises network to approximately 127,000 locations across eight
states (California, Connecticut, Florida, Illinois, New York, Pennsylvania,
Texas, and West Virginia). Frontier submitted its Long Form application to the
FCC on January 29, 2021 and, assuming the long-form application is granted by
the FCC, anticipates that it will begin receiving funding on January 1, 2022, in
which case, Frontier will be required to complete the buildout to these
locations by December 31, 2027, with interim target milestones over this period.

Impact of COVID-19 Pandemic



While overall the operational and financial impacts to our business of the
COVID-19 pandemic for the year ended December 31, 2020 were not significant, we
continue to closely monitor the ongoing impact to our employees, our customers,
our business and our results of operations. We have experienced a slowdown in
service activations and an increase in deactivations for our SMB customers; to
date, these negative impacts have been partially offset by higher net
residential activations and lower churn. We also continue to closely track our
customers' payment activity as well as external factors, including the
expiration of federal stimulus legislation which could materially impact payment
trends. With more people working from home, we have experienced higher demands
on our network and higher net activations for our residential broadband service
offering. This sustained increase in network demand could lead to reduced
network availability and potential outages, which may impair our ability to meet
customer service level commitments, lead to higher costs, higher customer churn
and potential increased regulatory actions. These potential changes, among
others, could have a material financial impact to Frontier. See "Risk Factors -
Risks Related to our Business - The effects of COVID-19, including its impact on
market conditions, may adversely impact our business and hinder our exit
financing and our ability to emerge from Chapter 11" and Note 1 of the Notes to
Consolidated Financial Statements for further discussion of the COVID-19
Pandemic.

                                       37

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Presentation of Results of Operations



The sections below include tables that present customer counts, average monthly
consumer revenue per customer (ARPC) and consumer customer churn. We define
churn as the number of consumer customer deactivations during the month divided
by the number of consumer customers at the beginning of the month and utilize
the average of each monthly churn in the period.

Management believes that consumer customer counts and average monthly consumer
revenue per customer are important factors in evaluating our consumer customer
trends. Among the key services we provide to consumer 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.

On November 19, 2020, the SEC issued a final rule that modernizes and simplifies
Management's Discussion and Analysis (MD&A) and certain financial disclosure
requirements in SEC Regulation S-K. The changes include the elimination of
Regulation S-K, Item 301, "Selected Financial Data", Simplification of
Regulation S-K, Item 302, "Supplementary Financial Information", Amendments to
certain aspects of Regulation S-K, Item 303, "Management's Discussion and
Analysis of Financial Condition and Results of Operations." The rule is
effective February 10, 2021, but compliance is not required until the annual
report for the fiscal year ending on or after August 9, 2021, with early
adoption permitted. We have not adopted these changes in our MD&A disclosures as
of December 31, 2020.

The following section should be read in conjunction with the consolidated financial statements and related notes appearing elsewhere in this Annual Report on Form 10-K.




?

                                       38

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES


                             (DEBTOR-IN-POSSESSION)

(a) Results of Operations

2020 compared to 2019

Unless otherwise indicated, the discussion of the customer metrics and
components of operating income that follows relates only to the Remaining
Properties.

Customer Trends

                                                                As of or for the year ended
                                       December 31, 2020                            December 31, 2019                 % Change

                            Consolidated     Northwest     Remaining     Consolidated     Northwest     Remaining     Remaining
                              Frontier          Ops       Properties       Frontier          Ops       Properties    Properties


  Customers (in
  thousands)                       3,571            N/A           N/A           4,118            N/A           N/A         N/A

  Consumer customer
  metrics
  Customers (in
  thousands)                       3,264              -        3,264            3,747           335         3,412          (4) %
  Net customer additions
  (losses)                          (483)         (335)         (148)            (313)          (23)         (290)        (49) %
  Average monthly
  consumer
    revenue per customer   $       86.65    $    76.74    $     86.97   $       88.70    $    77.23    $     89.82         (3) %
  Customer monthly churn            1.73%         1.51%         1.74%            2.07%         1.74%         2.11%        (18) %

  Commercial customer
  metrics
  Customers (in
  thousands)                         307            N/A           N/A             371            N/A           N/A         N/A

  Broadband subscriber
  metrics
  (in thousands)
  Broadband subscribers            3,069              -        3,069            3,513           302         3,211          (4) %
  Net subscriber
  additions (losses)                (444)         (302)         (142)            (222)          (16)         (206)        (31) %

  Video (excl. Dish)
  subscriber metrics
  (in thousands)
  Video subscribers (in
  thousands)                         485              -          485              660            29           631         (23) %
  Net subscriber
  additions (losses)                (175)          (29)         (146)            (178)           (9)         (169)        (14) %

  Dish subscriber
  metrics
  (in thousands)
  Dish subscribers (in
  thousands)                         134              -          134              173            17           156         (14) %
  Net subscriber
  additions (losses)                 (39)          (17)          (22)             (32)           (3)          (29)        (24) %

  Employees                       16,200              -       16,200           18,317           950  `     17,367          (7) %

We provide service and product options in our consumer and commercial offerings in each of our markets.



Consumer Customers

For the year ended December 31, 2020, Frontier lost 148,000, or 4% of our
consumer customers, compared to 290,000, or 8% in 2019. As of December 31, 2020,
50% of our consumer broadband customers also subscribed to at least one other
service offering. We lost 2% of our consumer broadband subscribers, with losses
of copper broadband subscribers (primarily to competitors offering higher
speeds), partially offset by gains in fiber broadband subscribers (six
consecutive quarters of fiber broadbands subscriber gains). We experienced a 21%
decline in our video subscribers primarily as a result of customers increasingly
opting for other video services including Over the Top, in lieu of traditional
video services. We also shifted our focus away from the acquisition of higher
cost video customers. During 2020, we lost voice subscribers as a result of
customers choosing alternative voice products and reduced attachment to
broadband services.

Our average monthly consumer customer churn was 1.74% for the year ended
December 31, 2020 compared to 2.11% for 2019. The consolidated average monthly
consumer revenue per customer (consumer ARPC) decreased by $2.85 or 3% to $86.97
during 2020 compared to the prior year. The overall decrease in consumer ARPC is
primarily a result of a decreased percentage of customers taking linear video
services along with decreased consumer voice services, slightly offset by
increased data equipment revenues.

                                       39

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES


                             (DEBTOR-IN-POSSESSION)

Financial Results

                                                        For the year ended
                                  December 31, 2020                            December 31, 2019                        % Change
                       Consolidated     Northwest     Remaining     Consolidated     Northwest     Remaining    Consolidated   Remaining
                         Frontier        Ops (1)     Properties       Frontier        Ops (2)     Properties      Frontier     Properties

Data and Internet
services              $       3,478    $      102    $    3,376    $       3,756    $      310     $   3,446             -7%          -2%
Voice services                2,085            57         2,028            2,500           185         2,315            -17%         -12%
Video services                  789            13           776            1,005            46           959            -21%         -19%
Other                           429            12           417              477            39           438            -10%          -5%
Revenue from
contracts
with customers                6,781           184         6,597            7,738           580         7,158            -12%          -8%
Subsidy and other
revenue                         374             8           366              369            25           344              1%           6%
Revenue                       7,155           192         6,963            8,107           605         7,502            -12%          -7%

Operating expenses
(3):
Network access
expenses                        975            14           961            1,247            51         1,196            -22%         -20%
Network related
expenses                      1,726            26         1,700            1,810            78         1,732             -5%          -2%
Selling, general
and
administrative
expenses                      1,648            26         1,622            1,804            73         1,731             -9%          -6%
Depreciation and
amortization                  1,598              -        1,598            1,780            60         1,720            -10%          -7%
Goodwill impairment                -             -             -           5,725              -        5,725           -100%        -100%
Loss on disposal of
Northwest
Operations                      162              -          162              446              -          446            -64%         -64%
Restructuring costs
and
other charges                    87              -           87              168             2           166            -48%         -48%
Total operating
expenses              $       6,196    $       66    $    6,130    $      12,980    $      264    $   12,716            -52%         -52%

Operating income
(loss)                          959           126           833           (4,873)          341        (5,214)          -120%        -116%

Consumer                      3,586           102         3,484            4,153           322         3,831            -14%          -9%
Commercial                    3,195            82         3,113            3,585           258         3,327            -11%          -6%
Revenue from
contracts
with customers                6,781           184         6,597            7,738           580         7,158            -12%          -8%
Subsidy and other
revenue                         374             8           366              369            25           344              1%           6%
Total revenue         $       7,155    $      192    $    6,963    $       8,107    $      605     $   7,502            -12%          -7%

(1)Amounts represent the financial results of the Northwest Operations for the four months ended April 30, 2020.

(2)Amounts represent the financial results of the Northwest Operations for the year ended December 31, 2019.

(3)Operating expenses for the Northwest Operations do not include allocated expenses which are included in operating expenses for our Remaining Properties.


                                       40

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

The following charts present key customer metrics, disaggregation of revenue,
and the results of operations of the consolidated company excluding the
Northwest Operations (Northwest Ops) through the date of sale. The results of
operations for the Northwest Operations are shown separate from the total for
our operations located in the remaining 25 states (Remaining Properties).

                                    REVENUE

                               For the year ended December 31,     $ 

Increase % Increase


   ($ in millions)                   2020              2019        

(Decrease) (Decrease)



   Data and Internet
   services                    $           3,376    $    3,446    $        (70)         (2) %
   Voice services                          2,028         2,315            (287)        (12) %
   Video services                            776           959            (183)        (19) %
   Other                                     417           438             (21)         (5) %

Revenue from contracts


   with customers (1)                      6,597         7,158            (561)         (8) %
   Subsidy revenue                           366           344              22           6  %
   Total revenue               $           6,963    $    7,502    $       (539)         (7) %

                               For the year ended December 31,     $

Increase % Increase


   ($ in millions)                   2020              2019        

(Decrease) (Decrease)



   Consumer                    $           3,484    $    3,831    $       

(347) (9) %


   Commercial                              3,113         3,327            

(214) (6) %

Revenue from contracts


   with customers (1)                      6,597         7,158            (561)         (8) %
   Subsidy revenue                           366           344              22           6  %
   Total revenue               $           6,963    $    7,502    $       (539)         (7) %

(1)Includes $67 million and $65 million of lease revenue for the years ended December 31, 2020 and 2019, respectively.



We generate revenues primarily 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 the provision
for uncollectible amounts.

The 9% decrease in consumer customer revenue was primarily due to the 4% decline
in consumer customers combined with lower consumer ARPC (as described above)
resulting in reduced revenues for consumer voice services, video services, and
to a lesser extent, data and internet services revenue.

The 6% decrease in commercial customer revenue was primarily driven by a 2%
reduction in wholesale revenues which comprise approximately 53% of our
commercial revenues. The decline in wholesale revenues is primarily a result of
rate declines for our network access services. Our SME revenues that comprise
the remaining commercial revenue decreased 10% primarily as a result of a 17%
decline in small business customers in 2020.

The increases in subsidy and other revenue, were driven primarily by transition
services provided in connection with the divestiture of the Northwest Operations
for the six month period following the May 1, 2020 sale date. This increase was
partially offset by scheduled reductions in subsidy funding levels, primarily
funding related to CAF Phase II subsidies.

We categorize our products, services, and other revenues into the following five categories:



Data and Internet services

Data and internet services revenue for the year ended December 31, 2020
decreased 2% as compared with 2019. Broadband and data services revenues
comprise 61% or $2,068 million of total Data and internet services revenue,
while network access revenues comprise 39% or $1,308 million. Network access
revenues include our data transmission services to high volume commercial
customers and other carriers with dedicated high capacity circuits including
services to wireless providers (wireless backhaul).

                                       41

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Broadband and data services revenue decreased by $36 million, or 2%, primarily
driven by a loss of SME customers combined with decreased other data services
revenue. Network access revenues declined $34 million, or 3%, due to the
migration of our carrier customers from legacy technology circuits to lower
priced ethernet circuits.

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, in the near term, we anticipate that our overall wireless backhaul
revenues (which comprise approximately 2.5% of consolidated total revenues) will
continue to decline in 2021, as our carrier customers migrate to ethernet
solutions at lower price points or migrate to our competitors.

Voice services

Voice services include traditional local and long-distance wireline services, data-based Voice over Internet Protocol (VoIP) services, as well as voice messaging services offered to our consumer and commercial customers. Voice services also include the long-distance voice origination and termination services that we provide to our commercial customers and other carriers.



The decrease of 12% in voice services revenue was primarily due to continued
declines in both consumer and commercial customers, combined with a reduction in
voice services being bundled with broadband services.

Video services



Video services include revenues generated from services provided directly to
consumer customers as linear terrestrial television services, and through Dish
satellite TV services.

The decrease of 19% in video services revenue was primarily due to 23% net loss in linear video customers, partially offset by price increases.

Other



Other customer revenue includes switched access revenue and sales of CPE to our
business customers as well as directory services. Switched access revenue
includes revenues derived from allowing other carriers to use our network to
originate and/or terminate their local and long-distance voice traffic (switched
access). These services are primarily billed on a minutes-of-use basis applying
tariffed rates filed with the FCC or state agencies.

The decrease of $21 million, or 5%, in other revenue was primarily driven by a
decrease in switched access revenue due to the reduced rates mandated by the
Universal Service Fund/Intercarrier Compensation Report and Order as well as a
7% reduction in minutes of use. Since we are a consumer of switched access
services on other carriers, we also benefited from the lower mandated rates
within network access expense. Lower CPE sales, lower service activation
associated fees, and less directory revenue also contributed to the decline in
other revenue. These declines were partially offset by lower provisions for
uncollectibles and higher late payment fees.

Subsidy and other revenue



Subsidy and other revenue includes revenue generated from cost subsidies from
state and federal authorities, including the Connect America Fund Phase II as
well as revenue generated from the transition services provided in connection
with our divestiture of the Northwest Operations.

The increases in subsidy and other revenue, were driven primarily by $30 million
in transition services provided to the purchaser of the Northwest Operations for
the six month period following the May 1, 2020 sale date. This increase was
partially offset by scheduled reductions in subsidy funding levels, primarily
funding related to CAF Phase II subsidies.

                                       42

--------------------------------------------------------------------------------

              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

                    2020 OPERATING EXPENSES COMPARED TO 2019

                             NETWORK ACCESS EXPENSE

                                    For the year ended
                                       December 31,            $ Increase      % Increase
   ($ in millions)                  2020            2019       (Decrease)      (Decrease)

   Network access expenses     $          961    $   1,196    $       (235)        (20) %


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

The decrease in network access expenses was primarily due to lower video content
costs as a result of a decline in video customers and non-renewal of certain
content agreements as well as decreased CPE costs.

                            NETWORK RELATED EXPENSES

                                  For the year ended
                                     December 31,           $ Increase     % Increase
   ($ in millions)                 2020          2019       (Decrease)     (Decrease)

   Network related expenses    $     1,700    $   1,732    $       (32)        (2) %


Network related expenses include 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, and the operation and maintenance of our network.

The decrease in network related expenses was primarily due to decreased compensation costs related to lower employee headcount, slightly offset by the abandonment of certain in-progress capital projects during 2020.



                 SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES

                                  For the year ended
                                     December 31,           $ Increase      % Increase
   ($ in millions)                 2020          2019       (Decrease)      (Decrease)

   Selling, general and
   administrative expenses     $     1,622    $   1,731    $       (109)        (6) %

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

The decrease in SG&A expenses was primarily driven by decreased compensation costs related to lower employee headcount and reduced property taxes.


                                       43

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Pension and OPEB costs



Frontier allocates pension/OPEB expense, which includes only service costs, to
network related expenses and SG&A expenses. Total consolidated pension and OPEB
expense, excluding pension settlement costs and pension/OPEB special termination
benefit enhancements, for the years ended December 31, 2020 and 2019 were as
follows:

                                       For the year ended December 31,
 ($ in millions)                      2020                               2019

 Total pension/OPEB
 expenses                      $             115                        $ 102

Less: costs capitalized into


 capital expenditures                        (25)                         (24)
 Net pension/OPEB expense      $              90                        $  78


                         DEPRECIATION AND AMORTIZATION

                                  For the year ended
                                     December 31,           $ Increase      % Increase
   ($ in millions)                 2020          2019       (Decrease)      (Decrease)

   Depreciation expense        $     1,255    $   1,287    $        (32)         (2) %
   Amortization expense                343          433             (90)        (21) %
                               $     1,598    $   1,720    $       (122)         (7) %

Depreciation and amortization expense for the year ended December 31, 2020 decreased as compared to 2019. The decrease in depreciation expense was primarily driven by lower asset bases (refer to Note 6). The decrease in amortization expense was primarily driven by the accelerated method of amortization related to customer bases acquired in 2010, 2014, and 2016.


                              GOODWILL IMPAIRMENT

All goodwill was either fully impaired as of December 31, 2019 or disposed of in
connection with the sale of our Northwest Operations on May 1, 2020. As such,
there were no goodwill impairment charges for the year ended December 31, 2020.

We recorded goodwill impairments totaling $5,725 million for the year ended
December 31, 2019. The impairment in the second and third quarters of 2019
reflected a lower enterprise valuation driven by lower profitability, as well as
a reduction in the applicable market multiple from 5.3x EBITDA at December 31,
2018 to the 4.4x EBITDA utilized during our quantitative assessments in 2019.
This reflected, among other things, pressures on our business resulting in the
continued deterioration in revenue, challenges in achieving improvements in
revenue and customer trends under our transformation initiative, the long-term
sustainability of our capital structure, and the lower outlook of our industry
as a whole.

                    LOSS ON DISPOSAL OF NORTHWEST OPERATIONS

As a result of our evaluation of recoverability of the carrying value of the
assets and liabilities held for sale relative to the agreed upon sales price,
adjusted for costs to sell, we recorded a loss on disposal of our Northwest
Operations of $162 million and $446 million during the years ended December 31,
2020 and 2019, respectively.

                                       44

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

                     RESTRUCTURING COSTS AND OTHER CHARGES

                               For the year ended December 31,    $ Increase     % Increase
   ($ in millions)                   2020              2019       (Decrease)     (Decrease)

   Restructuring costs and
   other charges               $            87      $     166    $       (79)        (48)  %


Restructuring costs and other charges consist of expenses related to changes in
the composition of our business, including workforce reductions, transformation
initiatives, other restructuring expenses, and corresponding changes to
retirement plans resulting from a voluntary severance program.

In 2018, Frontier launched a strategic transformation program. This program was reduced in scope and largely completed during the first half of 2019.

For the year ended December 31, 2020, the $87 million in restructuring costs and other charges is comprised of $7 million related to severance expense, $8 million in costs related to transformation initiatives, and $72 million in consulting and advisory costs related to our balance sheet restructuring activities.

Effective with the filing of the Chapter 11 Cases, Frontier recorded all consulting and advisory costs related to our balance sheet restructuring activities outside of operating income in "Reorganization Items, net".



                     OTHER NON-OPERATING INCOME AND EXPENSE

                                     For the year ended December
                                                 31,                 $ Increase      % Increase
   ($ in millions)                        2020            2019       (Decrease)      (Decrease)

   Investment and other loss, net   $           (43)   $     (37)   $       

(6) 16 %

Pension settlement costs $ (159) $ (57) $ (102) 179 %


   Loss on extinguishment of debt   $           (72)   $     (20)   $       

(52) NM


   Reorganization Items, net        $          (409)   $        -   $       (409)          NM
   Interest expense                 $          (762)   $  (1,535)   $        773         (50) %
   Income tax benefit               $           (84)   $    (611)   $       (527)          NM

   NM - Not meaningful

Investment and other loss, net

Investment and other loss, net primarily relates to non-operating pension and OPEB expenses of approximately $43 million 2020 and $42 million in 2019.

Pension settlement costs



Lump sum pension settlement payments to terminated or retired individuals
amounted to $465 million, which exceeded the settlement threshold of $211
million, and as a result, Frontier recognized non-cash settlement charges of
$159 million and $57 million during 2020 and 2019, respectively. The non-cash
charge accelerated the recognition of a portion of the previously unrecognized
actuarial losses in the pension plan.

Loss on early extinguishment of debt



In 2020, Frontier recorded a loss on the early extinguishment of debt primarily
driven by the write-off of unamortized original issuance costs that were retired
along with the Term Loan B, the Original First Lien Notes, and the Original
Second Lien Notes. In 2019, Frontier recorded a loss on the early extinguishment
of debt primarily driven by the write-off of unamortized original issuance costs
that were retired along with the Term Loan A and the 2016 CoBank Credit
Agreement.

                                       45

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Reorganization items, net



The Company has incurred and will continue to incur significant costs associated
with the reorganization, primarily the write-off of certain debt issuance costs
and net discounts, financing costs, and legal and professional fees. Effective
with the Petition Date, these costs which are expensed as incurred, are expected
to significantly affect our consolidated results of operations. During 2020,
Frontier incurred $409 million in reorganization costs associated with the
restructuring of our balance sheet, including $137 million of professional fees,
$93 million related to the write off of previously deferred financing costs for
debt obligations that are subject to compromise, $121 million in
debtor-in-possession financing costs related to our DIP Refinancing, and $58
million related to the Secured Creditor Settlement (as defined herein) entered
into with certain of our secured lenders in August 2020.

Interest expense



Interest expense decreased $773 million, or 50%, as compared to 2019. Beginning
on the Petition Date, we ceased recording interest expense for our unsecured
debt. The contractual interest is $720 million higher than what we have recorded
for our debt obligations for the year ended December 31, 2020.

Income tax benefit



For the year ended December 31, 2020, Frontier recorded an income tax benefit of
$84 million on the pretax loss of $486 million. The effective tax rates on our
pretax loss for the years ended December 31, 2020 and 2019 were 17.2% and 9.4%,
respectively.

Basic and diluted net loss attributable to Frontier common shareholders



Net loss attributable to Frontier common shareholders for 2020 was $402 million,
or $3.85 per share, as compared to a net loss of $5,911 million, or $56.80 per
share, in 2019. For 2020, our net loss was driven by $762 million of interest
expense, $409 million of reorganization charges, pension settlement costs of
$159 million, and a $162 million loss related to the sale our Northwest
Operations described above. For 2019, our net loss was driven by goodwill
impairment charges of $5,725 million, interest expense of $1,535 million, a $446
million loss related to the sale of our Northwest Operations, and $168 million
of restructuring costs and other charges.

The comparison of our operating results and financial condition for the fiscal
years ended 2019 and 2018 can be found in our Form 10-K for the fiscal year
ended December 31, 2019 under "Item 7.  Management's Discussion and Analysis of
Financial Condition and Results of Operations."


?

                                       46

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

(b) Liquidity and Capital Resources



Historically, our principal liquidity requirements have been to fund the costs
of operations and expand our business, pay principal and interest obligations on
our significant indebtedness, for capital expenditures to replace, upgrade,
expand and improve our networks and infrastructure, and to integrate acquired
businesses and to separate assets and systems for sale.

Our ability to continue as a going concern is dependent upon our ability to,
subject to the Bankruptcy Court's approval, implement the Plan, successfully
emerge from the Chapter 11 Cases and generate sufficient liquidity from the
Restructuring to meet our obligations and operating needs. These factors,
together with the Company's recurring losses from operations and accumulated
deficit, create substantial doubt about the Company's ability to continue as a
going concern.

Refer to "-Chapter 11 Cases and Other Related Matters" for more information on the Chapter 11 Cases and their effect on our liquidity.

Analysis of Cash Flows



As of December 31, 2020, we had unrestricted cash and cash equivalents
aggregating $1,829 million. In 2020, we used cash flow from operations, cash on
hand, proceeds from the sale of the Northwest Operations, and cash from prior
year borrowings to principally fund all of our cash investing and financing
activities, which were primarily capital expenditures and the repayment of the
Revolver.

On May 1, 2020, we completed the sale of the Northwest Operations for gross
proceeds of $1,352 million, subject to certain closing adjustments. Net of
funding certain pension and other retiree medical liabilities, funding certain
escrows and other closing adjustments, we received $1,131 million in proceeds.
Revenues for the Northwest Operations represented approximately 7% of
consolidated revenue the four month period ended April 30, 2020 and the twelve
month period ended December 31, 2019.

As of December 31, 2020, we had a working capital deficit of $4,486 million
compared to surplus of $233 million at December 31, 2019. The primary driver for
the working capital deficit at December 31, 2020 was the acceleration of the
maturities of our long-term debt that resulted from our filing of the Chapter 11
Cases.

                 Cash Flows provided from Operating Activities

Cash flows provided by operating activities increased $481 million to $1,989
million in 2020 as compared to 2019. The overall increase in operating cash
flows was the result of favorable changes in working capital, primarily
attributable to withholding payment of pre-petition trade accounts payable
subsequent to the filing of the Chapter 11 Cases as well as a reduction in cash
payments for interest as compared to the comparative period in 2019.

We paid $8 million and $4 million in net cash taxes during the years ended December 31, 2020 and 2019, respectively.


                    Cash Flows used by Investing Activities

Cash flows used by investing activities decreased $1,115 million to $19 million
for the year ended December 31, 2020 as compared to the corresponding period in
2019. The primary driver of this decrease was the impact of cash proceeds of
$1,131 million received for the sale of the Northwest Operations.

Capital Expenditures

In 2020 and 2019, our capital expenditures were, $1,181 million and $1,226 million, respectively. This reduction in capital expenditures was primarily driven by delays in payments for certain prepetition capital expenditures following the filing of the Chapter 11 Cases.


                                       47

--------------------------------------------------------------------------------

              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

            Cash Flows provided from (used by) Financing Activities

Cash flows provided from (used by) financing activities increased $925 million
to $893 million for the year ended December 31, 2020 as compared to 2019. The
primary driver of this increase was the repayment of the Revolver.

DIP Financing Costs

In connection with the filing of the Chapter 11 Cases, Frontier recorded approximately $121 million in financing costs related to the issuance of the DIP Financing for the year ended December 31, 2020.

Debt Issuances and Debt Reductions

On September 17, 2020, Frontier repaid the $749 million of outstanding principal under the Revolver, plus accrued interest. The repayment in full of all revolving loans outstanding under the JPM Credit Agreement was a condition precedent to the entry into the DIP Revolving Facility.



On October 8, 2020, the Company issued $1,150 million aggregate principal amount
of First Lien Notes due October 2027 and entered into a $625 million DIP
Revolving Facility and the $500 million Initial DIP Term Loan Facility. The
Company used the proceeds from the offering, together with the proceeds of the
Initial DIP Term Loan Facility and cash on hand, to (i) repay in full the
Company's $1,650 million aggregate principal amount of Original First Lien Notes
and (ii) pay related interest, fees and expenses.

On November 25, 2020, the Company issued $1,550 million aggregate principal
amount of First Lien Notes due May 2028 and $1,000 million aggregate principal
amount of New Second Lien Notes and borrowed an incremental $750 million
pursuant to the Incremental DIP Term Loan Facility. The Company used the
proceeds from the issuances, together with the incremental term loan borrowing
and cash on hand to (i) repay all outstanding borrowings under our Term Loan B,
(ii) repay in full the $1,600 million aggregate principal amount of the Original
Second Lien Notes, and (iii) pay related interest, fees and expenses incurred in
connection therewith. See "Capital Resources" and Note 9 of the consolidated
financial statements for additional details related to the DIP Revolving
Facility and the DIP Term Loan Facility.

On March 15, 2019, we completed a private offering of $1,650 million aggregate
principal amount of the Original First Lien Notes. The proceeds from the
offering of Original First Lien Notes, together with cash on hand, was used to
(i) repay in full the outstanding borrowings under the senior secured Term Loan
A facility under the JPM Credit Agreement (as defined below), (ii) repay in full
the outstanding borrowings under the 2016 CoBank Credit Agreement (as defined
below), and (iii) pay related interest, fees and expenses. As discussed above,
the Original First Lien Notes were repaid in full in the fourth quarter of 2020.

During the year ended December 31, 2019, Frontier used cash on hand for the
scheduled retirement of $363 million principal amount of senior indebtedness. In
addition, Frontier used the proceeds from the offering of Original First Lien
Notes, together with cash on hand, to (i) repay in full the outstanding
borrowings under the senior secured term loan A facility under the JPM Credit
Agreement, which otherwise would have matured in March 2021, (ii) repay in full
the outstanding borrowings under the 2016 CoBank Credit Agreement, which
otherwise would have matured in October 2021, and (iii) pay related interest,
fees and expenses.

See "-Chapter 11 Cases and Other Related Matters-DIP Financing" for more information about the DIP Financing.



The comparison of our cash flows from operations, cash flows from investing, and
cash flows from financing for the fiscal years ended December 31, 2019 and 2018
can be found in our Form 10-K for the fiscal year ended December 31, 2019 under
"Item 7.  Management's Discussion and Analysis of Financial Condition and
Results of Operations."

                                       48

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Capital Resources



Historically, a substantial portion of our liquidity needs arise from debt
service on our outstanding indebtedness and from funding the costs of
operations, working capital and capital expenditures. Our primary sources of
cash are cash flows from operations, cash on hand and proceeds from debt
borrowings, including issuances of long-term debt and our $625 million undrawn
borrowing capacity under the DIP Revolving Facility (as reduced by $90 million
of Letters of Credit.) We have assessed our current and expected funding
requirements and our current and expected sources of liquidity, and have
determined, based on our forecasted financial results and financial condition as
of December 31, 2020, that our operating cash flows and existing cash balances,
will be adequate to finance our working capital requirements, fund capital
expenditures, make required debt interest and principal payments due under the
Plan, pay taxes and make other payments due under the Plan. 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 affect our cash generated from
operations. We completed the sale of the Northwest Operations on May 1, 2020.
Net of pension funding, certain escrows, and other closing adjustments, we
received $1,131 million in proceeds.

However, our ability to continue as a going concern is dependent upon our
ability to successfully emerge from the Chapter 11 Cases and generate sufficient
liquidity from the Restructuring to meet our obligations and operating needs.
Refer to "-Chapter 11 Cases and Other Related Matters" for more information on
the terms of the Restructuring Support Agreement, the Chapter 11 Cases and the
effects of both on our liquidity.

Term Loan and Revolving Credit Facilities and New Secured Notes

DIP Revolving Facility



On October 8, 2020, Frontier entered into the DIP Revolving Facility, pursuant
to the senior secured superpriority debtor-in-possession credit agreement, dated
as of October 8, 2020, by and among Frontier, as the borrower and a debtor and
debtor-in-possession under Chapter 11 of the Bankruptcy Code, Goldman Sachs Bank
USA, as administrative agent, JP Morgan Chase Bank, N.A., as collateral agent
and each lender and issuing bank from time to time party thereto.

The DIP Revolving Facility has a maturity of the earlier of (x) the date that is
twelve months after the closing date of the DIP Revolving Facility and (y) the
date of the substantial consummation of the Plan; provided that to the extent
such substantial consummation has not occurred on or prior to the date referred
to in the foregoing clause (x), primarily because any condition precedent set
forth therein with respect to the procurement of regulatory approvals has not
been satisfied (and other than any other conditions that by their nature can
only be satisfied on the consummation date), the maturity date shall be extended
by an additional six months.

At our election, the determination of interest rates for the DIP Revolving
Facility is based on margins over the alternate base rate or over LIBOR. The
interest rate with respect to any LIBOR loan is 3.250% (or 2.250% for alternate
base rate loans).

Subject to customary exceptions and thresholds, the security package under the
DIP Revolving Facility includes pledges of the equity interests in certain of
our subsidiaries, which as of the issue date is limited to certain specified
pledged entities, substantially all personal property of Frontier Video and
substantially all of the unencumbered assets and properties of Frontier and
Frontier Iowa, which such security interest in the unencumbered assets and
properties was granted solely pursuant to the DIP financing order issued by the
Bankruptcy Court, which same assets also secure the New First Lien Notes. The
DIP Revolving Facility is guaranteed by the same subsidiaries that guarantee the
New First Lien Notes. After giving effect to $90 million of letters of credit
formerly outstanding under the Revolver that were rolled into, replaced or
otherwise accommodated for under the DIP Revolving Facility, the Company has
$535 million of available borrowing capacity under the DIP Revolving Facility.

Upon the conversion date, subject to certain conditions, the DIP Revolving
Facility shall convert into the Exit Revolving Facility with an aggregate
principal amount of $625 million. The Exit Revolving Facility will be available
on a revolving basis during the period commencing on the conversion date and
ending on the date that is the earlier of (x) 4 years after the conversion date
and (y) 91 days prior to the earliest maturity date of permitted pari passu
refinancing debt, permitted junior refinancing debt, the term loans outstanding
under the prepetition credit agreement after giving effect to the consummation
of the Plan (or any indebtedness that replaces or refinances such term loans)
and any long term exit facilities so long as, in each case, the outstanding
principal amount of any such indebtedness is in excess of an amount set forth in
the definitive documentation with respect to the Exit Revolving Facility. The
determination of

                                       49

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

interest rates for the Exit Revolving Facility is based on margins over the alternate base rate or over LIBOR, at our election. The interest rate with respect to any LIBOR loan is 3.500% (or 2.500% for alternate base rate loans).

DIP Term Loan Facility



On October 8, 2020, Frontier entered into a credit agreement with JPMorgan Chase
Bank, N.A., as administrative agent and collateral agent and each lender from
time to time party thereto (the DIP to Exit Term Credit Agreement). which
provides for a senior secured superpriority DIP term loan facility in the
aggregate principal amount of $500 million (the Initial DIP Term Loan Facility).
On November 25, 2020, Frontier entered into an incremental amendment to the DIP
to Exit Term Credit Agreement (the Incremental DIP Term Loan Amendment), which
provides for an additional senior secured superpriority DIP term loan facility
in the aggregate principal amount of $750 million (the Incremental DIP Term Loan
Facility and, together with the Initial DIP Term Loan Facility, the DIP Term
Loan Facility).

The DIP Term Loan Facility has a maturity of the earlier of (x) the date that is
twelve months after the closing date of the DIP Term Loan Facility and (y) the
date of the substantial consummation of the Plan; provided that to the extent
such substantial consummation has not occurred on or prior to the date referred
to in the foregoing clause (x), primarily because any condition precedent set
forth therein with respect to the procurement of regulatory approvals has not
been satisfied (and other than any other conditions that by their nature can
only be satisfied on the consummation date), the maturity date shall be extended
by an additional six months; provided that if certain conditions are met and the
conversion date occurs, the maturity date shall be the seventh anniversary of
the closing date.

At our election, the determination of interest rates for the DIP Term Loan
Facility are based on margins over the alternate base rate or over LIBOR. The
interest rate with respect to any LIBOR loan is 4.750% or 3.750% for alternate
base rate loans, with a 1.00% LIBOR floor.

Subject to certain exceptions and thresholds, the security package under the DIP
Term Loan Facility includes pledges of the equity interests in certain of our
subsidiaries, which as of the issue date is limited to certain specified pledged
entities, substantially all personal property of Frontier Video Services Inc., a
Delaware corporation (Frontier Video), and, solely prior to the conversion date,
substantially all of the unencumbered assets and properties (the DIP Collateral)
of Frontier and Frontier Communications of Iowa, LLC, an Iowa limited liability
company (Frontier Iowa), which such security interest in the DIP Collateral was
granted solely pursuant to the DIP financing order issued by the Bankruptcy
Court, which same assets also secure the New First Lien Notes. The DIP Term Loan
Facility is guaranteed by the same subsidiaries that guarantee the New First
Lien Notes. Upon the conversion date, the security package will no longer
include the DIP Collateral.

Upon the conversion date, subject to certain conditions, the DIP Term Loan Facility shall convert into the Exit Term Loan Facility with an aggregate principal amount of $1,250 million.

Terminated JP Morgan Credit Facilities



Frontier had a prepetition term loan facility and revolving credit facility with
JP Morgan Chase Bank, N.A., as administrative agent, and the lenders party
thereto. As noted above, as of December 31, 2020 all outstanding amounts drawn
under these facilities have been paid in full and the agreements have been
terminated.

Terminated CoBank Credit Facilities



Frontier had two separate prepetition term loan facilities with CoBank, ACB, as
administrative agent, lead arranger and a lender, and the other lenders. All
outstanding amounts drawn under these agreements have been paid in full and the
agreements were terminated on or before March 15, 2019.

Letters of Credit Facility



Frontier has a Continuing Agreement for Standby Letters of Credit with Deutsche
Bank AG New York Branch (the LC Agreement). Frontier also has capacity to issue
letters of credit under the DIP Revolving Credit Facility up to the full
facility amount. As of December 31, 2020, $49 million and $90 million of undrawn
Standby Letters of Credit had been issued under the LC Agreement and DIP
Revolving Credit Facility, respectively. Letters of credit under the LC
Agreement are fully cash collateralized.

                                       50

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Covenants related to DIP Financing



The DIP Revolving Facility and DIP Term Loan Facility each include usual and
customary negative covenants for DIP credit and DIP to exit loan agreements of
this type, including covenants limiting Frontier and its restricted
subsidiaries' (other than certain covenants therein which are limited to
subsidiary guarantors) ability to, among other things, incur additional
indebtedness, create liens on assets, make investments, loans or advances,
engage in mergers, consolidations, sales of assets and acquisitions, pay
dividends and distributions and make payments in respect of certain material
payment subordinated indebtedness, in each case subject to customary exceptions
for credit and exit loan agreements of this type.

The DIP Revolving Facility includes certain customary representations and warranties, affirmative covenants and events of default, including, but not limited to, payment defaults, breaches of representations and warranties, covenant defaults, certain events under ERISA, change of control or damage to a material portion of the collateral.



The DIP Term Loan Facility includes certain customary representations and
warranties, affirmative covenants and events of default, including, but not
limited to, payment defaults, breaches of representations and warranties,
covenant defaults, certain events under ERISA, upon the conversion date,
unstayed judgments in favor of a third party involving an aggregate liability in
excess of a certain threshold, change of control, upon the conversion date,
specified governmental actions having a material adverse effect or condemnation
or damage to a material portion of the collateral.

First Lien Notes due October 2027



On October 8, 2020, Frontier issued $1,150 million aggregate principal amount of
First Lien Notes due October 2027, which mature on October 15, 2027, and bear
interest at a rate of 5.875% per annum. Interest on the First Lien Notes due
October 2027 is payable to holders of record semi-annually in arrears on April
15 and October 15 of each year, commencing April 15, 2021.

The notes were issued pursuant to an indenture, dated as of October 8, 2020 (the
2027 First Lien Indenture), by and among Frontier, the guarantors party thereto,
the grantor party thereto, JPMorgan Chase Bank N.A., as collateral agent and
Wilmington Trust, National Association, as trustee, and were issued in a private
offering exempt from the registration requirements of the Securities Act, to
persons reasonably believed to be qualified institutional buyers in accordance
with Rule 144A under the Securities Act and to persons outside the United States
pursuant to Regulation S under the Securities Act, at a purchase price equal to
100% of the principal amount thereof.

Prior to the conversion date, the First Lien Notes due October 2027 are secured
on a super-priority basis and pari passu with the DIP Revolving Facility and the
DIP Term Loan Facility, subject to permitted liens and certain exceptions, by
all the assets that secure Frontier's obligations under the DIP Revolving
Facility and the DIP Term Loan Facility, on a super-priority basis and pari
passu with the DIP Revolving Facility and the DIP Term Loan Facility. From the
conversion date, the First Lien Notes due October 2027 are secured on a
first-priority basis and pari passu with its senior secured credit facilities,
subject to permitted liens and certain exceptions, by all the assets that secure
Frontier's obligations under its senior secured credit facilities and First Lien
Notes due May 2028 on a first-priority basis and pari passu with its senior
secured credit facilities and First Lien Notes due May 2028.

Frontier may redeem the First Lien Notes due October 2027 at any time, in whole
or in part, prior to their maturity. If the notes are redeemed before October
15, 2023 the redemption price will be equal to 100% of the aggregate principal
amount thereof, together with any accrued and unpaid interest, if any, to, but
not including, the redemption date, plus a make-whole premium. If the notes are
redeemed on or after October 15, 2023 the redemption price will be equal to the
amounts set forth in the 2027 First Lien Indenture, together with any accrued
and unpaid interest to the redemption date.

In addition, at any time before October 15, 2023, Frontier may redeem up to 40%
of the First Lien Notes due October 2027 using the proceeds of certain equity
offerings at a redemption price equal to 105.875% of the aggregate principal
amount thereof, together with any accrued and unpaid interest, if any, to, but
not including, the redemption date.

In the event of a change of control triggering event, each holder of the First
Lien Notes due October 2027 will have the right to require Frontier to purchase
the notes at a purchase price equal to 101% of the principal amount of the First
Lien Notes due October 2027, plus accrued and unpaid interest, if any, to, but
not including, the date of repurchase.

                                       51

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

First Lien Notes due May 2028



On November 25, 2020, Frontier issued $1,550 million aggregate principal amount
of the First Lien Notes due May 2028, which mature on May 1, 2028, and bear
interest at a rate of 5.000% per annum. Interest is payable to holders of record
semi-annually in arrears on May 1 and November 1 of each year, commencing May 1,
2021.

The First Lien Notes due May 2028 were issued pursuant to an indenture, dated as
of November 25, 2020 (the 2028 First Lien Indenture), by and among Frontier, the
guarantors party thereto, the grantor party thereto, JPMorgan Chase Bank N.A.,
as collateral agent and Wilmington Trust, National Association, as trustee, and
were issued in a private offering exempt from the registration requirements of
the Securities Act, to persons reasonably believed to be qualified institutional
buyers in accordance with Rule 144A under the Securities Act and to persons
outside the United States pursuant to Regulation S under the Securities Act, at
a purchase price equal to 100% of the principal amount thereof.

Prior to the conversion date, the First Lien Notes due May 2028 are secured on a
super-priority basis and pari passu with the DIP Revolving Facility and DIP Term
Loan Facility, subject to permitted liens and certain exceptions, by all the
assets that secure Frontier's obligations under the DIP Revolving Facility and
the DIP Term Loan Facility, on a super-priority basis and pari passu with the
DIP Revolving Facility and DIP Term Loan Facility. From the conversion date, the
First Lien Notes due May 2028 are secured on a first-priority basis and pari
passu with its senior secured credit facilities, subject to permitted liens and
certain exceptions, by all the assets that secure Frontier's obligations under
its senior secured credit facilities and First Lien Notes due October 2027 on a
first-priority basis and pari passu with its senior secured credit facilities
and First Lien Notes due October 2027.

Frontier may redeem the First Lien Notes due May 2028 at any time, in whole or
in part, prior to their maturity. If redeemed before May 1, 2024 the redemption
price will be equal to 100% of the aggregate principal amount thereof, together
with any accrued and unpaid interest, if any, to, but not including, the
redemption date, plus a make-whole premium. If the notes are redeemed on or
after May 1, 2024, the redemption price will be equal to the amounts set forth
in the 2028 First Lien Indenture, together with any accrued and unpaid interest
to the redemption date. In addition, at any time before May 1, 2024, Frontier
may redeem up to 40% of the First Lien Notes due May 2028 using the proceeds of
certain equity offerings at a redemption price equal to 105.000% of the
aggregate principal amount thereof, together with any accrued and unpaid
interest, if any, to, but not including, the redemption date.

In the event of a change of control triggering event, each holder of the First
Lien Notes due May 2028 will have the right to require Frontier to purchase the
notes at a purchase price equal to 101% of the principal amount of the First
Lien Notes due May 2028, plus accrued and unpaid interest, if any, to, but not
including, the date of repurchase.

New Second Lien Notes



On November 25, 2020, Frontier issued $1,000 million aggregate principal amount
of the New Second Lien Notes, which mature on May 1, 2029, and bear interest at
a rate of 6.750% per annum. Interest is payable to holders of record
semi-annually in arrears on May 1 and November 1 of each year, commencing May 1,
2021.

The New Second Lien Notes were issued pursuant to an indenture, dated as of
November 25, 2020 (the New Second Lien Indenture, and together with the 2027
First Lien Indenture and the 2028 First Lien Indenture, the Secured Note
Indentures), by and among Frontier, the guarantors party thereto, the grantor
party thereto, and Wilmington Trust, National Association, as trustee and
collateral agent, and were issued in a private offering exempt from the
registration requirements of the Securities Act, to persons reasonably believed
to be qualified institutional buyers in accordance with Rule 144A under the
Securities Act and to persons outside the United States pursuant to Regulation S
under the Securities Act, at a purchase price equal to 100% of the principal
amount thereof.

Prior to the conversion date, the New Second Lien Notes are superpriority
obligations secured on a second-priority lien junior to the DIP Revolving
Facility, the DIP Term Loan Facility, the First Lien Notes due October 2027 and
the First Lien Notes due May 2028, subject to permitted liens and certain
exceptions, by all the assets that secure Frontier's obligations under the DIP
Revolving Facility, the DIP Term Loan Facility, on a super-priority basis and
pari passu with the DIP Revolving Facility and the DIP Term Loan Facility, the
First Lien Notes due October 2027 and the First Lien Notes due May 2028. From
the conversion date, the New Second Lien Notes are secured on a second-priority
basis junior to the DIP Revolving Facility, the DIP Term Loan Facility, the
First Lien Notes due October 2027 and the First Lien Notes due May 2028, subject
to permitted liens and certain exceptions, by all the assets that secure
Frontier's obligations under its senior secured credit facilities and existing
first lien notes on a second-priority basis junior to its senior secured credit
facilities and New First Lien Notes.

                                       52

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Frontier may redeem the New Second Lien Notes at any time, in whole or in part,
prior to their maturity. If redeemed before May 1, 2024, the redemption price
will be equal to 100% of the aggregate principal amount thereof, together with
any accrued and unpaid interest, if any, to, but not including, the redemption
date, plus a make-whole premium. If redeemed on or after May 1, 2024, the
redemption price will be equal to the amounts set forth in the New Second Lien
Indenture, together with any accrued and unpaid interest to the redemption date.
In addition, at any time before November 1, 2023, Frontier may redeem up to 40%
of the New Second Lien Notes using the proceeds of certain equity offerings at a
redemption price equal to 106.750% of the aggregate principal amount thereof,
together with any accrued and unpaid interest, if any, to, but not including,
the redemption date.

In the event of a change of control triggering event, each holder of the New
Second Lien Notes will have the right to require Frontier to purchase the notes
at a purchase price equal to 101% of the principal amount of the New Second Lien
Notes, plus accrued and unpaid interest, if any, to, but not including, the date
of repurchase.

Covenants related to our Secured Notes



Each of the Secured Note Indentures contain customary negative covenants,
subject to a number of important exceptions and qualifications, including,
without limitation, covenants related to incurring additional debt and issuing
preferred stock; incurring or creating liens; redeeming and/or prepaying certain
debt; paying dividends on stock or repurchasing stock; making certain
investments; engaging in specified sales of assets; entering into transactions
with affiliates; and engaging in consolidation, mergers and acquisitions.
Certain of these covenants will be suspended during such time, if any, that the
Secured Notes, as applicable, have investment grade ratings by at least two of
Moody's, S&P or Fitch. The Secured Note Indentures also provide for customary
events of default which, if any of them occurs, would permit or require the
principal of and accrued interest on the applicable series of Secured Notes to
become or to be declared due and payable.

Covenants related to other debt



The indentures governing our unsecured notes and other subsidiary indebtedness
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.

On April 14, 2020, the Company Parties filed the Chapter 11 Cases. The filing of
the Chapter 11 Cases constituted an event of default that accelerated
substantially all of our debt covenants other than those now governing our DIP
Revolving Facility, DIP Term Loan Facility, and Secured Note Indentures.

Shareholder Rights Plan



On July 1, 2019, our Board of Directors adopted a shareholder rights plan
designed to protect our NOLs from the effect of limitations imposed by federal
and state tax rules following a change in the ownership of our stock. This plan
was designed to deter an "ownership change" (as defined in IRC Section 382) from
occurring, and therefore protect our ability to utilize our federal and state
net operating loss carryforwards in the future. Pursuant to the shareholder
rights plan, if a shareholder (or group of affiliated or associated persons)
acquires beneficial ownership of 4.9 percent or more of the outstanding shares
of Frontier's common stock without prior approval of our Board of Directors or
without meeting certain customary exceptions (such as a result of repurchases of
stock by Frontier, dividends or distributions by Frontier or certain inadvertent
actions by our stockholders), the rights would become exercisable and entitle
shareholders (other than the acquiring shareholder or group) to purchase
additional shares of Frontier at a significant discount and result in
significant dilution in the economic interest and voting power of acquiring
shareholder or group. For purposes of calculating percentage ownership under the
plan, "outstanding shares" of common stock include all of the shares of common
stock actually issued and outstanding. Beneficial ownership is determined as
provided in the rights plan and generally includes, without limitation, any
ownership of securities a person would be deemed to actually or constructively
own for purposes of Section 382 of the IRC or the regulations promulgated
thereunder.

The plan is not meant to be an anti-takeover measure and our Board of Directors
has established a procedure to consider requests to exempt the acquisition of
our common stock from the rights plan, if such acquisition would not limit or
impair the availability of our NOLs. Such determination will be made in the sole
and absolute discretion of our Board of Directors, upon request by any person
prior to the date upon which such person would otherwise become the beneficial
owner of 4.9 percent or more of the outstanding shares of our common stock. In
addition, if our Board of Directors determines in good faith that a person has
inadvertently become the beneficial owner of 4.9 percent or

                                       53

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

more of the outstanding shares of our common stock, and such person divests as
promptly as practicable a sufficient number of shares of common stock so that
such person beneficially owns less than 4.9 percent, then such person will not
cause the rights under the plan to become exercisable.

This summary description of the rights plan does not purport to be complete and
is qualified in its entirety by reference to the Rights Agreement, dated as of
July 1, 2019, by and between us and Computershare Trust Company, N.A., as Rights
Agent, filed as an exhibit to our Periodic Report on Form 8-K filed on July 1,
2019.

See "Other Information Related to the Restructuring" below for a discussion on the potential impact of the restructuring on our NOLs.

Chapter 11 Cases and Other Related Matters

Restructuring Support Agreement



On April 14, 2020, the Company Parties entered into the Restructuring Support
Agreement with the Consenting Noteholders, pursuant to which the Consenting
Noteholders agreed, subject to certain terms and conditions, to support the
Restructuring of the existing debt of, existing equity interests in, and certain
other obligations of the Company Parties, pursuant to a pre-arranged Plan to be
filed in the Chapter 11 Cases.

In accordance with the Restructuring Support Agreement, the Consenting Noteholders agreed, among other things, to:

(i)support the transactions (the Restructuring Transactions) described in, within the timeframes outlined in, and in accordance with the Restructuring Support Agreement;



(ii)not take any action, directly or indirectly, that is reasonably likely to
interfere with acceptance, implementation, or consummation of the Restructuring
Transactions;

(iii)vote each of its Senior Notes Claims (as defined in the Restructuring Support Agreement) to accept the Plan; and

(iv)not transfer Senior Notes Claims held by each Consenting Noteholders except with respect to limited and customary exceptions, including requiring any transferee to either already be bound or become bound by the terms of the Restructuring Support Agreement.

In accordance with the Restructuring Support Agreement, the Company Parties agreed, among other things, to:

(i)support and take all steps reasonably necessary and desirable to consummate the Restructuring Transactions in accordance with the Restructuring Support Agreement;



(ii)support and take all steps reasonably necessary and desirable to obtain
entry of (a) the final orders of the Bankruptcy Court authorizing the relevant
Company Parties' entry into the documents governing a senior secured
superpriority DIP financing facility, (b) the order of the Bankruptcy Court
approving the disclosure statement related to the Plan pursuant to section 1125
of the Bankruptcy Code and (c) the Bankruptcy Court's order confirming the Plan;

(iii)use commercially reasonable efforts to obtain any and all required governmental, regulatory, and/or third-party approvals for the Restructuring Transactions;



(iv)act in good faith and use commercially reasonable efforts to execute and
deliver certain required documents and agreements to effectuate and consummate
the Restructuring Transactions as contemplated by the Restructuring Support
Agreement;

(v)operate their businesses in the ordinary course of business in a manner consistent with the Restructuring Support Agreement and past practice and use commercially reasonable efforts to preserve their businesses; and

(vi)not, directly or indirectly, object to, delay, impede, or take any other action to interfere with acceptance, implementation, or consummation of the Restructuring Transactions.



The Restructuring Support Agreement may be terminated upon the occurrence of
certain events, including the failure to meet specified milestones related to
consummation of the Plan. In addition, the Restructuring Support Agreement shall
automatically terminate on the Effective Date of the Plan once all conditions
precedent to the Plan have been satisfied.

                                       54

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Chapter 11 Cases



As an initial step towards implementation of the Plan, on the Petition Date, the
Company Parties filed the Chapter 11 Cases. Each Company Party continues to
operate its business as a "debtor in possession" under the jurisdiction of the
Bankruptcy Court and in accordance with the applicable provisions of the
Bankruptcy Code and the orders of the Bankruptcy Court. The Chapter 11 Cases are
being jointly administered under the caption In re Frontier Communications
Corporation., et al., Case No. 20-22476 (RDD).

In general, as debtors-in-possession under the Bankruptcy Code, we are
authorized to continue to operate as an ongoing business, however, we may not
engage in transactions outside the ordinary course of business without the prior
approval of the Bankruptcy Court. To ensure the Company Parties' ability to
continue operating in the ordinary course of business and minimize the effect of
the Restructuring on the Company Parties' customers and employees, the Company
Parties filed certain motions and applications intended to limit the disruption
of the bankruptcy proceedings on its operations (the First Day Motions),
including authority to pay employee wages and benefits, and pay vendors and
suppliers for goods and services provided both before and after the filing date,
which were approved after a final hearing held on May 22, 2020. Pursuant to the
First Day Motions, the Bankruptcy Court authorized us to conduct our business
activities in the ordinary course, including, among other things and subject to
the terms and conditions of such orders: continue to operate our cash management
system and honor certain prepetition obligations related thereto; maintain
existing business forms; continue to perform intercompany transactions; obtain
super priority administrative expense status for post-petition intercompany
balances; pay certain prepetition claims of critical vendors, lien claimants and
section 503(b)(9) of the Bankruptcy Code claimants in the ordinary course of
business on a post-petition basis; pay prepetition employee wages, salaries,
other compensation and reimbursable employee expenses and continue employee
benefits programs; pay obligations under prepetition insurance policies,
continue to pay certain brokerage fees; renew, supplement, modify or purchase
insurance coverage; maintain our surety bond program; pay certain prepetition
taxes and fees; honor certain prepetition obligations to customers and continue
certain customer programs in the ordinary course of business; and pay or honor
prepetition claims of content providers.

Plan and Disclosure Statement



On May 15, 2020, the Company Parties filed a proposed Joint Plan of
Reorganization and related Disclosure Statement, each of which were amended on
June 26, 2020, June 29, 2020, June 30, 2020, August 17, 2020 and August 21,
2020. On May 15, 2020, the Debtors also filed a proposed order approving the
Disclosure Statement and various plan solicitation materials, including the
solicitation and voting procedures, which was revised on June 29, 2020
(including modifications to some of the exhibits). On June 30, 2020, the
Bankruptcy Court entered the modified order approving the adequacy of the
Disclosure Statement and the solicitation and notice procedures and the forms of
voting ballots and notices in connection therewith. The order established June
29, 2020 as the voting record date, July 2, 2020 as the solicitation launch date
and July 31, 2020 as the voting deadline.

On August 21, 2020, the Company Parties filed the Plan with the Bankruptcy
Court. On August 27, 2020, the Bankruptcy Court entered the Confirmation Order,
which approved and confirmed the Plan. The Effective Date of the Plan will occur
once all conditions precedent to the Plan have been satisfied.

The Plan as approved and confirmed by the Bankruptcy Court provides for:



?the applicable (x) Debtors, with the consent of the Consenting Noteholders then
holding greater than 50.1% of the aggregate outstanding principal amount of
senior notes claims that are held by all Consenting Noteholders subject to the
Restructuring Support Agreement as of such date (the Required Consenting
Noteholders), or (y) Reorganized Debtors taking any action as may be necessary
or advisable to effectuate the restructuring transactions described in the Plan
and Restructuring Transactions Memorandum (as defined in the Plan), including;

?the execution, delivery, and filing of any organizational and governance documents for the Reorganized Company Parties;

?any and all actions necessary or appropriate to effectuate the Secured Creditor Settlement (as defined below); and



?the execution, delivery, and filing of all agreements, indentures, notes,
filings, documents, and instruments delivered or entered into in connection with
one or more DIP financing facilities, which shall be used to repay certain of
the Company Parties' prepetition secured indebtedness and shall convert into an
exit facility on the Effective Date (a DIP-to-Exit Facility), and a DIP
revolving financing facility, which shall, subject to certain conditions,
convert into an exit revolving facility (a DIP-to-Exit Revolving Facility and,
together with a DIP-to-Exit Facility, DIP Facilities);

                                       55

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

?the final satisfaction, compromise, settlement, release, and discharge of
claims arising under, derived from, secured by, based on, or related to any
DIP-to-Exit Facility documents or DIP-to-Exit Revolving Facility documents, on
the Effective Date in exchange for payment in full in cash or, at the Company
Parties' election, and solely to the extent permitted under DIP-to-Exit Facility
documents or DIP-to-Exit Revolving Facility documents, as applicable, or as
otherwise agreed, such holder's pro rata share of the applicable exit
facilities;

?on the Effective Date, issuance of takeback debt by one or more of the
Reorganized Company Parties (the Takeback Debt), in a principal amount of $750
million, which shall include the following terms (which may be modified subject
to requisite consent under the Plan):

?an interest rate that is either (a) no more than 2.50% higher than the interest
rate of the next most junior secured debt facility to be entered into on the
Effective Date if the Takeback Debt is secured on a third lien basis or (b) no
more than 3.50% higher than the interest rate of the most junior secured debt
facility to be entered into on the Effective Date if the Takeback Debt is
unsecured;

?a maturity of no less than one year outside of the longest-dated debt facility
to be entered into by the Reorganized Company Parties on the Effective Date,
provided that in no event shall the maturity of the Takeback Debt be longer than
eight years from the Effective Date;

?to the extent the Original Second Lien Notes claims are reinstated under the
Plan, the Takeback Debt will be third lien debt, provided that to the extent the
Original Second Lien Notes claims are paid in full in cash during the pendency
of the Chapter 11 Cases or under the Plan, the Company Parties and the Required
Consenting Noteholders will agree on whether the Takeback Debt will be secured
or unsecured, within three business days of the Company Parties' delivery to the
Consenting Noteholders of a term sheet for the financing to repay the Second
Lien Notes in full in cash that contains terms and conditions reasonably
acceptable to the Company Parties and the Required Consenting Noteholders;

?the Takeback Debt amount is subject to downward adjustment by the Consenting
Noteholders holding at least sixty-six and two-thirds percent of the aggregate
outstanding principal amount of senior notes that are held by all Consenting
Noteholders; and

?all other terms including, without limitation, covenants and governance, shall
be reasonably acceptable to the Company Parties and the Required Consenting
Noteholders; provided that such terms shall not be more restrictive than those
in the indenture for the Second Lien Notes.

The Plan, among other things and subject to the terms of the Secured Creditor
Settlement, contemplates the following treatment of claims against and interests
in the Company Parties:

?at the option of the applicable Reorganized Company Party, holders of secured
claims against a Company Party that, absent its secured status, would be
entitled to priority in right of payment under section 507(a)(8) of the
Bankruptcy Code (determined irrespective of time limitations) (the Secured Tax
Claims) shall receive (i) payment in full in cash or (ii) payment in cash made
in equal semi-annual cash payments commencing as of the Effective Date or as
soon as reasonably practicable thereafter and continuing for five years, in an
aggregate amount equal to such claim, together with interest at the applicable
non-default contract rate under non-bankruptcy law;

?at the option of the applicable Company Party, holders of claims entitled to
priority in right of payment under section 507(a) of the Bankruptcy Code other
than Administrative Claims or Priority Tax Claims (each as defined in the Plan)
shall receive payment in full in cash or such other treatment rendering such
claims unimpaired;

?claims arising under, derived from, based on, or related to the Company's Revolver shall be repaid on or before the Effective Date, including payment of interest payments calculated at the non-default contract rate through the earlier of the Effective Date or repayment of the Revolver in full in cash (which shall include accrued but unpaid postpetition interest);



?claims arising under, derived from, based on, or related to the JPM Credit
Agreement shall be repaid on or before the Effective Date or reinstated on the
Effective Date solely in the event that financing to repay such claims cannot be
obtained, including payment of interest payments calculated at the non-default
contract rate through the earlier of the Effective Date or repayment of the Term
Loan B in full in cash (which shall include accrued but unpaid postpetition
interest);

?claims arising under, derived from, based on, or related to the Original First
Lien Notes, issued pursuant to the indenture, dated as of March 15, 2019, by and
among the Company, as issuer, the subsidiary guarantors party thereto, JPMorgan
Chase Bank, N.A., as collateral agent, and Wilmington Trust, National
Association, as successor trustee shall be repaid on or before the Effective
Date or reinstated on the Effective Date, including payment of interest payments
calculated at the non-default contract rate through the earlier of the

                                       56

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Effective Date or repayment of the Original First Lien Notes in full in cash (which shall provide for the payment of accrued but unpaid postpetition interest);



?claims arising under, derived from, based on, or related to the Original Second
Lien Notes, issued pursuant to that certain indenture, dated as of March 19,
2018, by and among the Company, as issuer, the subsidiary guarantors party
thereto, and Wilmington Savings Fund Society FSB, as successor trustee and
successor collateral agent (the Second Lien Notes Trustee) shall be repaid on or
before the Effective Date or reinstated on the Effective Date, including payment
of interest payments calculated at the non-default contract rate as required
through the earlier of the Effective Date or repayment of the Second Lien Notes
in full in cash (which shall provide for the payment of accrued but unpaid
postpetition interest);

?claims arising under, derived from, based on or related to (a) the 8.500%
secured notes due November 15, 2031, issued by Frontier Southwest Incorporated
pursuant to the Restated Indenture, dated June 1, 1940, by and among Frontier
Southwest Incorporated, as issuer, and BOKF, NA, as successor trustee, and (b)
Rural Utilities Service loan contracts due January 3, 2028 (collectively, the
Subsidiary Secured Notes) shall be reinstated on the Effective Date, with
holders of such claims receiving ordinary course cash interest payments at the
applicable non-default contract rate through the Effective Date;

?claims arising under, derived from, based on or related to the 6.750% unsecured
notes due May 15, 2027 issued by Frontier California Inc., the 6.860% unsecured
notes due February 1, 2028 issued by Frontier Florida LLC, the 6.730% unsecured
notes due February 15, 2028 issued by Frontier North Inc., the 8.400% unsecured
notes due October 15, 2029 issued by Frontier West Virginia Inc. and the
applicable indentures, debentures and purchase agreements associated therewith
shall be reinstated on the Effective Date, with holders of such claims receiving
ordinary course cash interest payments at the applicable non-default contract
rate through the Effective Date;

?holders of claims arising under, derived from, based on, or related to the
unsecured notes issued by the Company shall receive their (i) pro rata share of
and interest in the Incremental Senior Notes Payment Amount (as defined in the
Plan) and (ii) pro rata share of and interest in (after first reducing, for
distribution purposes only, the amount of each such holder's senior notes claim
on a dollar-for-dollar basis by the amount of Incremental Senior Notes Payments,
and solely to the extent actually paid): (a) 100% of the Reorganized Company's
new common stock, subject to dilution by the Reorganized Company's management
incentive plan; (b) the Takeback Debt, if any; and (c) the Surplus Cash (as
defined in the Plan), if any;

?to the extent not already satisfied during the Chapter 11 Cases, holders of
certain other claims that are not secured shall receive: (i) payment in full in
cash; (ii) reinstatement; or (iii) such other treatment rendering such claims
unimpaired, in each case as reasonably acceptable to the Company Parties and the
Required Consenting Noteholders;

?holders of secured claims (other than claims arising under, derived from, based
on or related to the Revolver, the Term Loan B, the Original First Lien Notes,
the Second Lien Notes, the Subsidiary Secured Notes, the Secured Tax Claims or
DIP Facilities) shall receive, at the option of the applicable Company Party:
(i) payment in full in cash, (ii) reinstatement; (iii) delivery of the
collateral securing such claim; or (iv) such other treatment rendering such
claim unimpaired;

?claims subject to subordination under section 510(b) of the Bankruptcy Code shall be cancelled, released, discharged, and extinguished;

?all intercompany claims and intercompany interests shall be either (a) reinstated or (b) cancelled on the Effective Date; and

?all equity securities in the Company shall be cancelled, released and extinguished on the Effective Date.



For more information on the repayment of the Revolver, the Original First Lien
Notes, the Term Loan B and the Original Second Lien Notes, see -Term Loan and
Revolving Credit Facilities and New Secured Notes.

Secured Creditor Settlement



The Plan will effectuate the settlement, release, compromise, discharge, and
other resolution of all outstanding claims, interests, and causes of action,
including the Objection of the Ad Hoc First Lien Committee to the Debtors' Third
Amended Joint Plan of Reorganization Pursuant to Chapter 11 of the Bankruptcy
Code [Docket No. 857], the Objection of the Second Lien Notes Trustee to the
Debtors' Third Amended Joint Plan of Reorganization Pursuant to Chapter 11 of
the Bankruptcy Code [Docket No. 858], and the Second Lien Committee's Joinder to
the Second Lien Notes Trustee's Objection [Docket No. 860], as between the
Company Parties, the ad hoc committee of certain unaffiliated holders of Term
Loan B claims and Original First Lien Notes claims (the First Lien Committee)
represented by Paul, Weiss, Rifkind, Wharton & Garrison LLP and PJT Partners LP,
the Second Lien Notes Trustee, and the ad hoc committee of certain unaffiliated
holders of Original Second Lien Notes claims represented by Quinn Emanuel

                                       57

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Urquhart & Sullivan, LLP (the Second Lien Committee) (such settlement, the Secured Creditor Settlement). The Secured Creditor Settlement includes, among other terms and subject to certain conditions, the following key terms:



?holders of Term Loan B claims, Original First Lien Notes claims, and Original
Second Lien Notes claims, and the First Lien Committee and Second Lien
Committee, shall be deemed to have consented to reinstatement and shall not
allege, and shall be deemed to have waived and foregone any objections to, any
defaults arising from the transactions set forth in the Plan;

?holders of Term Loan B claims, Original First Lien Notes claims, and Original
Second Lien Notes claims, and the First Lien Committee and Second Lien Committee
shall be deemed to have consented to and shall not impede or otherwise delay the
Debtors' pursuit of certain debtor in possession/exit financing facilities;

?holders of Term Loan B claims, Original First Lien Notes claims, and Original
Second Lien Notes claims, and the First Lien Committee and Second Lien
Committee, shall waive and forgo any and all "make-whole" claims and claims to
default interest under the JPM Credit Agreement, the Original First Lien Notes
indenture, and/or the Second Lien Notes indenture, as applicable;

?holders of Revolver claims, Term Loan B claims, Original First Lien Notes
claims (including the First Lien Committee), the applicable agents, and the
Original First Lien Notes trustee shall be deemed to have waived any enforcement
of any turnover or payment over rights under the Junior Lien Intercreditor and
Subordination Agreement, dated as of March 19, 2018, against the Debtors, Second
Lien Notes Trustee, or holders of Original Second Lien Notes claims with respect
to certain obligations and amounts;

?the Company Parties shall make a $48 million payment to holders of Term Loan B
claims, a $9 million payment for the benefit of holders of Original First Lien
Notes claims, and, in the event that the Effective Date occurs on or after March
31, 2021, an incremental payment of $8 million to holders of Term Loan B claims,
subject to the provisions and conditions of the Plan with respect to such
payments;

?the Company Parties or the Reorganized Company Parties, as applicable, shall
pay in full in cash all reasonable First Lien Committee fees and Second Lien
Committee fees that are due and owing under the applicable engagement letters;
and

?all adequate protection currently in effect shall remain in effect until entry
of a final adequate protection order and, upon the Company Parties' entry into
any DIP Facilities, the Bankruptcy Court shall enter a final adequate protection
order granting, among other things, adequate protection to secured creditors in
the form of (i) liens and claims on all collateral securing any future DIP
Facilities, and (ii) cash payments in the amount of accrued interest.

DIP Financing



As previously disclosed, prior to the commencement of the Chapter 11 Cases, the
Company and certain of its domestic subsidiaries entered into that certain
Commitment Letter, dated April 14, 2020 (as amended by that certain Letter
Agreement, dated April 28, 2020, by that certain Letter Agreement, dated May 12,
2020, by that certain Letter Agreement, dated June 10, 2020, by that certain
Letter Agreement, dated June 29, 2020 and as further amended, modified or
supplemented from time to time, the Original Commitment Letter) with Goldman
Sachs Bank USA (GS Bank), Deutsche Bank AG New York Branch (DBNY), Deutsche Bank
Securities Inc. (DBSI and, collectively with DBNY, DB), Barclays Bank PLC
(Barclays), Morgan Stanley Senior Funding, Inc. (MSSF), Credit Suisse AG, Cayman
Islands Branch (CS) and Credit Suisse Loan Funding LLC (CSLF and, together with
CS and their respective affiliates, Credit Suisse, and together with GS Bank,
DB, Barclays and MSSF, the Original Commitment Parties), pursuant to which, and
subject to the satisfaction of certain customary conditions, including the
approval of the Bankruptcy Court, GS Bank, DBNY, Barclays, MSSF and CS committed
to provide a portion of the senior secured superpriority revolving credit
facility in an aggregate principal amount of $460 million, which, upon
satisfaction of certain conditions, including the effectiveness of the Plan,
would convert into a longer term revolving exit facility. The Original
Commitment Letter lapsed in accordance with its terms.

The Company and certain of its domestic subsidiaries entered into a Commitment
Letter, dated August 13, 2020, with the Original Commitment Parties, which was
amended and restated by that certain Amended and Restated Commitment Letter,
dated August 28, 2020, with the Original Commitment Parties and JPMorgan Chase
Bank, N.A. (JPM) (collectively, the New Commitment Parties), pursuant to which,
and subject to the satisfaction of certain customary conditions, including the
approval of the Bankruptcy Court, GS Bank, JPM, DBNY, MSSF and CS committed to
provide a portion of the $625 million DIP Revolving Facility, which, upon
satisfaction of certain conditions, including the effectiveness of the Plan,
would convert into a longer term revolving exit facility (the Exit Revolving
Facility).

On August 14, 2020, the Company and certain of its subsidiaries entered into an
engagement letter, which was amended and restated on August 28, 2020 by that
certain Amended and Restated Engagement Letter by and among

                                       58

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

the Company and certain of its subsidiaries and Goldman Sachs & Co. LLC, J.P.
Morgan Securities LLC, DBSI, Barclays Capital Inc., Morgan Stanley & Co. LLC and
Credit Suisse Securities (USA) LLC, in connection with a proposed issuance,
offering and sale senior secured superpriority first lien and/or second lien
notes to be issued by the Company or an affiliate thereof.

The Company and certain of its domestic subsidiaries also entered into that
certain Engagement Letter, dated August 14, 2020, with GS Bank, which was
amended and restated by that certain Amended and Restated Engagement Letter,
dated August 28, 2020 with the New Commitment Parties, in connection with the
DIP Term Loan Facility, which, upon satisfaction of certain conditions,
including the effectiveness of the Plan, would convert into a term loan Exit
Facility (the Exit Term Loan Facility).

On August 28, 2020, the Company Parties filed the DIP Financing Motion with the
Bankruptcy Court to approve the indentures, credit, guarantee and security
documents governing the obligations under the DIP Financing. On September 17,
2020, the Bankruptcy Court entered the final order approving the DIP Financing
Motion.

Pursuant to the DIP financing order, the Debtors were authorized to issue the
First Lien Notes due May 2028, the New Second Lien Notes, and the Incremental
DIP Term Loan Facility. However, the original financing letters approved by the
DIP financing order expired following the closing of the DIP Revolving Facility,
Initial DIP Term Loan Facility, and First Lien Notes due October 2027. On
November 13, 2020, the Debtors, via court-entered stipulation, obtained approval
from the Bankruptcy Court to enter into supplemental financing letters to
facilitate raising the First Lien Notes due 2028, the New Second Lien Notes, and
the Incremental DIP Term Loan Facility. Collectively, the DIP financing has been
used to refinance the Original First Lien Notes, the Second Lien Notes, and the
Term Loan B. See "-Term Loan and Revolving Credit Facilities and New Secured
Notes" for more information on the terms of the DIP financing.

On October 8, 2020, the Company issued $1,150 million aggregate principal amount
of the First Lien Notes due October 2027, entered into the $625 million DIP
Revolving Facility and entered into the $500 million Initial DIP Term Loan
Facility. The Company used the proceeds from the issuance, together with the
proceeds of the DIP Term Loan Facility and cash on hand, to (i) repay in full
the Company's $1,650 million aggregate principal amount Original First Lien
Notes and (ii) pay related interest, fees and expenses.

On November 25, 2020 the company issued $1,550 million aggregate principal
amount of the First Lien Notes due May 2028, $1,000 million aggregate principal
amount of the New Second Lien Notes, and borrowed an incremental $750 million
pursuant to the Incremental DIP Term Loan Facility. The company used the
proceeds from the issuance, the incremental borrowing, and cash on hand to (i)
repay all outstanding borrowings under our prepetition Term Loan B, (ii) repay
in full the Original Second Lien Notes, and (iii) pay related interest, fees and
expenses incurred in connection therewith.

For information about events related to the DIP Financing, refer to "-Capital Resources".



Regulatory Approvals

As set forth in the Plan and the Disclosure Statement, in order to implement the
restructuring contemplated by the Plan, the Company Parties must satisfy several
conditions after confirmation of the Plan but prior to emergence from Chapter
11. Among other things, the Company Parties must obtain requisite regulatory
approvals, including FCC and required PUC approvals in certain states. As part
of the regulatory approval process, the Company made a number of affirmative
commitments and the FCC and states have imposed additional conditions on the
Company as part of approval for the Restructuring, including specific
investment, broadband service deployment, service quality improvements,
reporting and compliance conditions. The regulatory approval process is moving
forward, and the Company has received PUC approvals or favorable determinations
in all of the required states at this time, except California. No assurance can
be given as to the terms, conditions, and timing of the remaining California
approval.

Effects of the Restructuring and the Chapter 11 Cases on Our Liquidity



The filing of the Chapter 11 Cases constituted an event of default that
accelerated substantially all of our obligations under the documents governing
the JPM Credit Facilities, the Original First Lien Notes, the Second Lien Notes,
our unsecured notes and debentures and the secured and unsecured debentures of
our subsidiaries. However, pursuant to the Bankruptcy Code and as described in
"Part II. Other Information-Item 1. Legal Proceedings", the filing of the
Bankruptcy Petitions automatically stayed most actions against the Company
Parties, including most actions to collect indebtedness incurred prior to the
Petition Date or to exercise control over the Company Parties' property.
Accordingly, although the filing of the Bankruptcy Petitions triggered events of
default under our existing debt

                                       59

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

obligations, creditors are stayed from taking action as a result of these defaults. Additionally, under Section 502(b)(2) of the Bankruptcy Code, and subject to the terms of the DIP financing order providing for adequate protection payments to certain of our prepetition lenders, we are no longer required to pay interest on our indentures and credit facilities accruing on or after the Petition Date.



Additionally, in connection with the Chapter 11 Cases, we have incurred, and
expect to continue to incur, significant professional fees and other costs in
connection with the Chapter 11 Cases. There can be no assurance that our current
liquidity is sufficient to allow us to satisfy our obligations related to the
Chapter 11 Cases or to pursue confirmation of the Plan.

Other Information Related to the Restructuring



We have significant deferred tax assets, including NOLs, The impact of the
Restructuring on the Company's NOLs will depend on whether the Restructuring is
structured as (i) a taxable disposition of substantially all of the assets
and/or subsidiary stock of the Company, (ii) as a recapitalization of the
Company, or (iii) some other alternative structure. If structured as a taxable
disposition, we anticipate that NOLs of the Company (if any) remaining after the
Restructuring will not be available to the Company after consummating the
Restructuring. If structured as a recapitalization, we anticipate that the
Company will experience an ownership change, and thus NOLs of the Company (if
any) remaining after the Restructuring will be subject to limitation, such that
the Company may not derive all of the benefits of any such remaining NOLs after
consummating the Restructuring.

See "Risk Factors-Risks Related to the Restructuring, Our Indebtedness and
Liquidity," and Note 15 of the Notes to Consolidated Financial Statements for
more information on the Restructuring and the risks related thereto. See
"-Shareholder Rights Plan" for a description of the shareholder rights plan our
Board of Directors adopted to protect our NOLs from the effect of limitations
imposed by federal and state tax rules following a change in the ownership of
our stock. Refer to Note 1 of the Notes to Consolidated Financial Statements for
further discussion of the Company's ability to continue as a going concern and
Note 9 for further detail of our debt obligations as of and for the year ended
December 31, 2020.

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.

                                       60

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Future Contractual Obligations and Commitments

A summary of our future contractual obligations and commercial commitments as of December 31, 2020 is as follows:



                                                            Payments due by 

period

($ in millions) Total 2021 2022 2023 2024 2025 Thereafter



  Long term debt
  obligations,
  reclassified to
  Liabilities
  subject to          $  10,949    $  10,949    $       -   $       -   $       -   $       -   $          -
  compromise (1)
  DIP-to-Exit
  secured
  debt obligations        4,950        4,950            -           -           -           -              -
  (2)
  Other secured
  long term debt
  and subsidiary
  debt
  obligations (3)           870          870            -           -           -           -              -
  Interest on
  long-term debt          2,591          362         358         356         357         355            803
  (4)
  Lease obligations         489           81          74          65          54          46            169
  Purchase                  136           85          22          19           4           2              4
  obligations
  Liability for
  uncertain
  tax positions              16            2            -           -           -           -            14
  Total               $  20,001    $  17,299    $    454    $    440    $    415    $    403    $       990


(1) Includes unsecured debt issued by Frontier that has been reclassified to
Liabilities subject to compromise as of December 31, 2020 on our consolidated
balance sheet. Refer to Note 3 for additional details.

(2) Includes secured debt issued by Frontier under the DIP Term Loan Facility,
the 2027 First Lien Indenture, the 2028 First Lien Indenture, and the New Second
Lien Indenture that is included in Long Term Debt due within one year as of
December 31, 2020 on our consolidated balance sheet. Refer to note 9 for
additional details.

(3) Includes unsecured and secured debt issued by subsidiary companies of Frontier and other secured debt issued by Frontier included in Long Term Debt due within one year as of December 31, 2020 on our consolidated balance sheet.

(4) Includes interest incurred on DIP-to-Exit secured debt, other secured debt, and subsidiary secured and unsecured debt.



Our outstanding performance letters of credit decreased from $151 million to
$139 million during the year ended December 31, 2020. Letters of credit exclude
approximately $57 million of cash held in trust in lieu of issuing letters of
credit for Zurich Insurance related claims.

In 2015, Frontier accepted the FCC's CAF Phase II offer in 29 states, which
provides $332 million in annual support and in return the Company is committed
to make broadband available to approximately 774,000 locations within its
footprint. This amount included approximately 41,000 locations and $19 million
in annual support related to the four states of the Northwest Operations, which
were disposed on May 1, 2020. To the extent we do not enable the required number
of households with 10 Mbps downstream/1 Mbps upstream broadband service by the
end of the CAF Phase II, or we are unable to satisfy other FCC CAF Phase II
requirements, Frontier would be required to return a portion of the funds
previously received.

In 2020, Frontier was awarded approximately $371 million over ten years to build
gigabit-capable broadband over a fiber-to-the-premises network to approximately
127,000 locations across eight states (California, Connecticut, Florida,
Illinois, New York, Pennsylvania, Texas, and West Virginia). Frontier submitted
its Long Form application to the FCC on January 29, 2021 and, assuming the
long-form application is granted by the FCC, anticipates that it will begin
receiving funding on January 1, 2022, in which case, Frontier will be required
to complete the buildout to the RDOF locations by December 31, 2027, with
interim target milestones over this period. To the extent we do not enable the
required number of locations with gigabit-capable broadband service by the end
of the RDOF period, or we are unable to satisfy other FCC RDOF requirements,
Frontier would be required to return a portion of the funds previously received.

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. The estimates which require the most significant judgment are listed
below.

These critical accounting estimates have been reviewed with the Audit Committee of our Board of Directors. For a discussion of these and other accounting policies, see Note 1 of the Notes to Consolidated Financial Statements.


                                       61

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

Allowance for Doubtful Accounts



We maintain an allowance for doubtful accounts based on our estimate of our
ability to collect accounts receivable. Our estimates are based on assumptions
and other considerations, including payment history, customer financial
performance, carrier billing disputes and aging analysis. Our estimation process
includes general and specific reserves and varies by customer category. In 2020
and 2019, we had no "critical estimates" related to bankruptcies of
communications companies or any other significant customers. See Notes 1 and 5
of the Notes to Consolidated Financial Statements for additional discussion.

Depreciation



The calculation of depreciation expense is based upon the estimated useful lives
of the underlying property, plant and equipment and identifiable finite-lived
intangible assets. Depreciation expense is principally based on the composite
group method for substantially all of our property, plant and equipment assets.
The estimates for remaining lives of the various asset categories are determined
annually, based on an independent study. Among other considerations, these
studies include models that consider actual usage, replacement history and
assumptions about technology evolution for each category of asset. The latest
study was completed in the fourth quarter of 2020 and did not result in any
significant changes in remaining lives for any of our asset categories. A
one-year decrease in the estimated useful lives of our property, plant and
equipment would result in an increase of approximately $146 million to
depreciation expense.

See Notes 6 and 7 of the Notes to Consolidated Financial Statements for additional discussion.

Asset Impairments



We review long-lived assets to be held and used, including customer lists and
long-lived assets to be disposed of for impairment whenever events or changes in
circumstances indicate that the carrying amount of such assets may not be
recoverable. When triggering events are identified, recoverability of assets to
be held and used is measured by comparing the carrying amount of the asset to
the future undiscounted net cash flows expected to be generated by the asset.
Recoverability of assets held for sale is measured by comparing the carrying
amount of the assets to their estimated fair market value. If any assets are
considered to be impaired, the impairment is measured by the amount by which the
carrying amount of the assets exceeds the estimated fair value. Also, we
periodically reassess the useful lives of our tangible and intangible assets to
determine whether any changes are required.

Our indefinite lived trade name assets are evaluated for impairment annually.
The annual process for assessing the carrying value of our trade name begins
with a qualitative assessment of events and conditions similar to the assessment
performed for goodwill. When events are identified, we evaluate the assets for
impairment through comparison of the fair value of the trade name to the
carrying value. The fair value of the trade name is determined using the relief
from royalty method, which is a form of the income approach. As of December 31,
2019, no impairment was present for our trade name.

We considered whether the carrying values of indefinite-lived intangible assets,
finite-lived intangible assets, and property plant and equipment may not be
recoverable or whether the carrying value of certain finite-lived intangible
assets were impaired, noting no impairment was present as of or for the year
ended December 31, 2020.

Pension and Other Postretirement Benefits



We sponsor a defined benefit pension plan covering a significant number of our
current and former employees as well as other postretirement benefit plans that
provide medical, dental, life insurance and other benefits for covered retired
employees and their beneficiaries and covered dependents. As of December 31,
2020, the unfunded benefit obligation for these plans recorded on our
consolidated balance sheet was $2,243 million. During 2020, we contributed $115
million to these plans in cash and recorded $53 million of operating expense
before capitalization, including a gain on disposal of $62 million related to
the sale of our Northwest Operations, and $202 million of net non-operating
expense, including $159 million of pension settlement costs. Pension and other
postretirement benefit costs and obligations are dependent upon various
actuarial assumptions, the most significant of which are the discount rate and
the expected long-term rate of return on plan assets.

Our discount rate assumption is determined annually with assistance from our
actuaries based on the pattern of expected future benefit payments and the
prevailing rates available on long-term, high quality corporate bonds with
durations approximate to that of our benefit obligation. As of December 31,
2020, and 2019, we utilized an estimation technique that is based upon a
settlement model (Bond:Link) that permits us to closely match cash flows to the
expected

                                       62

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

payments to participants. This rate can change from year-to-year based on market conditions that affect corporate bond yields.



We are utilizing a discount rate of 2.60% as of December 31, 2020 for our
qualified pension plan, compared to rates of 3.40% and 4.30% in 2019 and 2018,
respectively. The discount rate for postretirement plans as of December 31, 2020
was a range of 2.60% to 2.80% compared to a range of 3.40% to 3.50% in 2019 and
4.30% to 4.40% in 2018.

In the following table, we show the estimated sensitivity of our pension and
other postretirement benefit plan liabilities to a 25 basis point change in the
discount rate as of December 31, 2020:

                                                                              Decrease in
                                                    Increase in Discount     Discount Rate
   ($ in millions)                                     Rate of 25 bps          of 25 bps

   Pension plans
   Projected benefit obligation                     $               (92)    $           97

Other postretirement plans


   Accumulated postretirement benefit obligation    $               (35)    $           37


In developing the expected long-term rate of return assumption, we considered
published surveys of expected market returns, 10 and 20 year actual returns of
various major indices, and our own historical 5 year, 10 year and 20 year
investment returns. The expected long-term rate of return on plan assets is
based on an asset allocation assumption of 40% in long-duration fixed income
securities, and 60% in equity securities and other investments. We review our
asset allocation at least annually and make changes when considered appropriate.
Our asset return assumption is made at the beginning of our fiscal year. In
2020, 2019 and 2018, our expected long-term rate of return on plan assets was
7.50%. Our actual return on plan assets in 2020 was 13%. For 2021, we expect to
assume a rate of return of 7.50%. Our pension plan assets are valued at fair
value as of the measurement date.

For additional information regarding our pension and other postretirement benefits (see Note 20 to the Notes to Consolidated Financial Statements).

Income Taxes



We file a consolidated federal income tax return. We utilize the asset and
liability method of accounting for income taxes. Under the asset and liability
method, deferred income taxes are recorded for the tax effect of temporary
differences between the financial statement basis and the tax basis of assets
and liabilities using tax rates expected to be in effect when the temporary
differences are expected to reverse. Actual income taxes could vary from these
estimates due to future changes in governing law or review by taxing
authorities.

We recognize deferred tax assets to the extent that we believe that these assets
are more likely than not to be realized. In making such a determination, we
consider all available positive and negative evidence, including future
reversals of existing taxable temporary differences, projected future taxable
income, tax-planning strategies, and results of recent operations. If we
determine that we are not able to realize a portion of our net deferred tax
assets in the future, we would make an adjustment to the deferred tax asset
valuation allowance, which would increase the provision for income taxes.

The tax effect of a change in tax law or rates included in income tax expense
from continuing operations includes effect of changes in deferred tax assets and
liabilities initially recognized through a charge or credit to other
comprehensive income. The residual tax effects typically are released when the
item giving rise to the tax effect is disposed of, liquidated, or terminated.
Since the Company has adopted the portfolio approach to release the residual tax
effects, there is no release for the residual tax effect from the sale of our
Northwest Operations.

Recent Accounting Pronouncements

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




?

                                       63

--------------------------------------------------------------------------------
              FRONTIER COMMUNICATIONS CORPORATION AND SUBSIDIARIES

                             (DEBTOR-IN-POSSESSION)

© Edgar Online, source Glimpses