Exhibit 99.3
Frontier Communications Corporation
Pro Forma Combined Historical Financial and Operating Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
The following unaudited schedules are presented in order to provide unaudited pro forma combined historical financial and operating data for Frontier Communications Corporation (Frontier), including financial and operating data for the properties acquired from Verizon Communications Inc. (Verizon) on July 1, 2010 in a merger transaction.  The unaudited financial and operating data for the three months ended September 30, 2010, December 31, 2010, March 31, 2011, June 30, 2011 and September 30, 2011 represent actual information for the third and fourth quarters of 2010 and the first, second and third quarters of 2011.
The unaudited pro forma combined statements of operations information, which have been prepared for the three months ended December 31, 2009, March 31, 2010 and June 30, 2010, give effect to the transactions and other events as if they had occurred on January 1, 2009.  The pro forma information is not necessarily indicative of what the financial position or results of operations actually would have been had the acquisition been completed at the beginning of each period presented.  The pro forma information assumes that the debt of Verizon's Separate Telephone Operations (VSTO or the Acquired Properties) was assumed by Frontier as of January 1, 2009, the Frontier common stock was issued to Verizon shareholders as of January 1, 2009 and the Frontier annual cash dividend policy was $0.75 per share in 2009 and 2010.
Frontier is considered the accounting acquirer.  The historical quarterly financial information of Frontier and VSTO prior to July 1, 2010 has been adjusted to give effect to events that are directly attributable to the transactions and factually supportable and, in the case of the statements of operations information, that are expected to have a continuing impact.  Pro Forma adjustments were made:  to adjust the historical pension and other postretirement employee benefit obligations retained by Verizon; to conform the bad debt expense classification of VSTO to Frontier's policy; to remove acquisition, integration and realignment expenditures; to include interest expense on $3.2 billion of notes assumed by Frontier in the acquisition; to include amortization of acquired customer assets, and to exclude interest charged to VSTO by Verizon.
Note:  All amounts in the attached schedules for the third quarter of 2011 have been shaded.  Additionally, any other new or revised amounts that have been included in these schedules have been shaded.

Frontier Communications Corporation
Pro Forma Combined Historical Financial Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																				Actual					Actual					Actual					Actual					Actual
		December 31,							March 31,						June 30,					September 30,					December 31,					March 31,					June 30,					September 30,
(Amounts in millions, except		2009				Var.			2010			Var.			2010		Var.			2010		Var.			2010		Var.			2011		Var.			2011		Var.			2011
per share amounts)
Income Statement Data
Revenue		$	1,454			$	2		$	1,456		$	(22	)	$	1,434	$	(31	)	$	1,403	$	(44	)	$	1,359	$	(12	)	$	1,347	$	(25	)	$	1,322	$	(31	)	$	1,291
	Costs and expenses (1)		799				(22	)		777			18			795		34			829		(63	)		766		(21	)		745		(20	)		725		34			759
	Depreciation and amortization		345				(1	)		344			2			346		(6	)		340		13			353		(2	)		351		8			359		(7	)		352
Total operating expenses			1,144				(23	)		1,121			20			1,141		28			1,169		(50	)		1,119		(23	)		1,096		(12	)		1,084		27			1,111
Operating income			310				25			335			(42	)		293		(59	)		234		6			240		11			251		(13	)		238		(58	)		180
	Investment and other income (loss), net		(52	)	(2)		59			7			3			10		(7	)		3		(2	)		1		8			9		(9	)		-		1			1
	Interest expense		170				(5	)		165			1			166		1			167		1			168		(1	)		167		-			167		(1	)		166
Income before income taxes			88				89			177			(40	)		137		(67	)		70		3			73		20			93		(22	)		71		(56	)		15
	Income tax expense (benefit)		35				50			85	(3)		(38	)		47		(7	)		40		(14	)		26		11			37		-			37		(44	)		(7	)
Net income		$	53			$	39		$	92		$	(2	)	$	90	$	(60	)	$	30	$	17		$	47	$	9		$	56	$	(22	)	$	34	$	(12	)	$	22
Weighted average shares outstanding			989				-			989			-			989		-			989		1			990		-			990		(1	)		989		1			990
Basic net income per share attributable to common shareholders of Frontier		$	0.05			$	0.04		$	0.09		$	-		$	0.09	$	(0.06	)	$	0.03	$	0.02		$	0.05	$	-		$	0.05	$	(0.02	)	$	0.03	$	(0.01	)	$	0.02
(1)	Sequential quarterly changes in Costs and Expenses of the acquired properties are impacted by variations in employee and contractor levels at the acquired properties prior to closing on July 1, 2010, including an increase in employees and contractors in the first six months of 2010.
(2)	Includes premium on debt repurchases of $54 million ($34 million or $0.03 per share after tax).
(3)	Includes tax expense of $21 million related to the impact of health care reform legislation enacted in March 2010.
	Note: Refer to the cover page for explanatory notes which are an integral part of the pro forma combined historical financial data. The unaudited pro forma financial information makes certain assumptions for illustrative purposes and was subject to change based on the final results of the third-party valuation of the acquired assets and other factors.

Frontier Communications Corporation
Pro Forma Combined Historical Financial and Operating Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																				Actual						Actual						Actual						Actual						Actual
		December 31,						March 31,						June 30,						September 30,						December 31,						March 31,						June 30,						September 30,
(Amounts in millions)		2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011			Var.			2011			Var.			2011
Selected Income Statement Data
Revenue
	Local and long distance services	$	760		$	(38	)	$	722		$	(13	)	$	709		$	(20	)	$	689		$	(27	)	$	662		$	(27	)	$	635		$	(17	)	$	618		$	(12	)	$	606
	Data and internet services		459			(1	)		458			5			463			(10	)		453			-			453			6			459			3			462			(4	)		458
	Other		45			41			86			2			88			5			93			(10	)		83			4			87			(3	)		84			(5	)		79
	Customer revenue		1,264			2			1,266			(6	)		1,260			(25	)		1,235			(37	)		1,198			(17	)		1,181			(17	)		1,164			(21	)		1,143
	Switched access and subsidy		190			-			190			(16	)		174			(6	)		168			(7	)		161			5			166			(8	)		158			(10	)		148
Total revenue			1,454			2			1,456			(22	)		1,434			(31	)		1,403			(44	)		1,359			(12	)		1,347			(25	)		1,322			(31	)		1,291
Expenses
	Costs and expenses (1)		799			(22	)		777			18			795			34			829			(63	)		766			(21	)		745			(20	)		725			34			759
	Depreciation and amortization		345			(1	)		344			2			346			(6	)		340			13			353			(2	)		351			8			359			(7	)		352
Total operating expenses			1,144			(23	)		1,121			20			1,141			28			1,169			(50	)		1,119			(23	)		1,096			(12	)		1,084			27			1,111
Operating Income		$	310		$	25		$	335		$	(42	)	$	293		$	(59	)	$	234		$	6		$	240		$	11		$	251		$	(13	)	$	238		$	(58	)	$	180
Other Financial Data
	Adjusted operating income (2)	$	378		$	(25	)	$	353		$	(44	)	$	309		$	22		$	331		$	(62	)	$	269		$	6		$	275		$	-		$	275		$	(18	)	$	257
	Adjusted operating income %		26.0	%		-1.8	%		24.2	%		-2.7	%		21.5	%		2.1	%		23.6	%		-3.8	%		19.8	%		0.6	%		20.4	%		0.4	%		20.8	%		-0.9	%		19.9	%
	Operating cash flow, as adjusted (2)	$	723		$	(26	)	$	697		$	(42	)	$	655		$	16		$	671		$	(49	)	$	622		$	4		$	626		$	8		$	634		$	(25	)	$	609
	Operating cash flow %, as adjusted		49.7	%		-1.8	%		47.9	%		-2.2	%		45.7	%		2.2	%		47.9	%		-2.1	%		45.8	%		0.7	%		46.5	%		1.4	%		47.9	%		-0.7	%		47.2	%
	Free cash flow (2)	$	300		$	57		$	357		$	(72	)	$	285		$	54		$	339		$	(126	)	$	213		$	40		$	253		$	(22	)	$	231		$	33		$	264
	Dividends (3)	$	186		$	-		$	186		$	-		$	186		$	-		$	186		$	-		$	186		$	1		$	187		$	-		$	187		$	-		$	187
	Dividend payout ratio (3)		62.0	%		-9.9	%		52.1	%		13.2	%		65.3	%		-10.3	%		55.0	%		32.5	%		87.5	%		-13.7	%		73.8	%		6.8	%		80.6	%		-9.9	%		70.7	%
(1)	Sequential quarterly changes in Costs and Expenses of the acquired properties are impacted by variations in employee and contractor levels at the acquired properties prior to closing on July 1, 2010, including an increase in employees and contractors in the first six months of 2010.
(2)	A reconciliation to this measure is presented on pages 5 and 6.
(3)	Assumes annual cash dividend of $0.75 per common share.
	Note: Refer to the cover page for explanatory notes which are an integral part of the pro forma combined historical financial data. The unaudited pro forma financial information makes certain assumptions for illustrative purposes and was subject to change based on the final results of the third-party valuation of the acquired assets and other factors.

Frontier Communications Corporation
Pro Forma Combined Historical Financial and Operating Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																				Actual						Actual						Actual						Actual						Actual
		December 31,						March 31,						June 30,						September 30,						December 31,						March 31,						June 30,						September 30,
(Amounts in millions of dollars)		2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011			Var.			2011			Var.			2011
Other Financial Data
Revenue:
	Residential		673			(18	)		655			(10	)		645			(15	)		630			(23	)		607			(22	)		585			(14	)		571			(15	)		556
	Business		591			20			611			4			615			(10	)		605			(14	)		591			5			596			(3	)		593			(6	)		587
	Total customer revenue		1,264			2			1,266			(6	)		1,260			(25	)		1,235			(37	)		1,198			(17	)		1,181			(17	)		1,164			(21	)		1,143
	% of total revenue		87	%		0	%		87	%		1	%		88	%		0	%		88	%		0	%		88	%		0	%		88	%		0	%		88	%		1	%		89	%
	Switched Access Revenue		105			(2	)		103			(6	)		97			(9	)		88			(6	)		82			5			87			(2	)		85			(11	)		74
	Federal Subsidies		47			(1	)		46			(11	)		35			8			43			-			43			(2	)		41			(5	)		36			2			38
	State Subsidies		7			-			7			-			7			3			10			1			11			(1	)		10			1			11			-			11
	Surcharges		31			3			34			1			35			(8	)		27			(2	)		25			3			28			(2	)		26			(1	)		25
	Total regulatory revenue		190			-			190			(16	)		174			(6	)		168			(7	)		161			5			166			(8	)		158			(10	)		148
	% of total revenue		13	%		0	%		13	%		-1	%		12	%		0	%		12	%		0	%		12	%		0	%		12	%		0	%		12	%		-1	%		11	%
	Total revenue		1,454			2			1,456			(22	)		1,434			(31	)		1,403			(44	)		1,359			(12	)		1,347			(25	)		1,322			(31	)		1,291
Capital expenditures:
	Base wireline operations		174			(59	)		115			29			144			(5	)		139			72			211			(18	)		193			13			206			11			217
	Fiber optic		35			(14	)		21			(3	)		18			2			20			(2	)		18			(8	)		10			(5	)		5			-			5
	Subtotal		209			(73	)		136			26			162			(3	)		159			70			229			(26	)		203			8			211			11			222
	Integration		22			8			30			3			33			(17	)		16			3			19			(13	)		6			7			13			31			44
	Total		231			(65	)		166			29			195			(20	)		175			73			248			(39	)		209			15			224			42			266

Frontier Communications Corporation
Pro Forma Combined Historical Financial and Operating Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																				Actual						Actual						Actual						Actual						Actual
		December 31,						March 31,						June 30,						September 30,						December 31,						March 31,						June 30,						September 30,
(Amounts in millions, except operating data)		2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011			Var.			2011			Var.			2011
Other Financial and Operating Data
Access lines:
	Residential		4,094,590			(111,174	)		3,983,416			(128,275	)		3,855,141			(119,981	)		3,735,160			(99,490	)		3,635,670			(113,960	)		3,521,710			(92,799	)		3,428,911			(84,153	)		3,344,758
	Business		2,216,059			(32,679	)		2,183,380			(29,271	)		2,154,109			(18,357	)		2,135,752			(25,704	)		2,110,048			(22,794	)		2,087,254			(26,303	)		2,060,951			(31,850	)		2,029,101
Total access lines			6,310,649			(143,853	)		6,166,796			(157,546	)		6,009,250			(138,338	)		5,870,912			(125,194	)		5,745,718			(136,754	)		5,608,964			(119,102	)		5,489,862			(116,003	)		5,373,859
Residential customer metrics:
	Customers		3,875,784			(101,966	)		3,773,818			(120,484	)		3,653,334			(115,239	)		3,538,095			(92,902	)		3,445,193			(106,887	)		3,338,306			(86,347	)		3,251,959			(77,044	)		3,174,915
	Revenue	$	673		$	(18	)	$	655		$	(10	)	$	645		$	(15	)	$	630		$	(23	)	$	607		$	(22	)	$	585		$	(14	)	$	571		$	(15	)	$	556
	Average monthly residential revenue per customer
	(ARPU)	$	57.05		$	0.01		$	57.06		$	0.83		$	57.89		$	0.54		$	58.43		$	(0.49	)	$	57.94		$	(0.48	)	$	57.46		$	0.35		$	57.81		$	(0.18	)	$	57.63
	Customer monthly churn		2.02	%		-0.16	%		1.86	%		0.15	%		2.01	%		-0.13	%		1.88	%		-0.24	%		1.64	%		0.15	%		1.79	%		-0.13	%		1.66	%		0.06	%		1.72	%
	Products per residential customer (1)		2.16			0.03			2.19			0.04			2.23			0.03			2.26			0.04			2.30			0.05			2.35			0.05			2.40			0.04			2.44
Business customer metrics:
	Customers	NA						NA						NA							354,233			(10,410	)		343,823			(10,427	)		333,396			(6,633	)		326,763			(7,384	)		319,379
	Revenue	$	591		$	20		$	611		$	4		$	615		$	(10	)	$	605		$	(14	)	$	591		$	5		$	596		$	(3	)	$	593		$	(6	)	$	587
	Average monthly business revenue per customer (ARPU)	NA						NA						NA						$	565.06		$	(0.28	)	$	564.78		$	21.70		$	586.48		$	12.25		$	598.73		$	7.22		$	605.95
Other data:
	Employees	NA						NA							14,800			(42	)		14,758			40			14,798			102			14,900			30			14,930			324			15,254
	High-Speed Internet (HSI) subscribers (2)		1,711,988			16,321			1,728,309			(12,855	)		1,715,454			(3,543	)		1,711,911			7,048			1,718,959			11,377			1,730,336			8,334			1,738,670			16,172			1,754,842
	Video subscribers		485,399			11,502			496,901			7,643			504,544			11,097			515,641			15,805			531,446			14,958			546,404			7,814			554,218			2,334			556,552
	Switched access minutes of use (in millions)		5,774			105			5,879			(973	)		4,906			440			5,346			(248	)		5,098			(98	)		5,000			(215	)		4,785			(159	)		4,626
	Average monthly total revenue per access line	$	75.83		$	1.96		$	77.79		$	0.72		$	78.51		$	0.22		$	78.73		$	(0.75	)	$	77.98		$	1.09		$	79.07		$	0.35		$	79.42		$	(0.20	)	$	79.22
	Average monthly customer revenue per access line	$	65.93		$	1.72		$	67.65		$	1.33		$	68.98		$	0.31		$	69.29		$	(0.52	)	$	68.77		$	0.54		$	69.31		$	0.63		$	69.94		$	0.20		$	70.14
(1)	Products per residential customer: primary residential voice line, HSI and video products have a value of 1. Long distance, Frontier Secure, second lines, feature packages and dial-up have a value of 0.5. Acquired properties did not have Frontier Secure.
(2)	Revised from the previously disclosed amounts to include wireless data customers.

Frontier Communications Corporation
Pro Forma Combined Historical Reconciliation of Non-GAAP Financial Measures
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
					For the											For the
					year ended							Actual		Actual		year ended		Actual		Actual		Actual
		December 31,			December 31,			March 31,		June 30,		September 30,		December 31,		December 31,		March 31,		June 30,		September 30,
	(Amounts in millions)	2009			2009			2010		2010		2010		2010		2010		2011		2011		2011
	Net Income to Free Cash Flow
	Net income	$	53		$	433		$	92	$	90	$	30	$	47	$	259	$	56	$	34	$	22
	Add back:
	Depreciation and amortization		345			1,505			344		346		340		353		1,383		351		359		352
	Income tax expense (benefit)		35			241			85		47		40		26		198		37		37		(7	)
	Pension/OPEB costs (non-cash)		67			86			18		15		12		16		61		11		6		6
	Stock-based compensation		2			9			3		2		5		5		15		4		4		3
	Acquisition and integration costs		-			-			-		-		78		11		89		13		20		67
	Subtract:
	Cash paid (received) for income taxes (refunds)  (1)		47			248			44		43		5		16		108		9		18		(44	)
	Other income, net		(54	)		(40	)		5		10		2		-		17		7		-		1
	Capital expenditures - Business operations		209			789			136		162		159		229		686		203		211		222
	Free cash flow	$	300		$	1,277		$	357	$	285	$	339	$	213	$	1,194	$	253	$	231	$	264
(1)	Cash paid for income taxes in 2009 for the acquired properties was allocated evenly across all four quarters of 2009. Actual amounts for 2010 were not available and have been estimated.
	Note: Refer to the cover page for explanatory notes which are an integral part of the pro forma combined historical financial data. The unaudited pro forma financial information makes certain assumptions for illustrative purposes and was subject to change based on the final results of the third-party valuation of the acquired assets and other factors.

Frontier Communications Corporation
Pro Forma Combined Historical Reconciliation of Non-GAAP Financial Measures
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
					For the															For the
					year ended									Actual			Actual			year ended			Actual			Actual			Actual
		December 31,			December 31,			March 31,			June 30,			September 30,			December 31,			December 31,			March 31,			June 30,			September 30,
(Amounts in millions)		2009			2009			2010			2010			2010			2010			2010			2011			2011			2011
Operating Cash Flow and
Operating Cash Flow Margin
Operating income		$	310		$	1,373		$	335		$	293		$	234		$	240		$	1,102		$	251		$	238		$	180
Add back:
	Depreciation and amortization		345			1,505			344			346			340			353			1,383			351			359			352
Operating cash flow		$	655		$	2,878		$	679		$	639		$	574		$	593		$	2,485		$	602		$	597		$	532
Adjustments:
	Non-cash pension/OPEB costs		67			86			18			15			12			16			61			11			6			6
	Severance and early retirement costs		1			4			-			1			7			2			10			-			11			4
	Acquisition and integration costs		-			-			-			-			78			11			89			13			20			67
Operating income, as adjusted		$	378		$	1,463		$	353		$	309		$	331		$	269		$	1,262		$	275		$	275		$	257
Operating cash flow, as adjusted		$	723		$	2,968		$	697		$	655		$	671		$	622		$	2,645		$	626		$	634		$	609
Revenue		$	1,454		$	6,071		$	1,456		$	1,434		$	1,403		$	1,359		$	5,652		$	1,347		$	1,322		$	1,291
Operating income margin
	(Operating income divided by revenue)		21.3	%		22.6	%		23.0	%		20.4	%		16.7	%		17.6	%		19.5	%		18.6	%		18.0	%		14.0	%
Operating income margin, as adjusted			26.0	%		24.1	%		24.2	%		21.5	%		23.6	%		19.8	%		22.3	%		20.4	%		20.8	%		19.9	%
Operating cash flow margin
	(Operating cash flow divided by revenue)		45.0	%		47.4	%		46.6	%		44.6	%		40.9	%		43.6	%		44.0	%		44.7	%		45.2	%		41.2	%
Operating cash flow margin, as adjusted			49.7	%		48.9	%		47.9	%		45.7	%		47.9	%		45.8	%		46.8	%		46.5	%		47.9	%		47.2	%
Note: Refer to the cover page for explanatory notes which are an integral part of the pro forma combined historical financial data. The unaudited pro forma financial information makes certain assumptions for illustrative purposes and was subject to change based on the final results of the third-party valuation of the acquired assets and other factors.

Frontier Communications Corporation
Pro Forma Combined Historical Financial Support Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																				Actual						Actual						Actual						Actual						Actual
		December 31,						March 31,						June 30,						September 30,						December 31,						March 31,						June 30,						September 30,
(Amounts in millions of dollars)		2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011			Var.			2011			Var.			2011 (2)
Revenue:
	Legacy Frontier		521			(1	)		520			(4	)		516			(3	)		513			(12	)		501			4			505			(8	)		497			(7	)		490
	Acquired properties		933			3			936			(18	)		918			(28	)		890			(32	)		858			(16	)		842			(17	)		825			(24	)		801
	Total revenue		1,454			2			1,456			(22	)		1,434			(31	)		1,403			(44	)		1,359			(12	)		1,347			(25	)		1,322			(31	)		1,291
Cash operating expenses
	Legacy Frontier		236			3			239			(2	)		237			16			253			1			254			(4	)		250			(4	)		246		NA			NA
	Acquired properties (1)		495			25			520			22			542			(63	)		479			3			482			(12	)		470			(28	)		442		NA			NA
	Total cash operating expenses		731			28			759			20			779			(47	)		732			4			736			(16	)		720			(32	)		688			(6	)		682
Operating cash flow, as adjusted
	Legacy Frontier		285			(4	)		281			(2	)		279			(19	)		260			(14	)		246			8			254			(3	)		251		NA			NA
	%		54.7	%		-0.7	%		54.0	%		0.0	%		54.0	%		-3.2	%		50.8	%		-1.7	%		49.1	%		1.3	%		50.4	%		0.1	%		50.5	%	NA			NA
	Acquired properties		438			(22	)		416			(40	)		376			35			411			(35	)		376			(4	)		372			11			383		NA			NA
	%		46.9	%		-2.5	%		44.4	%		-3.4	%		41.0	%		5.2	%		46.2	%		-2.4	%		43.8	%		0.4	%		44.2	%		2.2	%		46.4	%	NA			NA
	Total operating cash flow, as adjusted		723			(26	)		697			(42	)		655			16			671			(49	)		622			4			626			8			634			(25	)		609
	%		49.7	%		-1.8	%		47.9	%		-2.2	%		45.7	%		2.2	%		47.9	%		-2.1	%		45.8	%		0.7	%		46.5	%		1.4	%		47.9	%		-0.7	%		47.2	%
(1)	Sequential quarterly changes in Costs and Expenses of the acquired properties are impacted by variations in employee and contractor levels at the acquired properties prior to closing on July 1, 2010, including an increase in employees and contractors in the first six months of 2010.
(2)	Information is not available (NA) to segregate Cash operating expenses between Legacy Frontier and Acquired properties.

Frontier Communications Corporation
Pro Forma Combined Historical Revenue Support Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																	Actual					Actual					Actual					Actual					Actual
		December 31,					March 31,					June 30,					September 30,					December 31,					March 31,					June 30,					September 30,
(Amounts in millions of dollars)		2009		Var.			2010		Var.			2010		Var.			2010		Var.			2010		Var.			2011		Var.			2011		Var.			2011
Revenue:
Residential revenue:
	Legacy Frontier		218		2			220		1			221		(2	)		219		(5	)		214		(2	)		212		(3	)		209		(5	)		204
	Acquired properties		455		(20	)		435		(11	)		424		(13	)		411		(18	)		393		(20	)		373		(11	)		362		(10	)		352
	Total residential revenue		673		(18	)		655		(10	)		645		(15	)		630		(23	)		607		(22	)		585		(14	)		571		(15	)		556
Business revenue:
	Legacy Frontier		212		(1	)		211		4			215		(2	)		213		(4	)		209		5			214		-			214		(1	)		213
	Acquired properties		379		21			400		-			400		(8	)		392		(10	)		382		-			382		(3	)		379		(5	)		374
	Total business revenue		591		20			611		4			615		(10	)		605		(14	)		591		5			596		(3	)		593		(6	)		587
Regulatory revenue:
	Switched access revenue
	Legacy Frontier		61		(1	)		60		(3	)		57		(6	)		51		(3	)		48		1			49		(1	)		48		(5	)		43
	Acquired properties		44		(1	)		43		(3	)		40		(3	)		37		(3	)		34		4			38		(1	)		37		(6	)		31
	Total switched access revenue		105		(2	)		103		(6	)		97		(9	)		88		(6	)		82		5			87		(2	)		85		(11	)		74
	Federal subsidy revenue
	Legacy Frontier		19		(2	)		17		(7	)		10		8			18		-			18		(1	)		17		(3	)		14		3			17
	Acquired properties		28		1			29		(4	)		25		-			25		-			25		(1	)		24		(2	)		22		(1	)		21
	Total Federal USF revenue		47		(1	)		46		(11	)		35		8			43		-			43		(2	)		41		(5	)		36		2			38
	State subsidy revenue
	Legacy Frontier		2		-			2		-			2		-			2		-			2		-			2		-			2		1			3
	Acquired properties		5		-			5		-			5		3			8		1			9		(1	)		8		1			9		(1	)		8
	Total State USF revenue		7		-			7		-			7		3			10		1			11		(1	)		10		1			11		-			11
	Surcharges revenue
	Legacy Frontier		9		1			10		1			11		(1	)		10		(1	)		9		2			11		(1	)		10		-			10
	Acquired properties		22		2			24		-			24		(7	)		17		(1	)		16		1			17		(1	)		16		(1	)		15
	Total surcharges revenue		31		3			34		1			35		(8	)		27		(2	)		25		3			28		(2	)		26		(1	)		25
	Total regulatory revenue		190		-			190		(16	)		174		(6	)		168		(7	)		161		5			166		(8	)		158		(10	)		148
Total revenue:
	Legacy Frontier		521		(1	)		520		(4	)		516		(3	)		513		(12	)		501		4			505		(8	)		497		(7	)		490
	Acquired properties		933		3			936		(18	)		918		(28	)		890		(32	)		858		(16	)		842		(17	)		825		(24	)		801
	Total revenue		1,454		2			1,456		(22	)		1,434		(31	)		1,403		(44	)		1,359		(12	)		1,347		(25	)		1,322		(31	)		1,291

Frontier Communications Corporation
Pro Forma Combined Historical Operating Expenses Support Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																	Actual					Actual					Actual					Actual					Actual
		December 31,					March 31,					June 30,					September 30,					December 31,					March 31,					June 30,					September 30,
(Amounts in millions of dollars)		2009		Var.			2010		Var.			2010		Var.			2010		Var.			2010		Var.			2011		Var.			2011		Var. (2)			2011 (2)
Operating expenses:
	Cash other operating expenses
	Legacy Frontier		236		3			239		(2	)		237		16			253		1			254		(4	)		250		(4	)		246	NA			NA
	Acquired properties (1)		495		25			520		22			542		(63	)		479		3			482		(12	)		470		(28	)		442	NA			NA
	Total cash other operating expenses		731		28			759		20			779		(47	)		732		4			736		(16	)		720		(32	)		688		(6	)		682
	Non-cash other operating expenses
	Legacy Frontier		11		(3	)		8		(3	)		5		73			78		(61	)		17		-			17		2			19	NA			NA
	Acquired properties		57		(47	)		10		1			11		8			19		(6	)		13		(5	)		8		10			18	NA			NA
	Total non-cash other operating expenses		68		(50	)		18		(2	)		16		81			97		(67	)		30		(5	)		25		12			37		40			77
Other operating expenses
	Legacy Frontier		247		-			247		(5	)		242		89			331		(60	)		271		(4	)		267		(2	)		265	NA			NA
	Acquired properties		552		(22	)		530		23			553		(55	)		498		(3	)		495		(17	)		478		(18	)		460	NA			NA
	Total other operating expenses		799		(22	)		777		18			795		34			829		(63	)		766		(21	)		745		(20	)		725		34			759
Depreciation and Amortization
	Legacy Frontier		103		(2	)		101		(1	)		100		(2	)		98		2			100		-			100		(1	)		99		(1	)		98
	Acquired properties		242		1			243		3			246		(4	)		242		11			253		(2	)		251		9			260		(6	)		254
	Total depreciation and amortization		345		(1	)		344		2			346		(6	)		340		13			353		(2	)		351		8			359		(7	)		352
	Total operating expenses
	Legacy Frontier		350		(2	)		348		(6	)		342		87			429		(58	)		371		(4	)		367		(3	)		364	NA			NA
	Acquired properties		794		(21	)		773		26			799		(59	)		740		8			748		(19	)		729		(9	)		720	NA			NA
	Total operating expenses		1,144		(23	)		1,121		20			1,141		28			1,169		(50	)		1,119		(23	)		1,096		(12	)		1,084		27			1,111
(1)	Sequential quarterly changes in Costs and Expenses of the acquired properties are impacted by variations in employee and contractor levels at the acquired properties prior to closing on July 1, 2010, including an increase in employees and contractors in the first six months of 2010.
(2)	Information is not available (NA) to segregate Other operating expenses between Legacy Frontier and Acquired properties.

Frontier Communications Corporation
Pro Forma Combined Historical Capital Expenditures Support Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																			Actual						Actual						Actual						Actual						Actual
	December 31,						March 31,						June 30,						September 30,						December 31,						March 31,						June 30,						September 30,
(Amounts in millions of dollars)	2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011			Var.			2011			Var.			2011
Capital Expenditures
(excluding integration):
Legacy Frontier		69			(29	)		40			13			53			2			55			24			79			(25	)		54			(12	)		42			(5	)		37
% of revenue		13	%		-5	%		8	%		2	%		10	%		1	%		11	%		5	%		16	%		-5	%		11	%		-3	%		8	%		0	%		8	%
Acquired properties		140			(44	)		96			13			109			(5	)		104			46			150			(1	)		149			20			169			16			185
% of revenue		15	%		-5	%		10	%		2	%		12	%		0	%		12	%		5	%		17	%		1	%		18	%		2	%		20	%		3	%		23	%
Total capital expenditures		209			(73	)		136			26			162			(3	)		159			70			229			(26	)		203			8			211			11			222
% of revenue		14	%		-5	%		9	%		2	%		11	%		0	%		11	%		6	%		17	%		-2	%		15	%		1	%		16	%		1	%		17	%

Frontier Communications Corporation
Pro Forma Combined Historical Residential Customer Metrics Support Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																					Actual						Actual						Actual						Actual						Actual
			December 31,						March 31,						June 30,						September 30,						December 31,						March 31,						June 30,						September 30,
(Amounts in millions, except operating data)			2009			Var.			2010			Var.			2010			Var.			2010			Var.			2010			Var.			2011			Var.			2011			Var.			2011
Residential customer metrics:
	Customers -
		Legacy Frontier		1,254,508			(24,082	)		1,230,426			(23,827	)		1,206,599			(20,780	)		1,185,819			(22,058	)		1,163,761			(21,024	)		1,142,737			(19,231	)		1,123,506			(19,348	)		1,104,158
		Acquired properties		2,621,276			(77,884	)		2,543,392			(96,657	)		2,446,735			(94,459	)		2,352,276			(70,844	)		2,281,432			(85,863	)		2,195,569			(67,116	)		2,128,453			(57,696	)		2,070,757
		Total residential customers		3,875,784			(101,966	)		3,773,818			(120,484	)		3,653,334			(115,239	)		3,538,095			(92,902	)		3,445,193			(106,887	)		3,338,306			(86,347	)		3,251,959			(77,044	)		3,174,915
	Revenue -
		Legacy Frontier	$	218		$	2		$	220		$	1		$	221		$	(2	)	$	219		$	(5	)	$	214		$	(2	)	$	212		$	(3	)	$	209		$	(5	)	$	204
		Acquired properties		455			(20	)		435			(11	)		424			(13	)		411			(18	)		393			(20	)		373			(11	)		362			(10	)		352
		Total residential revenue	$	673		$	(18	)	$	655		$	(10	)	$	645		$	(15	)	$	630		$	(23	)	$	607		$	(22	)	$	585		$	(14	)	$	571		$	(15	)	$	556
ARPU -
		Legacy Frontier	$	57.52		$	1.61		$	59.13		$	1.31		$	60.44		$	0.59		$	61.03		$	(0.29	)	$	60.74		$	0.43		$	61.17		$	(0.01	)	$	61.16		$	(0.14	)	$	61.02
		Acquired properties	$	56.83		$	(0.76	)	$	56.07		$	0.57		$	56.64		$	0.49		$	57.13		$	(0.61	)	$	56.52		$	(0.96	)	$	55.56		$	0.50		$	56.06		$	(0.22	)	$	55.84
		Total residential ARPU	$	57.05		$	0.01		$	57.06		$	0.83		$	57.89		$	0.54		$	58.43		$	(0.49	)	$	57.94		$	(0.48	)	$	57.46		$	0.35		$	57.81		$	(0.18	)	$	57.63
	Percent of customers on price protection plans -
		Legacy Frontier		53.3	%		2.0	%		55.3	%		1.5	%		56.8	%		0.8	%		57.6	%		0.8	%		58.4	%		0.6	%		59.0	%		1.5	%		60.5	%		1.5	%		62.0	%
	Customer monthly churn -
		Legacy Frontier		1.41	%		-0.04	%		1.37	%		0.00	%		1.37	%		0.02	%		1.39	%		-0.03	%		1.36	%		-0.01	%		1.35	%		-0.01	%		1.34	%		0.08	%		1.42	%
		Acquired properties		2.31	%		-0.21	%		2.10	%		0.21	%		2.31	%		-0.18	%		2.13	%		-0.35	%		1.78	%		0.23	%		2.01	%		-0.18	%		1.83	%		0.05	%		1.88	%
		Total residential customer monthly churn		2.02	%		-0.16	%		1.86	%		0.15	%		2.01	%		-0.13	%		1.88	%		-0.24	%		1.64	%		0.15	%		1.79	%		-0.13	%		1.66	%		0.06	%		1.72	%
	Products per residential customer - (1)
		Legacy Frontier		2.54			-			2.54			0.03			2.57			0.01			2.58			0.02			2.60			0.04			2.64			0.03			2.67			0.03			2.70
		Acquired properties		1.99			0.02			2.01			0.05			2.06			0.04			2.10			0.05			2.15			0.05			2.20			0.06			2.26			0.03			2.29
		Total products per residential customer		2.16			0.03			2.19			0.04			2.23			0.03			2.26			0.04			2.30			0.05			2.35			0.05			2.40			0.04			2.44
(1)	Products per residential customer: primary residential voice line, HSI and video products have a value of 1. Long distance, Frontier Secure, second lines, feature packages and dial-up have a value of 0.5. Acquired properties did not have Frontier Secure.

Frontier Communications Corporation
Pro Forma Combined Historical Business Customer Metrics Support Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																Actual						Actual						Actual						Actual						Actual
		December 31,					March 31,				June 30,					September 30,						December 31,						March 31,						June 30,						September 30,
(Amounts in millions,		2009		Var.			2010		Var.		2010		Var.			2010			Var.			2010			Var.			2011			Var.			2011			Var.			2011
	except operating data)
Business customer metrics:
	Customers -
	Legacy Frontier		140,763		(2,540	)		138,223		305		138,528		(1,072	)		137,456			(1,973	)		135,483			(2,832	)		132,651			(832	)		131,819			(1,765	)		130,054
	Acquired properties (1)	NA					NA				NA						222,906			(8,550	)		214,356			(7,836	)		206,520			(5,593	)		200,927			(6,231	)		194,696
	Total business customers	NA					NA				NA						354,233	(2)		(10,410	)		343,823	(2)		(10,427	)		333,396	(2)		(6,633	)		326,763	(2)		(7,384	)		319,379
	Revenue -
	Legacy Frontier	$	212	$	(1	)	$	211	$	4	$	215	$	(2	)	$	213		$	(4	)	$	209		$	5		$	214		$	-		$	214		$	-		$	214
	Acquired properties		379		21			400		-		400		(8	)		392			(10	)		382			-			382			(3	)		379			(6	)		373
	Total business revenue	$	591	$	20		$	611	$	4	$	615	$	(10	)	$	605		$	(14	)	$	591		$	5		$	596		$	(3	)	$	593		$	(6	)	$	587
	ARPU -
	Legacy Frontier	$	492.22	$	11.19		$	503.41	$	14.30	$	517.71	$	(4.30	)	$	513.41		$	(2.45	)	$	510.96		$	20.63		$	531.59		$	7.75		$	539.34		$	4.51		$	543.85
	Acquired properties (1)	NA					NA				NA					$	581.05		$	1.65		$	582.70		$	22.32		$	605.02		$	14.99		$	620.01		$	9.65		$	629.66
	Total business ARPU	NA					NA				NA					$	565.06		$	(0.28	)	$	564.78		$	21.70		$	586.48		$	12.25		$	598.73		$	7.22		$	605.95
(1)	Business customer metrics for the acquired properties is not available for prior periods.
(2)	Total amount reflects the removal of duplicate customer accounts of 6,129, 6,016, 5,775, 5,983 and 5,371 that overlap Legacy Frontier and Acquired properties as of September 30, 2010, December 31, 2010, March 31, 2011, June 30, 2011 and September 30, 2011, respectively.

Frontier Communications Corporation
Pro Forma Combined Historical Access Lines Support Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																		Actual					Actual					Actual					Actual					Actual
			December 31,					March 31,					June 30,					September 30,					December 31,					March 31,					June 30,					September 30,
			2009		Var.			2010		Var.			2010		Var.			2010		Var.			2010		Var.			2011		Var.			2011		Var.			2011
Access lines:
	Residential -
		Legacy Frontier		1,349,510		(26,845	)		1,322,665		(26,194	)		1,296,471		(23,299	)		1,273,172		(24,778	)		1,248,394		(23,428	)		1,224,966		(21,652	)		1,203,314		(21,466	)		1,181,848
		Acquired properties		2,745,080		(84,329	)		2,660,751		(102,081	)		2,558,670		(96,682	)		2,461,988		(74,712	)		2,387,276		(90,532	)		2,296,744		(71,147	)		2,225,597		(62,687	)		2,162,910
		Total residential access lines		4,094,590		(111,174	)		3,983,416		(128,275	)		3,855,141		(119,981	)		3,735,160		(99,490	)		3,635,670		(113,960	)		3,521,710		(92,799	)		3,428,911		(84,153	)		3,344,758
	Business -
		Legacy Frontier		768,002		(7,855	)		760,147		(4,599	)		755,548		(5,511	)		750,037		(8,957	)		741,080		(7,666	)		733,414		(5,890	)		727,524		(6,431	)		721,093
		Acquired properties		1,448,057		(24,824	)		1,423,233		(24,672	)		1,398,561		(12,846	)		1,385,715		(16,747	)		1,368,968		(15,128	)		1,353,840		(20,413	)		1,333,427		(25,419	)		1,308,008
		Total business access lines		2,216,059		(32,679	)		2,183,380		(29,271	)		2,154,109		(18,357	)		2,135,752		(25,704	)		2,110,048		(22,794	)		2,087,254		(26,303	)		2,060,951		(31,850	)		2,029,101
	Total -
		Legacy Frontier		2,117,512		(34,700	)		2,082,812		(30,793	)		2,052,019		(28,810	)		2,023,209		(33,735	)		1,989,474		(31,094	)		1,958,380		(27,542	)		1,930,838		(27,897	)		1,902,941
		Acquired properties		4,193,137		(109,153	)		4,083,984		(126,753	)		3,957,231		(109,528	)		3,847,703		(91,459	)		3,756,244		(105,660	)		3,650,584		(91,560	)		3,559,024		(88,106	)		3,470,918
		Total access lines		6,310,649		(143,853	)		6,166,796		(157,546	)		6,009,250		(138,338	)		5,870,912		(125,194	)		5,745,718		(136,754	)		5,608,964		(119,102	)		5,489,862		(116,003	)		5,373,859

Frontier Communications Corporation
Pro Forma Combined Historical Other Operating Support Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																Actual					Actual					Actual					Actual					Actual
		December 31,				March 31,					June 30,					September 30,					December 31,					March 31,					June 30,					September 30,
		2009		Var.		2010		Var.			2010		Var.			2010		Var.			2010		Var.			2011		Var.			2011		Var.			2011
HSI subscribers
	Legacy Frontier: (1)
	DSL		635,947		8,113		644,060		3,427			647,487		3,244			650,731		1,435			652,166		3,215			655,381		3,325			658,706		3,822			662,528
	Wireless data customers		16,739		595		17,334		1,544			18,878		1,428			20,306		1,486			21,792		866			22,658		692			23,350		1,675			25,025
	Total		652,686		8,708		661,394		4,971			666,365		4,672			671,037		2,921			673,958		4,081			678,039		4,017			682,056		5,497			687,553
	Acquired properties:
	DSL		911,678		3,752		915,430		(20,750	)		894,680		(11,475	)		883,205		(1,024	)		882,181		12,159			894,340		8,972			903,312		13,086			916,398
	Fiber Optic		147,624		3,861		151,485		2,924			154,409		3,260			157,669		5,151			162,820		(4,863	)		157,957		(4,856	)		153,101		(3,054	)		150,047
	Wireless data customers		-		-		-		-			-		-			-		-			-		-			-		201			201		643			844
	Total		1,059,302		7,613		1,066,915		(17,826	)		1,049,089		(8,215	)		1,040,874		4,127			1,045,001		7,296			1,052,297		4,317			1,056,614		10,675			1,067,289
	Total HSI subscribers (1)		1,711,988		16,321		1,728,309		(12,855	)		1,715,454		(3,543	)		1,711,911		7,048			1,718,959		11,377			1,730,336		8,334			1,738,670		16,172			1,754,842
Video subscribers
	Direct Broadcast Satellite (DBS)
	Legacy Frontier		172,961		2,814		175,775		3,784			179,559		2,046			181,605		3,940			185,545		8,703			194,248		7,570			201,818		4,412			206,230
	Acquired properties		201,439		5,392		206,831		916			207,747		6,129			213,876		8,068			221,944		17,888			239,832		13,910			253,742		7,829			261,571
	Total DBS subscribers		374,400		8,206		382,606		4,700			387,306		8,175			395,481		12,008			407,489		26,591			434,080		21,480			455,560		12,241			467,801
	Fiber optic - acquired properties		110,999		3,296		114,295		2,943			117,238		2,922			120,160		3,797			123,957		(11,633	)		112,324		(13,666	)		98,658		(9,907	)		88,751
	Total video subscribers		485,399		11,502		496,901		7,643			504,544		11,097			515,641		15,805			531,446		14,958			546,404		7,814			554,218		2,334			556,552
(1)	Revised from the previously disclosed amounts to include wireless data customers.

Frontier Communications Corporation
Pro Forma Combined Historical ARPU Support Data
for the Three Quarters Ended June 30, 2010
and
Actual Financial and Operating Data
for the Five Quarters Ended September 30, 2011
																Actual					Actual				Actual					Actual					Actual
		December 31,				March 31,					June 30,					September 30,					December 31,				March 31,					June 30,					September 30,
		2009		Var.		2010		Var.			2010		Var.			2010		Var.			2010		Var.		2011		Var.			2011		Var.			2011
Average monthly total revenue per access line
	Legacy Frontier	$	81.35	$	1.16	$	82.51	$	0.71		$	83.22	$	0.67		$	83.89	$	(0.69	)	$	83.20	$	2.06	$	85.26	$	(0.08	)	$	85.18	$	0.04		$	85.22
	Acquired properties	$	75.15	$	1.25	$	76.40	$	(0.29	)	$	76.11	$	(0.08	)	$	76.03	$	(0.81	)	$	75.22	$	0.55	$	75.77	$	0.55		$	76.32	$	(0.20	)	$	76.12
	Total average monthly total revenue per access line	$	75.83	$	1.96	$	77.79	$	0.72		$	78.51	$	0.22		$	78.73	$	(0.75	)	$	77.98	$	1.09	$	79.07	$	0.35		$	79.42	$	(0.20	)	$	79.22
Average monthly customer revenue (1) per access line
	Legacy Frontier	$	67.16	$	1.26	$	68.42	$	1.85		$	70.27	$	0.33		$	70.60	$	(0.28	)	$	70.32	$	1.52	$	71.84	$	0.43		$	72.27	$	0.34		$	72.61
	Acquired properties	$	65.32	$	1.93	$	67.25	$	1.06		$	68.31	$	0.29		$	68.60	$	(0.65	)	$	67.95	$	0.01	$	67.96	$	0.72		$	68.68	$	0.11		$	68.79
	Total average monthly customer revenue (1) per
	access line	$	65.93	$	1.72	$	67.65	$	1.33		$	68.98	$	0.31		$	69.29	$	(0.52	)	$	68.77	$	0.54	$	69.31	$	0.63		$	69.94	$	0.20		$	70.14
(1)	Customer revenue is defined as total revenue less regulatory revenue. Regulatory revenue includes switched access and subsidies.