EX-99.1 2 brhc10016094_ex99-1.htm EXHIBIT 99.1
Exhibit 99.1

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
 
Reporting Period  9/1/20 - 9/30/20
 
Federal Tax I.D.  06-0619596
 

CORPORATE MONTHLY OPERATING REPORT

Required Documents
 
Form No.
 
Document
Attached
 
Explanation
Attached
Schedule of Cash Receipts and Disbursements
 
MOR-1
 
Yes
 
No
Bank Reconciliation (or copies of debtor's bank reconciliations)
 
MOR-1
 
Yes
 
No
Copies of bank statements[1]
           
Cash disbursements journals[1]
           
Statement of Operations
 
MOR-2
 
Yes
 
No
Balance Sheet
 
MOR-3
 
Yes
 
No
Status of Post-petition Taxes
 
MOR-4
 
Yes
 
No
Copies of IRS Form 6123 or payment receipt[1]
           
Copies of tax returns filed during reporting period[1]
           
Summary of Unpaid Post-Petition Debts
 
MOR-4
 
Yes
 
No
Listing of Aged Accounts Payable[1]
           
Accounts Receivable Aging
 
MOR-5
 
Yes
 
No
Payments to Insiders
 
MOR-6
 
Yes
 
No
Payments to Professionals
 
MOR-6
 
Yes
 
No
Debtor Questionnaire
 
MOR-7
 
Yes
 
No
             

Note 1: Full record is voluminous but can be provided upon request.

This Monthly Operating Report ("MOR") has been prepared solely for the purpose of complying with monthly reporting requirements applicable in the Debtors' chapter 11 cases and is in a format acceptable to the United States Trustee. The financial information contained herein is limited in scope and covers a limited time period. Moreover, such information is preliminary and unaudited, and is not necessarily prepared in accordance with U.S. GAAP.

I declare under penalty of perjury (28 U.S.C. Section 1746) that this report and the attached documents are true and correct to the best of my knowledge and belief.

/s/ Sheldon L. Bruha
 
October 20, 2020
Signature
 
Date
 
       
Sheldon L. Bruha, Executive Vice President and CFO
     

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
 
Reporting Period  9/1/20 - 9/30/20
 
Federal Tax I.D.  06-0619596
   
   

The report includes activity from the following Debtors and related case numbers:


LISTING OF DEBTOR ENTITIES

Debtor
 
Case
Number
 
Debtor
 
Case
Number
Citizens Capital Ventures Corp.
 
20-22477
 
Frontier Communications Of Indiana, LLC
 
20-22543
Citizens Directory Services Company L.L.C.
 
20-22478
 
Frontier Communications Of Iowa, LLC
 
20-22545
Citizens Louisiana Accounting Company
 
20-22479
 
Frontier Communications Of Lakeside, Inc.
 
20-22550
Citizens Newcom Company
 
20-22480
 
Frontier Communications Of Lakewood, LLC
 
20-22554
Citizens Newtel, LLC
 
20-22486
 
Frontier Communications Of Michigan, Inc.
 
20-22558
Citizens Pennsylvania Company LLC
 
20-22493
 
Frontier Communications Of Minnesota, Inc.
 
20-22561
Citizens SERP Administration Company
 
20-22497
 
Frontier Communications Of Mississippi LLC
 
20-22564
Citizens Telecom Services Company L.L.C.
 
20-22501
 
Frontier Communications Of Mt. Pulaski, Inc.
 
20-22567
Citizens Telecommunications Company  Of Minnesota, LLC
 
20-22519
 
Frontier Communications Of New York, Inc.
 
20-22571
Citizens Telecommunications Company Of California Inc.
 
20-22508
 
Frontier Communications Of Orion, Inc.
 
20-22572
Citizens Telecommunications Company Of Illinois
 
20-22514
 
Frontier Communications Of Oswayo River LLC
 
20-22482
Citizens Telecommunications Company Of Nebraska
 
20-22528
 
Frontier Communications Of Pennsylvania, LLC
 
20-22485
Citizens Telecommunications Company Of Nebraska LLC
 
20-22532
 
Frontier Communications Of Rochester, Inc.
 
20-22489
Citizens Telecommunications Company Of Nevada
 
20-22539
 
Frontier Communications Of Seneca-Gorham, Inc.
 
20-22491
Citizens Telecommunications Company Of New York, Inc.
 
20-22544
 
Frontier Communications Of Sylvan Lake, Inc.
 
20-22494
Citizens Telecommunications Company Of Tennessee L.L.C.
 
20-22553
 
Frontier Communications of the Carolinas LLC
 
20-22498
Citizens Telecommunications Company Of The White Mountains, Inc.
 
20-22481
 
Frontier Communications Of The South, LLC
 
20-22503
Citizens Telecommunications Company Of Utah
 
20-22487
 
Frontier Communications Of The Southwest Inc.
 
20-22505
Citizens Telecommunications Company Of West Virginia
 
20-22492
 
Frontier Communications Of Thorntown, LLC
 
20-22509
Citizens Utilities Capital L.P.
 
20-22496
 
Frontier Communications Of Virginia, Inc.
 
20-22513
Citizens Utilities Rural Company, Inc.
 
20-22502
 
Frontier Communications Of Wisconsin LLC
 
20-22518
Commonwealth Communication, LLC
 
20-22504
 
Frontier Communications Online And Long Distance Inc.
 
20-22522
Commonwealth Telephone Company LLC
 
20-22512
 
Frontier Communications Services Inc.
 
20-22527
Commonwealth Telephone Enterprises LLC
 
20-22516
 
Frontier Directory Services Company, LLC
 
20-22533
Commonwealth Telephone Management Services, Inc.
 
20-22521
 
Frontier Florida LLC
 
20-22537
CTE Holdings, Inc.
 
20-22526
 
Frontier Infoservices Inc.
 
20-22540
CTE Services, Inc.
 
20-22531
 
Frontier Midstates Inc.
 
20-22549
CTE Telecom, LLC
 
20-22536
 
Frontier Mobile LLC
 
20-22551
CTSI, LLC
 
20-22541
 
Frontier North Inc.
 
20-22556
CU Capital LLC
 
20-22546
 
Frontier Security Company
 
20-22560
CU Wireless Company LLC
 
20-22552
 
Frontier Services Corp.
 
20-22563
Electric Lightwave NY, LLC
 
20-22557
 
Frontier Southwest Incorporated
 
20-22484
Evans Telephone Holdings, Inc.
 
20-22562
 
Frontier Subsidiary Telco LLC
 
20-22490
Fairmount Cellular LLC
 
20-22566
 
Frontier Techserv, Inc.
 
20-22499
Frontier ABC LLC
 
20-22570
 
Frontier Telephone Of Rochester, Inc.
 
20-22507
Frontier California Inc.
 
20-22573
 
Frontier Video Services Inc.
 
20-22515
Frontier Communications - Midland, Inc.
 
20-22574
 
Frontier West Virginia Inc.
 
20-22524
Frontier Communications - Prairie, Inc.
 
20-22569
 
GVN Services
 
20-22530
Frontier Communications - Schuyler, Inc.
 
20-22483
 
N C C Systems, Inc.
 
20-22535
Frontier Communications Corporate Services Inc.
 
20-22488
 
Navajo Communications Co., Inc.
 
20-22542
Frontier Communications Corporation
 
20-22476
 
Newco West Holdings LLC
 
20-22548
Frontier Communications ILEC Holdings LLC
 
20-22495
 
Ogden Telephone Company
 
20-22555
Frontier Communications Of America, Inc.
 
20-22506
 
Phone Trends, Inc.
 
20-22475
Frontier Communications Of Ausable Valley, Inc.
 
20-22511
 
Rhinelander Telecommunications, LLC
 
20-22559
Frontier Communications Of Breezewood, LLC
 
20-22517
 
Rib Lake Cellular For Wisconsin RSA #3, Inc.
 
20-22565
Frontier Communications Of Canton, LLC
 
20-22520
 
Rib Lake Telecom, Inc.
 
20-22568
Frontier Communications of Delaware, Inc.
 
20-22525
 
SNET America, Inc.
 
20-22578
Frontier Communications Of Depue, Inc.
 
20-22529
 
TCI Technology & Equipment LLC
 
20-22575
Frontier Communications Of Georgia LLC
 
20-22534
 
The Southern New England Telephone Company
 
20-22576
Frontier Communications Of Illinois, Inc.
 
20-22538
 
Total Communications, Inc.
 
20-22577
             
Northwest Operations Debtor Entities[1]
           
Frontier Communications Northwest Inc.
 
20-22500
 
Citizens Telecommunications Company Of Idaho
 
20-22510
Citizens Telecommunications Company Of Oregon
 
20-22547
 
Citizens Telecommunications Company Of Montana
 
20-22523
             

Note 1: Pursuant to the order entered by the Bankruptcy Court approving the sale of the Company’s Northwest Operations, among other things, the chapter 11 cases of the following entities have been dismissed.
 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
   
Reporting Period  9/1/20 - 9/30/20
   
Federal Tax I.D.  06-0619596


MOR-1:  SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS[1]
           
Case
Number
Debtor
 
Cash
Receipts
 
Cash
Disbursements
20-22477
Citizens Capital Ventures Corp.
 
                                       $  -
 
                                       $  -
20-22478
Citizens Directory Services Company L.L.C.
 
                                           -
 
                                           -
20-22479
Citizens Louisiana Accounting Company
 
                                           -
 
                                           -
20-22480
Citizens Newcom Company
 
                                           -
 
                                           -
20-22486
Citizens Newtel, LLC
 
                                           -
 
                                           -
20-22493
Citizens Pennsylvania Company LLC
 
                                           -
 
                                           -
20-22497
Citizens SERP Administration Company
 
                                           -
 
                                           -
20-22501
Citizens Telecom Services Company L.L.C.
 
                         477,346,420
 
                         477,352,221
20-22519
Citizens Telecommunications Company  Of Minnesota, LLC
 
                                           -
 
                                           -
20-22508
Citizens Telecommunications Company Of California Inc.
 
                                           -
 
                                           -
20-22514
Citizens Telecommunications Company Of Illinois
 
                                           -
 
                                           -
20-22528
Citizens Telecommunications Company Of Nebraska
 
                                           -
 
                                           -
20-22532
Citizens Telecommunications Company Of Nebraska LLC
 
                                           -
 
                                           -
20-22539
Citizens Telecommunications Company Of Nevada
 
                                           -
 
                                           -
20-22544
Citizens Telecommunications Company Of New York, Inc.
 
                                           -
 
                                           -
20-22553
Citizens Telecommunications Company Of Tennessee L.L.C.
 
                                           -
 
                                           -
20-22481
Citizens Telecommunications Company Of The White Mountains, Inc.
 
                                           -
 
                                           -
20-22487
Citizens Telecommunications Company Of Utah
 
                                           -
 
                                           -
20-22492
Citizens Telecommunications Company Of West Virginia
 
                                           -
 
                                           -
20-22496
Citizens Utilities Capital L.P.
 
                                           -
 
                                           -
20-22502
Citizens Utilities Rural Company, Inc.
 
                                           -
 
                                           -
20-22504
Commonwealth Communication, LLC
 
                                           -
 
                                           -
20-22512
Commonwealth Telephone Company LLC
 
                                           -
 
                                           -
20-22516
Commonwealth Telephone Enterprises LLC
 
                                           -
 
                                           -
20-22521
Commonwealth Telephone Management Services, Inc.
 
                                           -
 
                                           -
20-22526
CTE Holdings, Inc.
 
                                           -
 
                                           -
20-22531
CTE Services, Inc.
 
                                           -
 
                                           -
20-22536
CTE Telecom, LLC
 
                                           -
 
                                           -
20-22541
CTSI, LLC
 
                                           -
 
                                           -
20-22546
CU Capital LLC
 
                                           -
 
                                           -
20-22552
CU Wireless Company LLC
 
                                           -
 
                                           -
20-22557
Electric Lightwave NY, LLC
 
                                           -
 
                                           -
20-22562
Evans Telephone Holdings, Inc.
 
                                           -
 
                                           -
20-22566
Fairmount Cellular LLC
 
                                           -
 
                                           -
20-22570
Frontier ABC LLC
 
                                           -
 
                                           -
20-22573
Frontier California Inc.
 
                                           -
 
                                           -
20-22574
Frontier Communications - Midland, Inc.
 
                                           -
 
                                           -
20-22569
Frontier Communications - Prairie, Inc.
 
                                           -
 
                                           -
20-22483
Frontier Communications - Schuyler, Inc.
 
                                           -
 
                                           -
20-22488
Frontier Communications Corporate Services Inc.
 
                                           -
 
                                           -
20-22476
Frontier Communications Corporation
 
                         652,073,774
 
                      1,250,434,027
20-22495
Frontier Communications ILEC Holdings LLC
 
                                  36,763
 
                         107,285,529
20-22506
Frontier Communications Of America, Inc.
 
                                           -
 
                                           -
20-22511
Frontier Communications Of Ausable Valley, Inc.
 
                                           -
 
                                           -
20-22517
Frontier Communications Of Breezewood, LLC
 
                                           -
 
                                           -
20-22520
Frontier Communications Of Canton, LLC
 
                                           -
 
                                           -
20-22525
Frontier Communications of Delaware, Inc.
 
                                           -
 
                                           -
20-22529
Frontier Communications Of Depue, Inc.
 
                                           -
 
                                           -
20-22534
Frontier Communications Of Georgia LLC
 
                                           -
 
                                           -
20-22538
Frontier Communications Of Illinois, Inc.
 
                                           -
 
                                           -
20-22543
Frontier Communications Of Indiana, LLC
 
                                           -
 
                                           -
20-22545
Frontier Communications Of Iowa, LLC
 
                                           -
 
                                           -
20-22550
Frontier Communications Of Lakeside, Inc.
 
                                           -
 
                                           -
20-22554
Frontier Communications Of Lakewood, LLC
 
                                           -
 
                                           -
20-22558
Frontier Communications Of Michigan, Inc.
 
                                           -
 
                                           -
20-22561
Frontier Communications Of Minnesota, Inc.
 
                                           -
 
                                           -


UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
 
Reporting Period  9/1/20 - 9/30/20
 
Federal Tax I.D.  06-0619596


MOR-1:  SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS[1]
           
Case
Number
Debtor
 
Cash
Receipts
 
Cash
Disbursements
20-22564
Frontier Communications Of Mississippi LLC
 
                                           -
 
                                           -
20-22567
Frontier Communications Of Mt. Pulaski, Inc.
 
                                           -
 
                                           -
20-22571
Frontier Communications Of New York, Inc.
 
                                           -
 
                                           -
20-22572
Frontier Communications Of Orion, Inc.
 
                                           -
 
                                           -
20-22482
Frontier Communications Of Oswayo River LLC
 
                                           -
 
                                           -
20-22485
Frontier Communications Of Pennsylvania, LLC
 
                                           -
 
                                           -
20-22489
Frontier Communications Of Rochester, Inc.
 
                                           -
 
                                           -
20-22491
Frontier Communications Of Seneca-Gorham, Inc.
 
                                           -
 
                                           -
20-22494
Frontier Communications Of Sylvan Lake, Inc.
 
                                           -
 
                                           -
20-22498
Frontier Communications of the Carolinas LLC
 
                                           -
 
                                           -
20-22503
Frontier Communications Of The South, LLC
 
                                           -
 
                                           -
20-22505
Frontier Communications Of The Southwest Inc.
 
                                           -
 
                                           -
20-22509
Frontier Communications Of Thorntown, LLC
 
                                           -
 
                                           -
20-22513
Frontier Communications Of Virginia, Inc.
 
                                           -
 
                                           -
20-22518
Frontier Communications Of Wisconsin LLC
 
                                  52,627
 
                                  25,126
20-22522
Frontier Communications Online And Long Distance Inc.
 
                                           -
 
                                           -
20-22527
Frontier Communications Services Inc.
 
                                           -
 
                                           -
20-22533
Frontier Directory Services Company, LLC
 
                                           -
 
                                           -
20-22537
Frontier Florida LLC
 
                                           -
 
                                           -
20-22540
Frontier Infoservices Inc.
 
                                           -
 
                                           -
20-22549
Frontier Midstates Inc.
 
                                           -
 
                                           -
20-22551
Frontier Mobile LLC
 
                                           -
 
                                           -
20-22556
Frontier North Inc.
 
                                           -
 
                                           -
20-22560
Frontier Security Company
 
                                           -
 
                                           -
20-22563
Frontier Services Corp.
 
                                           -
 
                                           -
20-22484
Frontier Southwest Incorporated
 
                                           -
 
                                           -
20-22490
Frontier Subsidiary Telco LLC
 
                                           -
 
                                           -
20-22499
Frontier Techserv, Inc.
 
                                           -
 
                                           -
20-22507
Frontier Telephone Of Rochester, Inc.
 
                             2,561,877
 
                             2,562,000
20-22515
Frontier Video Services Inc.
 
                                           -
 
                                           -
20-22524
Frontier West Virginia Inc.
 
                                           -
 
                                           -
20-22530
GVN Services
 
                                           -
 
                                           -
20-22535
N C C Systems, Inc.
 
                                           -
 
                                           -
20-22542
Navajo Communications Co., Inc.
 
                                           -
 
                                           -
20-22548
Newco West Holdings LLC
 
                                           -
 
                                           -
20-22555
Ogden Telephone Company
 
                                           -
 
                                           -
20-22475
Phone Trends, Inc.
 
                                           -
 
                                           -
20-22559
Rhinelander Telecommunications, LLC
 
                                           -
 
                                           -
20-22565
Rib Lake Cellular For Wisconsin RSA #3, Inc.
 
                                           -
 
                                           -
20-22568
Rib Lake Telecom, Inc.
 
                                           -
 
                                           -
20-22578
SNET America, Inc.
 
                                           -
 
                                           -
20-22575
TCI Technology & Equipment LLC
 
                                           -
 
                                           -
20-22576
The Southern New England Telephone Company
 
                                           -
 
                                           -
20-22577
Total Communications, Inc.
 
                             3,572,538
 
                             3,529,885
           
Northwest Operations Debtor Entities
       
20-22500
Frontier Communications Northwest Inc.
 
                                           -
 
                                           -
20-22547
Citizens Telecommunications Company Of Oregon
 
                                           -
 
                                           -
20-22510
Citizens Telecommunications Company Of Idaho
 
                                           -
 
                                           -
20-22523
Citizens Telecommunications Company Of Montana
 
                                           -
 
                                    5,396
           
Total
   
                   $ 1,135,643,999
 
                   $ 1,841,194,183
           
           

Note 1: Includes cash receipts and disbursements related to third party transactions as well as intercompany transfers between Debtors.

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)

Reporting Period  9/1/20 - 9/30/20

Federal Tax I.D.  06-0619596


MOR-1:  BANK ACCOUNT RECONCILIATIONS[1]
                     
Case
Number
 
Legal Entity
 
Institution
 
Type of Account
 
Account
Number[2]
 
Ending Bank Balance
 20-22476
 
Frontier Communications Corporation
 
JPMorgan Asset Management
 
Money Market Fund
 
x1091
 
         $ 406,806,570
 20-22495
 
Frontier Communications ILEC Holdings LLC
 
JPMorgan Asset Management
 
Money Market Fund
 
x4650
 
            738,937,470
 20-22476
 
Frontier Communications Corporation
 
Wells Fargo Bank, N.A.
 
Money Market Fund
 
x6390
 
            573,532,452
 20-22476
 
Frontier Communications Corporation
 
JPMorgan Chase Bank, N.A.
 
Restricted Cash
 
x0413
 
              48,787,079
 20-22476
 
Frontier Communications Corporation
 
JPMorgan Chase Bank, N.A.
 
Primary Concentration
 
x1846
 
              10,702,483
 20-22476
 
Frontier Communications Corporation
 
HSBC Bank USA, N.A.
 
Sub-Concentration
 
x6485
 
              15,724,932
 20-22476
 
Frontier Communications Corporation
 
Fifth Third Bank
 
Sub-Concentration & Collection
 
x3292
 
                6,426,352
 20-22476
 
Frontier Communications Corporation
 
HSBC Bank USA, N.A.
 
Disbursement
 
x9737
 
                5,000,079
 20-22476
 
Frontier Communications Corporation
 
HSBC Bank USA, N.A.
 
Disbursement
 
x5392
 
                1,536,633
 20-22476
 
Frontier Communications Corporation
 
HSBC Bank USA, N.A.
 
Disbursement
 
x3446
 
                3,950,911
 20-22495
 
Frontier Communications ILEC Holdings LLC
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x1087
 
                1,098,056
 20-22476
 
Frontier Communications Corporation
 
JPMorgan Chase Bank, N.A.
 
Disbursement
 
x9544
 
                   900,844
 20-22476
 
Frontier Communications Corporation
 
JPMorgan Chase Bank, N.A.
 
Disbursement
 
x6388
 
                   333,592
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
HSBC Bank USA, N.A.
 
Collection
 
x8011
 
                   200,256
 20-22577
 
Total Communications, Inc.
 
TD Bank, N.A.
 
Local / Sub-Concentration
 
x9625
 
                   131,975
 20-22476
 
Frontier Communications Corporation
 
JPMorgan Chase Bank, N.A.
 
Disbursement
 
x9551
 
                   100,128
 20-22476
 
Frontier Communications Corporation
 
JPMorgan Chase Bank, N.A.
 
Disbursement
 
x9536
 
                3,969,415
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
Wells Fargo Bank, N.A.
 
Sub-Concentration & Collection
 
x6027
 
                     31,004
 20-22476
 
Frontier Communications Corporation
 
HSBC Bank USA, N.A.
 
Disbursement
 
x5406
 
                     50,518
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
HSBC Bank USA, N.A.
 
Collection
 
x9765
 
                     50,085
 20-22476
 
Frontier Communications Corporation
 
JPMorgan Chase Bank, N.A.
 
Disbursement
 
x9569
 
                     35,409
 20-22563
 
Frontier Services Corp.
 
JPMorgan Chase Bank, N.A.
 
Local / Captive Insurance
 
x7809
 
                     25,850
 20-22476
 
Frontier Communications Corporation
 
HSBC Bank USA, N.A.
 
Collection
 
x5870
 
                     20,278
 20-22507
 
Frontier Telephone Of Rochester, Inc.
 
HSBC Bank USA, N.A.
 
Collection
 
x7702
 
                     20,552
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
PNC Bank, N.A.
 
Sub-Concentration & Collection
 
x0723
 
                     19,468
 20-22518
 
Frontier Communications Of Wisconsin LLC
 
Associated Bank, N.A.
 
Local / Depository
 
x2166
 
                     38,798
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
Associated Bank, N.A.
 
Local / Depository
 
x2071
 
                       8,993
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
Norwich Telops Federal Credit Union
 
Local / Depository
 
x4523
 
                       5,230
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x7638
 
                       6,916
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x2529
 
                             -
 20-22476
 
Frontier Communications Corporation
 
BlackRock Investments, Inc.
 
Money Market Fund
 
x2605
 
                             -
 20-22476
 
Frontier Communications Corporation
 
Deutsche Bank – DWS
 
Money Market Fund
 
x2495
 
                             -
 20-22476
 
Frontier Communications Corporation
 
Deutsche Bank AG
 
Local / Restricted Cash
 
x0024
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
Fifth Third Bank
 
Collection
 
x7963
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
Fifth Third Bank
 
Collection
 
x3872
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
Fifth Third Bank
 
Collection
 
x0349
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
Fifth Third Bank
 
Collection
 
x2523
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
Fifth Third Bank
 
Collection
 
x2531
 
                             -
 20-22476
 
Frontier Communications Corporation
 
Goldman Sachs & Co
 
Money Market Fund
 
x8515
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x8819
 
                             -
 20-22576
 
The Southern New England Telephone Company
 
JPMorgan Chase Bank, N.A.
 
Local / Reserved
 
x8119
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x9829
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x9837
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x9845
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x1867
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x1913
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x8559
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x8674
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x8682
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x8751
 
                             -
 20-22476
 
Frontier Communications Corporation
 
JPMorgan Chase Bank, N.A.
 
Disbursement
 
x6615
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x7977
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
JPMorgan Chase Bank, N.A.
 
Collection
 
x8314
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
M & T Bank
 
Sub-Concentration
 
xxxx
 
                             -
 20-22507
 
Frontier Telephone Of Rochester, Inc.
 
M & T Bank
 
Collection
 
x2596
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
M & T Bank
 
Collection
 
x3596
 
                             -
 20-22476
 
Frontier Communications Corporation
 
Morgan Stanley
 
Money Market Fund
 
x0280
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
PNC Bank, N.A.
 
Collection
 
x0731
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
Wells Fargo Bank, N.A.
 
Collection
 
x1885
 
                             -
 20-22501
 
Citizens Telecom Services Company L.L.C.
 
Wells Fargo Bank, N.A.
 
Collection
 
x4599
 
                             -
 20-22476
 
Frontier Communications Corporation
 
Deutsche Bank AG
 
Local / Drawdown
 
x0032
 
                            (0)
Total Bank Balance (incl. restricted cash)
                 $ 1,818,452,327


UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
 
Case No.  20-22476 (RDD)

 
Reporting Period  9/1/20 - 9/30/20

 
Federal Tax I.D.  06-0619596


MOR-1:  BANK ACCOUNT RECONCILIATIONS[1]
                     
Case
Number
 
Legal Entity
 
Institution
 
Type of Account
 
Account
Number[2]
 
Ending Bank Balance
   
Bank-to-Book Reconciliation:
 
Total Bank Balance
$ 1,818,452,327
(+) Receipts in Transit
 6,431,597
(-) Restricted Cash
(58,319,531)
   
Cash and Cash Equivalents - Book
$ 1,766,564,393
   

Note 1: Copies of Bank Statements and Cash Disbursement journals are available upon request.
Note 2: Accounts listed as "xxxx" have account numbers of 6 or fewer digits and have been excluded for confidentiality purposes.


UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK
 
In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
 
Reporting Period  9/1/20 - 9/30/20
 
Federal Tax I.D.  06-0619596
   
   


MOR-2:  STATEMENT OF OPERATIONS (UNAUDITED)
($ 000s)
   
     
   
9/1/20 - 9/30/20
     
Revenue
 
$ 569,796
     
Cost of Services
 
(71,318)
Other O&M Expenses
 
(268,452)
Taxes Other Than Income
 
(8,430)
     
Total Operating & Maintenance Expense
 
($ 348,199)
     
Depreciation and Amortization
 
(133,039)
Other Income (Loss)
 
(57,593)
     
Income from Operations
 
$ 30,965
     
Interest Expense
 
(41,836)
Income Taxes
 
39,840
     
Net Income
 
$ 28,969
     


UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
 
Reporting Period  9/1/20 - 9/30/20
 
Federal Tax I.D.  06-0619596


MOR-3:  BALANCE SHEET (UNAUDITED)
 
($ 000s)
 
 
As of 9/30/20
Current Assets:
 
Cash and Cash Equivalents
$ 56,701
Temporary Investments
1,709,864
Accounts Receivable, Net
562,415
Prepayments
104,766
Other Current Assets
203,772
   
Total Current Assets
$ 2,637,518
   
Property, Plant, & Equipment, Net
12,857,502
   
Other Assets:
 
Goodwill
(0)
Intangibles
756,619
Notes Receivable
-
Unamortized Debt Issuance Costs
-
Restricted Cash
58,317
Other Deferred Debits
118,620
Receivable from Associated Companies
(0)
Investment in Associated Companies
(0)
Other Assets
357,023
   
Total Assets
$ 16,785,599
   
Current Liabilities:
 
Total Accounts Payable
582,424
Current Portion of Long-Term Debt
5,701,210
Advanced Billing
213,935
Customers' Deposits
6,248
Interest Accrued
12,870
Accrued Taxes
239,281
Current Pension & OPEB Liabilities
42,853
Other Current & Accr Liabilities
318,622
   
Total Current Liabilities
$ 7,117,444
   
Other Liabilities:
 
Customer Advances for Construction
7,130
Other Payables
351,667
Deferred Income Taxes
324,536
Other Deferred Credits
29,497
Long Term Pension & OPEB Liabilities
2,293,070
Payables to Associated Companies
0
Advances from Associated Companies
(0)
Total Long-Term Debt
-
Contributions in Aid of Construction
10,201
Liabilities Subject to Compromise[1]
11,601,346
   
Total Liabilities
$ 21,734,892
   
Equity:
 
Common Stock Series B
26,506
Preferred Stock
-
Additional Paid In Capital
4,790,167
Net Retained Earnings
(8,948,566)
Unrealized Gain (Loss)
(831,526)
Reduction to Equity
28,431
Treasury  Stock
(14,306)
   
Total Equity
($ 4,949,293)
   
Total Liability & Equity
$ 16,785,599
   
 
 
Note 1: The Debtors are currently working with their independent auditor to determine the proper balance and reporting for Liabilities Subject to Compromise. Once determined, certain liabilities are likely to be reclassified to/from Current and Other Liabilities to/from Liabilities Subject to Compromise.


UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
 
Reporting Period  9/1/20 - 9/30/20
 
Federal Tax I.D.  06-0619596


MOR-4:  STATUS OF POST-PETITION TAXES

Office of the US Trustee:

Re: Monthly Operating Report Attestation Regarding Post Petition Taxes

The Debtors, Frontier Communications Corporation, and its affiliate Debtors hereby submit this attestation regarding post petition taxes. All post petition taxes, which are not subject to dispute or reconciliation, are current. There are no material disputes or reconciliations.

/s/ Sheldon L. Bruha
 
October 20, 2020
Signature
 
Date
     
Sheldon L. Bruha, Executive Vice President and CFO
   



UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
 
Reporting Period  9/1/20 - 9/30/20
 
Federal Tax I.D.  06-0619596


MOR-4:  SUMMARY OF UNPAID POST-PETITION DEBTS[1][2]
($ 000s)
                       
                         
Post-Petition Debts
 
Current
 
1 - 30
 
31 - 60
 
61 - 90
 
90+
 
Total
Trade Accounts Payable[3]
 
$ 134,591
 
$ 3,284
 
$ 123
 
$ 525
 
$ 33
 
$ 138,555
Other Accruals
 
443,869
 
 
 
 
 
 
 
 
 
443,869
Total Accounts Payable
 
$ 578,460
 
$ 3,284
 
$ 123
 
$ 525
 
$ 33
 
$ 582,424
                         
Advanced Payments and Customer Deposits
 
220,183
 
 
 
 
 
 
 
 
 
220,183
Interest Accrued
 
12,870
 
 
 
 
 
 
 
 
 
12,870
Taxes Accrued
 
239,281
 
 
 
 
 
 
 
 
 
239,281
Other Current & Accr Liabilities
 
318,622
 
 
 
 
 
 
 
 
 
318,622
Other Payables - Long Term
 
351,667
 
 
 
 
 
 
 
 
 
351,667
                         
Total
 
$ 1,369,417
 
$ 3,284
 
$ 123
 
$ 525
 
$ 33
 
$ 1,725,048
                         

Note 1: Excludes Long-Term Debt, Pension and OPEB, as well as other deferrals.
       
Note 2: The Debtors are currently working with their independent auditor to determine the proper balance and reporting for Liabilities Subject to Compromise. Once determined, certain liabilities are likely to be reclassified to/from Current and Other Liabilities to/from Liabilities Subject to Compromise.
Note 3: Amounts reflected as past due pertain to invoices which are being evaluated by the Debtors.  Once evaluation is complete, these invoices will be paid or reclassified as pre-petition liabilities.


UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
 
Reporting Period  9/1/20 - 9/30/20
 
Federal Tax I.D.  06-0619596


MOR-5:  ACCOUNTS RECEIVABLE AGING
($ 000s)
                 
                   
 
Current
 
31 - 60
 
61 - 90
 
90+
 
Total
Gross Receivables
$ 410,208
 
$ 68,062
 
$ 24,430
 
$ 193,004
 
$ 695,704
Less: Allowances and Reserves
 
 
 
 
 
 
(133,289)
 
(133,289)
                   
Net Receivable Balance
$ 410,208
 
$ 68,062
 
$ 24,430
 
$ 59,716
 
$ 562,415


UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
 
Reporting Period  9/1/20 - 9/30/20
 
Federal Tax I.D.  20-22476


MOR-6:  PAYMENTS TO INSIDERS[1]

Insider Name
 
Title
 
Type of
Payment
 
Amount Paid
During Period
 
Total Paid
to Date
Bernard Han
 
President & CEO
 
Compensation
 
$ 108,333
 
$ 1,876,752
Bernard Han
 
President & CEO
 
Expense Reimbursment
 
-
 
7,382
John Lass[2]
 
EVP, Chief Transformation Officer
 
Compensation
 
421,810
 
924,141
John Lass
 
EVP, Chief Transformation Officer
 
Expense Reimbursment
 
-
 
7,389
Steve Gable
 
EVP, Chief Technology Officer
 
Compensation
 
45,833
 
651,924
Kenneth Arndt
 
EVP, Chief Operations Officer
 
Compensation
 
50,000
 
690,580
Mark Nielsen
 
EVP, Chief Legal Officer & Secretary
 
Compensation
 
75,000
 
853,267
Elisa Bannon-Jones[2]
 
EVP, Chief HR Officer
 
Compensation
 
320,115
 
667,537
Sheldon Bruha
 
EVP, Chief Financial Officer
 
Compensation
 
45,833
 
614,145
Giovanni Maduri[2]
 
EVP, Chief Customer Officer
 
Compensation
 
454,567
 
1,169,065
Robert Schriesheim
 
Director
 
Fees
 
250,000
 
670,000
Kevin Beebe
 
Director
 
Fees
 
-
 
150,000
Mohsin Meghji
 
Director
 
Fees
 
-
 
150,000
Paul Keglevic
 
Director
 
Fees
 
-
 
150,000
Diana Ferguson
 
Director
 
Fees
 
-
 
58,750
Edward Fraioli
 
Director
 
Fees
 
-
 
60,000
Pamela Reeve
 
Director
 
Fees
 
-
 
97,500
Peter Bynoe
 
Director
 
Fees
 
-
 
57,500
John Stratton
 
Board Observer
 
Fees
 
-
 
159,341
Patrick Bartels
 
Board Observer
 
Fees
 
-
 
159,341
                 
Total Payments to Insiders
 
 
 
 
 
$ 1,771,492
 
$ 9,174,614
                 

Note 1: Appearance on this Schedule does not constitute admission that the individual is an Insider.  The parties identified as “insiders” have been included for informational purposes only. The inclusion of a party as an “insider” herein is not an acknowledgement or concession that such party is an insider under any applicable law. The payments to insiders disclosed herein only reflect payments made during the reporting period including payments made on account of prepetition obligations pursuant to the relief granted under the First Day Motions.
 
Note 2: Payments to these individuals in the current period include severance.

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK
 
In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
 
Reporting Period  9/1/20 - 9/30/20
 
Federal Tax I.D.  06-0619596


MOR-6:  PAYMENTS TO RETAINED PROFESSIONALS[1]

Retained Professional
 
Role
 
Amount Paid
During Period
 
Total Paid
to Date
Kirkland & Ellis LLP
 
Debtor Restructuring Counsel
 
$ 3,039,063
 
$ 7,924,758
FTI Consulting, Inc.
 
Debtor Financial Advisor
 
-
 
7,326,175
Communications Media Advisors, LLC
 
Debtor Technical Advisor
 
822,052
 
2,198,471
Delta Partners
 
Debtor Technical Advisor
 
660,444
 
1,295,324
Evercore Group L.L.C.
 
Debtor Investment Banker
 
-
 
-
Ernst & Young
 
Debtor Tax Advisor
 
232,677
 
469,062
KPMG
 
Debtor Tax Advisor
 
1,814,555
 
2,944,625
Prime Clerk
 
Claims Agent
 
396,111
 
6,387,389
PwC
 
Debtor Tax Advisor
 
-
 
-
Wilkinson Barker Knauer
 
Debtor Regulatory Counsel
 
10,536
 
164,039
Willkie Farr
 
Debtor Conflicts Counsel
 
-
 
-
Deloitte
 
Debtor Tax Advisor
 
-
 
-
Cravath, Swaine & Moore LLP
 
Debtor Divestiture Counsel
 
-
 
149,387
Kramer Levin Naftalis & Frankel LLP
 
UCC Counsel
 
715,294
 
2,992,454
Alvarez & Marsal North America, LLC
 
UCC Financial Advisor
 
184,650
 
933,486
UBS Securities LLC
 
UCC Investment Banker
 
218,227
 
218,227
             
Total Payments to Retained Professionals
 
 
 
$ 8,093,609
 
$ 33,003,397

Note 1: Includes all professionals with approved or pending retention applications.


UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK
 
In re: FRONTIER COMMUNICATIONS CORPORATION, et al.
Case No.  20-22476 (RDD)
 
Reporting Period  9/1/20 - 9/30/20
 
Federal Tax I.D.  06-0619596


MOR-7:  DEBTOR QUESTIONNAIRE

 

Answer
Question
 
Yes
 
No
Have any assets been sold or transferred outside the normal course of business this reporting period?
 
 
 
X
Have any funds been disbursed from any account other than a debtor in possession account this reporting period?
 
 
 
X
Is the Debtor delinquent in the timely filing of any post-petition tax returns?
 
 
 
X
Are workers compensation, general liability or other necessary insurance coverages expired or cancelled, or has the debtor received notice of expiration or cancellation of such policies?
 
 
 
X
Is the Debtor delinquent in paying any insurance premium payment?
 
 
 
X
Have any payments been made on pre-petition liabilities this reporting period?
 
X[1]
 
 
Are any post petition receivables (accounts, notes or loans) due from related parties?
 
 
 
X[2]
Are any post petition payroll taxes past due?
 
 
 
X
Are any post petition State or Federal income taxes past due?
 
 
 
X
Are any post petition real estate taxes past due?
 
 
 
X
Are any other post petition taxes past due?
 
 
 
X
Have any pre-petition taxes been paid during this reporting period?
 
X[1]
 
 
Are any amounts owed to post petition creditors delinquent?
 
 
 
X[3]
Are any wage payments past due?
 
 
 
X
Have any post petition loans been received by the Debtor from any party?
 
 
 
X
Is the Debtor delinquent in paying any U.S. Trustee fees?
 
 
 
X
Is the Debtor delinquent with any court ordered payments to attorneys or other professionals?
 
 
 
X
Have the owners or shareholders received any compensation outside of the normal course of business?
 
 
 
X
         

Note 1: Pursuant to the relief requested under the various First Day Motions and their respective orders, certain payments have been made on prepetition
obligations as outlined in various motions (e.g. wages, customer programs, insurance, content, taxes & regulatory, critical vendors, lien claimants and 503(b)(9) claimants).
 
Note 2: The Debtors operate a centralized cash management system which generates intercompany payable balances between the Debtor entities.  These are generated in the normal course.
 
Note 3: Per MOR-4, trade payables reflected as past due pertain to invoices which are being evaluated by the Debtors.  Once evaluation is complete, these invoices will be paid or reclassified as pre-petition liabilities.