|   |  Frontier Communications |
|--------|-------------------------------|
|   | 3 High Ridge Park             |
|   | Stamford, CT 06905            |
|   | 203.614.5600                  |
|   | www.frontier.com              |

|   |
|--------|
|   | •  Strong new broadband subscriber growth of 28,200; greater than full year 2012 |
|   | •  Residential customer retention improved by 38% quarter over quarter; 57% year over year |
|   | •  First quarter operating cash flow margin maintained at 47% |
|   | •  Net expense reductions of $100 million on track for 2013 |
|   | •  Dividend payout ratio of 48% |
|   | •  2013 guidance for cash flow, capital expenditures and cash taxes reaffirmed |

----

----

----

----

----

| INVESTOR CONTACT:                  |   |   | MEDIA CONTACT:               |
|------------------------------------|--------|--------|------------------------------|
| Luke Szymczak                      |   |   | Brigid Smith                 |
| Vice President, Investor Relations |   |   | AVP Corporate Communications |
| (203) 614-5044                     |   |   | (203) 614-5042               |
| luke.szymczak@FTR.com              |   |   | brigid.smith@FTR.com         |
|                               |   |   |                         |

----

|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |
|--------------------------------------------------------------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-----------------------|--------|--------|--------------|-----------|--------|-----------|--------|
| Frontier Communications Corporation                                      |                                                                                                                                                                                                                                   |
| Consolidated Financial Data                                              |                                                                                                                                                                                                                                   |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |
|                                                                     |                                                                                                                                                                                                                                   |   | For the quarter ended |   |
|                                                                     |                                                                                                                                                                                                                                   |   | March 31,             |   |   | December 31, |      |   | March 31, |   |
| (Amounts in thousands, except per share amounts)                         |                                                                                                                                                                                                                                   | 2013   |                  |   | 2012   |         |      | 2012   |      |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |
| Income Statement Data                                                    |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |
|   Revenue                                                      |                                                                                                                                                                                                                                   | $      | 1,205,396             |   |   | $            | 1,232,553 |   |      | $      | 1,268,054 |   |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |   |
|   Network access expenses                                      |                                                                                                                                                                                                                                   |   | 109,398               |   |   |         | 108,535   |   |      |   | 115,569 |   |
|   Other operating expenses (1)                                 |                                                                                                                                                                                                                                   |   | 541,499               |   |   |         | 570,711   |   |      |   | 551,583 |   |
|   Depreciation and amortization                                |                                                                                                                                                                                                                                   |   | 303,675               |   |   |         | 304,044   |   |      |   | 357,300 |   |
|   Integration costs (2)                                        |                                                                                                                                                                                                                                   |   | -                     |   |   |         | 13,533    |   |      |   | 35,144 |   |
|   Total operating expenses                                     |                                                                                                                                                                                                                                   |   | 954,572               |   |   |         | 996,823   |   |      |   | 1,059,596 |   |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |   |
|   Operating income                                             |                                                                                                                                                                                                                                   |   | 250,824               |   |   |         | 235,730   |   |      |   | 208,458 |   |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |   |
|   Losses on early extinguishment of debt                       |                                                                                                                                                                                                                                   |   | -                     |   |   |         | (19,300   | )      |      |   | - |   |
|   Investment and other income, net                             |                                                                                                                                                                                                                                   |   | 4,654                 |   |   |         | 1,138     |   |      |   | 5,588 |   |
|   Interest expense                                             |                                                                                                                                                                                                                                   |   | 171,420               |   |   |         | 178,881   |   |      |   | 164,862 |   |
|   Income before income taxes                                   |                                                                                                                                                                                                                                   |   | 84,058                |   |   |         | 38,687    |   |      |   | 49,184 |   |
|   Income tax expense                                           |                                                                                                                                                                                                                                   |   | 33,275                |   |   |         | 9,488     |   |      |   | 18,694 |   |
| Net income  (2)                                                |                                                                                                                                                                                                                                   |   | 50,783                |   |   |         | 29,199    |   |      |   | 30,490 |   |
| Less:  Income attributable to the noncontrolling interest in a |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |
|                                                                     | partnership                                                                                                                                                                                                                            |   |                  | 2,643  |   |         |      | 4,320  |      |   |   | 3,722 |   |
| Net income attributable to common shareholders of Frontier               |                                                                                                                                                                                                                                   | $      | 48,140                |   |   | $            | 24,879    |   |      | $      | 26,768 |   |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |   |
| Weighted average shares outstanding                                      |                                                                                                                                                                                                                                   |   | 991,873               |   |   |         | 991,316   |   |      |   | 988,873 |   |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |   |
| Basic net income per share attributable to                               |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |
|                                                                     | common shareholders of Frontier (3)                                                                                                                                                                                                    |   | $                     | 0.05   |   |         | $         | 0.02   |      |   | $ | 0.03 |   |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |   |
| Non-GAAP adjusted net income per share                                   |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |
|                                                                     | attributable to common shareholders of Frontier (3) (4)                                                                                                                                                                                |   | $                     | 0.05   |   |         | $         | 0.06   |      |   | $ | 0.05 |   |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |   |
| Capital expenditures - Business operations                               |                                                                                                                                                                                                                                   | $      | 189,009               |   |   | $            | 177,300   |   |      | $      | 208,522 |   |
| Capital expenditures - Integration activities                            |                                                                                                                                                                                                                                   |   | -                     |   |   |         | 15,329    |   |      |   | 15,731 |   |
| Operating cash flow, as adjusted (4)                                     |                                                                                                                                                                                                                                   |   | 561,932               |   |   |         | 574,368   |   |      |   | 619,834 |   |
| Free cash flow (4)                                                       |                                                                                                                                                                                                                                   |   | 206,207               |   |   |         | 221,984   |   |      |   | 253,160 |   |
| Dividends paid                                                           |                                                                                                                                                                                                                                   |   | 99,812                |   |   |         | 99,843    |   |      |   | 99,851 |   |
| Dividend payout ratio (5)                                                |                                                                                                                                                                                                                                   |   | 48                    | %      |   |         | 45        | %      |      |   | 39 | % |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |   |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |   |
|                                                                     |                                                                                                                                                                                                                                   |   |                  |   |   |         |      |   |      |   |   |   |   |
| (1)                                                                      | Includes severance costs of $2.4 million, $17.2 million and $6.5 million for the quarters ended March 31, 2013, December 31, 2012 and March 31, 2012, respectively.                                                                    |   |
| (2)                                                                      | Reflects integration costs of $13.5 million ($9.1 million or $0.01 per share after tax) and $35.1 million ($21.7 million or $0.02 per share after tax) for the quarters ended December 31, 2012 and March 31, 2012, respectively. |   |
| (3)                                                                      | Calculated based on weighted average shares outstanding.                                                                                                                                                                               |   |                  |   |   |         |      |   |      |   |   |   |   |
| (4)                                                                      | Reconciliations to the most comparable GAAP measures are presented in Schedules A and B at the end of these tables.                                                                                                                    |   |                  |
| (5)                                                                      | Represents dividends paid divided by free cash flow, as defined in Schedule A.                                                                                                                                                         |   |                  |   |   |         |      |   |      |   |   |   |   |

----

| Frontier Communications Corporation                                                                                                                                                                                                                                                                                                                                                                                     |                                                                                                                                                                                                                                                      |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| Consolidated Financial and Operating Data                                                                                                                                                                                                                                                                                                                                                                               |                                                                                                                                                                                                                                                      |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   | For the quarter ended |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   | March 31, |   |   | December 31, |   |   | March 31, |   |
| (Amounts in thousands, except operating data)                                                                                                                                                                                                                                                                                                                                                                           |                                                                                                                                                                                                                                                      | 2013 |   |   | 2012 |   |   | 2012 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |
| Selected Income Statement Data                                                                                                                                                                                                                                                                                                                                                                                          |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |
| Revenue:                                                                                                                                                                                                                                                                                                                                                                                                                |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Local and long distance services                                                                                                                                                                                                                          |   | $ | 525,944 |   |   | $ | 542,538 |   |   | $ | 576,242 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Data and internet services                                                                                                                                                                                                                                |   |   | 454,836 |   |   |   | 453,493 |   |   |   | 443,883 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Other                                                                                                                                                                                                                                                     |   |   | 82,358 |   |   |   | 90,503 |   |   |   | 90,860 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |            Customer revenue                                                                                                                                                                        |   |   | 1,063,138 |   |   |   | 1,086,534 |   |   |   | 1,110,985 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Switched access and subsidy                                                                                                                                                                                                                               |   |   | 142,258 |   |   |   | 146,019 |   |   |   | 157,069 |   |
| Total revenue                                                                                                                                                                                                                                                                                                                                                                                                           |                                                                                                                                                                                                                                                      | $ | 1,205,396 |   |   | $ | 1,232,553 |   |   | $ | 1,268,054 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
| Other Financial and Operating Data                                                                                                                                                                                                                                                                                                                                                                                      |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
| Revenue:                                                                                                                                                                                                                                                                                                                                                                                                                |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Business                                                                                                                                                                                                                                                  |   | $ | 548,340 |   |   | $ | 564,919 |   |   | $ | 569,088 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Residential                                                                                                                                                                                                                                               |   |   | 514,798 |   |   |   | 521,615 |   |   |   | 541,897 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |            Customer revenue                                                                                                                                                                        |   |   | 1,063,138 |   |   |   | 1,086,534 |   |   |   | 1,110,985 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Switched access and subsidy                                                                                                                                                                                                                               |   |   | 142,258 |   |   |   | 146,019 |   |   |   | 157,069 |   |
| Total revenue                                                                                                                                                                                                                                                                                                                                                                                                           |                                                                                                                                                                                                                                                      | $ | 1,205,396 |   |   | $ | 1,232,553 |   |   | $ | 1,268,054 |   |
| Customers                                                                                                                                                                                                                                                                                                                                                                                                               |                                                                                                                                                                                                                                                      |   | 3,140,281 |   |   |   | 3,173,169 |   |   |   | 3,341,060 |   |
| Business customer metrics:                                                                                                                                                                                                                                                                                                                                                                                              |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Customers                                                                                                                                                                                                                                                 |   |   | 281,052 |   |   |   | 286,106 |   |   |   | 302,142 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Revenue                                                                                                                                                                                                                                                   |   | $ | 548,340 |   |   | $ | 564,919 |   |   | $ | 569,088 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Average monthly business revenue per customer                                                                                                                                                                                                             |   | $ | 644.55 |   |   | $ | 652.14 |   |   | $ | 619.88 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
| Residential customer metrics:                                                                                                                                                                                                                                                                                                                                                                                           |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Customers                                                                                                                                                                                                                                                 |   |   | 2,859,229 |   |   |   | 2,887,063 |   |   |   | 3,038,918 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Revenue                                                                                                                                                                                                                                                   |   | $ | 514,798 |   |   | $ | 521,615 |   |   | $ | 541,897 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Average monthly residential revenue per customer (1)                                                                                                                                                                                                      |   | $ | 58.82 |   |   | $ | 58.54 |   |   | $ | 57.83 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    | Customer monthly churn                                                                                                                                                                                                                                    |   |   | 1.64 | % |   |   | 1.62 | % |   |   | 1.58 | % |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
| Employees                                                                                                                                                                                                                                                                                                                                                                                                               |                                                                                                                                                                                                                                                      |   | 14,363 |   |   |   | 14,659 |   |   |   | 15,479 |   |
| Broadband subscribers                                                                                                                                                                                                                                                                                                                                                                                                   |                                                                                                                                                                                                                                                      |   | 1,782,599 |   |   |   | 1,754,422 |   |   |   | 1,742,714 |   |
| Video subscribers (2)                                                                                                                                                                                                                                                                                                                                                                                                   |                                                                                                                                                                                                                                                      |   | 364,961 |   |   |   | 346,627 |   |   |   | 309,026 |   |
| Switched access minutes of use (in millions)                                                                                                                                                                                                                                                                                                                                                                            |                                                                                                                                                                                                                                                      |   | 4,290 |   |   |   | 4,523 |   |   |   | 4,517 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
| (1)                                                                                                                                                                                                                                                                                                                                                                                                                     | Calculation excludes the Mohave Cellular Limited Partnership.                                                                                                                                                                                             |   |   |   |   |   |   |   |   |   |
| (2)                                                                                                                                                                                                                                                                                                                                                                                                                     | Video subscribers excludes the loss of 203,100 DirecTV subscribers in the third quarter of 2012 as Frontier no longer provides DirecTV as part of its bundled packages. Video subscribers excludes 214,600 DirecTV subscribers as of March 31, 2012. |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |
| Note: Prior period revenue and certain operating statistics have been revised from the previously disclosed amounts to reflect the immaterial reclassification of certain revenues and the related impact on average monthly revenue per customer amounts, as summarized in Schedule C. Broadband subscriber counts have also been revised to reflect a one-time opening balance adjustment of 33,139 subscribers. |                                                                                                                                                                                                                                                      |
|                                                                                                                                                                                                                                                                                                                                                                                                                    |                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |

----

| Frontier Communications Corporation            |   |
|------------------------------------------------|--------|
| Condensed Consolidated Balance Sheet Data      |   |
|                                           |   |   |   |   |   |   |
| (Amounts in thousands)                         |   |   |   |   |   |   |
|                                           |   |   |   |   |   |   |
|                                           |   | March 31, 2013 |   |   | December 31, 2012 |   |
| ASSETS                                         |   |   |   |   |   |   |
| Current assets:                                |   |   |   |   |   |   |
| Cash and cash equivalents                      |   | $ | 875,909 |   |   | $ | 1,326,532 |   |
| Accounts receivable, net                       |   |   | 480,746 |   |   |   | 533,704 |   |
| Restricted cash                                |   |   | 22,126 |   |   |   | 15,408 |   |
| Other current assets                           |   |   | 169,374 |   |   |   | 211,559 |   |
| Total current assets                           |   |   | 1,548,155 |   |   |   | 2,087,203 |   |
|                                           |   |   |   |   |   |   |   |   |
| Restricted cash                                |   |   | 20,545 |   |   |   | 27,252 |   |
| Property, plant and equipment, net             |   |   | 7,417,746 |   |   |   | 7,504,896 |   |
| Other assets - principally goodwill            |   |   | 8,023,116 |   |   |   | 8,114,280 |   |
| Total assets                                   |   | $ | 17,009,562 |   |   | $ | 17,733,631 |   |
|                                           |   |   |   |   |   |   |   |   |
| LIABILITIES AND EQUITY                         |   |   |   |   |   |   |   |   |
| Current liabilities:                           |   |   |   |   |   |   |   |   |
| Long-term debt due within one year             |   | $ | 57,899 |   |   | $ | 560,550 |   |
| Accounts payable and other current liabilities |   |   | 858,038 |   |   |   | 992,970 |   |
| Total current liabilities                      |   |   | 915,937 |   |   |   | 1,553,520 |   |
|                                           |   |   |   |   |   |   |   |   |
| Deferred income taxes and other liabilities    |   |   | 3,654,514 |   |   |   | 3,678,893 |   |
| Long-term debt                                 |   |   | 8,368,729 |   |   |   | 8,381,947 |   |
| Equity                                         |   |   | 4,070,382 |   |   |   | 4,119,271 |   |
| Total liabilities and equity                   |   | $ | 17,009,562 |   |   | $ | 17,733,631 |   |
|                                           |   |   |   |   |   |   |   |   |
|                                           |   |   |   |   |   |   |   |   |
|                                           |   |   |   |   |   |   |   |   |
|                                           |   |   |   |   |   |   |   |   |

----

| Frontier Communications Corporation                             |   |
|-----------------------------------------------------------------|--------|
|  Consolidated Cash Flow Data                               |   |
|                                                            |   |   |   |   |   |   |
| (Amounts in thousands)                                          |   |   |   |   |   |   |
|                                                            |   | For the quarter ended March 31, |   |
|                                                            |   | 2013 |   |   | 2012 |   |
|                                                            |   |   |   |   |   |   |
| Cash flows provided by (used in) operating activities:          |   |   |   |   |   |   |
| Net income                                                      |   | $ | 50,783 |   |   | $ | 30,490 |   |
| Adjustments to reconcile net income to net cash provided        |   |   |   |   |   |   |   |   |
|    by operating activities:                      |   |   |   |   |   |   |   |   |
| Depreciation and amortization expense                           |   |   | 303,675 |   |   |   | 357,300 |   |
| Stock based compensation expense                                |   |   | 3,885 |   |   |   | 3,718 |   |
| Pension/OPEB costs                                              |   |   | 5,018 |   |   |   | 12,403 |   |
| Other non-cash adjustments                                      |   |   | 1,710 |   |   |   | 1,537 |   |
| Deferred income taxes                                           |   |   | (10,133 | ) |   |   | 15,764 |   |
| Change in accounts receivable                                   |   |   | 48,951 |   |   |   | 59,905 |   |
| Change in accounts payable and other liabilities                |   |   | (84,756 | ) |   |   | (102,042 | ) |
| Change in other current assets                                  |   |   | 40,159 |   |   |   | 3,438 |   |
| Net cash provided by operating activities                       |   |   | 359,292 |   |   |   | 382,513 |   |
|                                                            |   |   |   |   |   |   |   |   |
| Cash flows provided from (used by) investing activities:        |   |   |   |   |   |   |   |   |
| Capital expenditures - Business operations                      |   |   | (189,009 | ) |   |   | (208,522 | ) |
| Capital expenditures - Integration activities                   |   |   | - |   |   |   | (15,731 | ) |
| Network expansion funded by Connect America Fund                |   |   | (1,815 | ) |   |   | - |   |
| Grant funds received for network expansion from Connect         |   |   |   |   |   |   |   |   |
|      America Fund                      |   |   | 5,998 |   |   |   | - |   |
| Cash transferred from escrow                                    |   |   | (11 | ) |   |   | 5,425 |   |
| Other assets purchased and distributions received, net          |   |   | 528 |   |   |   | (5,918 | ) |
| Net cash used by investing activities                           |   |   | (184,309 | ) |   |   | (224,746 | ) |
|                                                            |   |   |   |   |   |   |   |   |
| Cash flows provided from (used by) financing activities:        |   |   |   |   |   |   |   |   |
| Long-term debt payments                                         |   |   | (517,129 | ) |   |   | (14,502 | ) |
| Dividends paid                                                  |   |   | (99,812 | ) |   |   | (99,851 | ) |
| Repayment of customer advances for construction,                |   |   |   |   |   |   |   |   |
|   distributions to noncontrolling interests and other |   |   | (7,279 | ) |   |   | (3,694 | ) |
| Net cash used by financing activities                           |   |   | (624,220 | ) |   |   | (118,047 | ) |
|                                                            |   |   |   |   |   |   |   |   |
| Increase (decrease) in cash and cash equivalents                |   |   | (449,237 | ) |   |   | 39,720 |   |
| Cash reclassed to assets held for sale                          |   |   | (1,386 | ) |   |   | - |   |
| Cash and cash equivalents at January 1,                         |   |   | 1,326,532 |   |   |   | 326,094 |   |
|                                                            |   |   |   |   |   |   |   |   |
| Cash and cash equivalents at March 31,                          |   | $ | 875,909 |   |   | $ | 365,814 |   |
|                                                            |   |   |   |   |   |   |   |   |
| Cash paid  (received) during the period for:          |   |   |   |   |   |   |   |   |
| Interest                                                        |   | $ | 168,095 |   |   | $ | 118,524 |   |
| Income taxes (refunds)                                          |   | $ | 947 |   |   | $ | (369 | ) |
|                                                            |   |   |   |   |   |   |   |   |

----

|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  |      |   |         |   |      |   Schedule A |   |   |
|-----------------------------------------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-----------------------|-----------|--------|--------------|--------|-----------|-------------------|--------|--------|
| Frontier Communications Corporation           |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |
| Reconciliation of Non-GAAP Financial Measures |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  |      |   |         |   |      |              |   |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   | For the quarter ended |      |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   | March 31,             |      |   | December 31, |   |      | March 31,         |   |   |
|                                          | (Amounts in thousands)                                                                                                                                                                                                                                                                                                                                                                                                                                 |   | 2013                  |      |   | 2012         |   |      | 2012              |   |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  |      |   |         |   |      |              |   |   |
|                                          | Operating Income to Adjusted Operating Cash Flow to Free Cash Flow                                                                                                                                                                                                                                                                                                                                                                                     |   |                  |      |   |         |   |      |              |   |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  |      |   |         |   |      |              |   |   |
|                                          | Revenue                                                                                                                                                                                                                                                                                                                                                                                                                                                |   | $                     | 1,205,396 |   |         | $      | 1,232,553 |              |   | $      | 1,268,054 |   |   |
|                                          | Total operating expenses                                                                                                                                                                                                                                                                                                                                                                                                                               |   |                  | 954,572   |   |         |   | 996,823   |              |   |   | 1,059,596 |   |   |
|                                          | Operating income                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |                  | 250,824   |   |         |   | 235,730   |              |   |   | 208,458 |   |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  |      |   |         |   |      |              |   |   |   |   |   |
|                                          | Depreciation and amortization                                                                                                                                                                                                                                                                                                                                                                                                                          |   |                  | 303,675   |   |         |   | 304,044   |              |   |   | 357,300 |   |   |
|                                          | Operating cash flow                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |                  | 554,499   |   |         |   | 539,774   |              |   |   | 565,758 |   |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  |      |   |         |   |      |              |   |   |   |   |   |
|                                          | Add back:                                                                                                                                                                                                                                                                                                                                                                                                                                              |   |                  |      |   |         |   |      |              |   |   |   |   |   |
|                                          |     Integration costs                                                                                                                                                                                                                                                                                                                                                                                                              |   |                  | -         |   |         |   | 13,533    |              |   |   | 35,144 |   |   |
|                                          |     Pension/OPEB costs (non-cash) (1)                                                                                                                                                                                                                                                                                                                                                                                              |   |                  | 5,018     |   |         |   | 3,867     |              |   |   | 12,403 |   |   |
|                                          |     Severance costs                                                                                                                                                                                                                                                                                                                                                                                                                |   |                  | 2,415     |   |         |   | 17,194    |              |   |   | 6,529 |   |   |
|                                          | Adjusted operating cash flow                                                                                                                                                                                                                                                                                                                                                                                                                           |   |                  | 561,932   |   |         |   | 574,368   |              |   |   | 619,834 |   |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  |      |   |         |   |      |              |   |   |   |   |   |
|                                          |  Add back:                                                                                                                                                                                                                                                                                                                                                                                                                                        |   |                  |      |   |         |   |      |              |   |   |   |   |   |
|                                          |     Interest and dividend income                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  | 1,766     |   |         |   | 594       |              |   |   | 2,623 |   |   |
|                                          |     Stock based compensation                                                                                                                                                                                                                                                                                                                                                                                                       |   |                  | 3,885     |   |         |   | 3,825     |              |   |   | 3,718 |   |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  |      |   |         |   |      |              |   |   |   |   |   |
|                                          |  Subtract:                                                                                                                                                                                                                                                                                                                                                                                                                                        |   |                  |      |   |         |   |      |              |   |   |   |   |   |
|                                          |     Cash paid (refunded) for income taxes                                                                                                                                                                                                                                                                                                                                                                                          |   |                  | 947       |   |         |   | 622       |              |   |   | (369 | ) |   |
|                                          |     Capital expenditures - Business operations (2)                                                                                                                                                                                                                                                                                                                                                                                 |   |                  | 189,009   |   |         |   | 177,300   |              |   |   | 208,522 |   |   |
|                                          |     Interest expense                                                                                                                                                                                                                                                                                                                                                                                                               |   |                  | 171,420   |   |         |   | 178,881   |              |   |   | 164,862 |   |   |
|                                          | Free cash flow                                                                                                                                                                                                                                                                                                                                                                                                                                         |   | $                     | 206,207   |   |         | $      | 221,984   |              |   | $      | 253,160 |   |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  |      |   |         |   |      |              |   |   |   |   |   |
|                                          | Operating income margin  (Operating income divided by revenue)                                                                                                                                                                                                                                                                                                                                                                               |   |                  |      |   |         |   |      |              |   |   |   |   |   |
|                                          |        As Reported                                                                                                                                                                                                                                                                                                                                                                                                  |   |                  | 20.8      | %      |         |   | 19.1      | %                 |   |   | 16.4 | % |   |
|                                          |        As Adjusted (3)                                                                                                                                                                                                                                                                                                                                                                                              |   |                  | 21.4      | %      |         |   | 21.9      | %                 |   |   | 20.7 | % |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  |      |   |         |   |      |              |   |   |   |   |   |
|                                          | Operating cash flow margin (Operating cash flow divided by revenue)                                                                                                                                                                                                                                                                                                                                                                                    |   |                  |      |   |         |   |      |              |   |   |   |   |   |
|                                          |        As Reported                                                                                                                                                                                                                                                                                                                                                                                                  |   |                  | 46.0      | %      |         |   | 43.8      | %                 |   |   | 44.6 | % |   |
|                                          |        As Adjusted                                                                                                                                                                                                                                                                                                                                                                                                  |   |                  | 46.6      | %      |         |   | 46.6      | %                 |   |   | 48.9 | % |   |
|                                          |                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |                  |      |   |         |   |      |              |   |   |   |   |   |
| (1)                                           | Reflects pension and other postretirement benefit (OPEB) expense, net of capitalized amounts, of $20.5 million, $16.8 million and $15.8 million for the quarters ended March 31, 2013, December 31, 2012 and March 31, 2012, respectively, less cash pension contributions and certain OPEB costs/payments of $15.5 million, $13.0 million and $3.4 million for the quarters ended March 31, 2013, December 31, 2012 and March 31, 2012, respectively. |
| (2)                                           | Excludes capital expenditures for integration activities.                                                                                                                                                                                                                                                                                                                                                                                              |   |                  |      |   |         |   |      |              |   |   |   |   |   |
| (3)                                           | Excludes integration costs, pension and other postretirement benefit costs (non-cash) and severance costs.                                                                                                                                                                                                                                                                                                                                             |   |

----

|   |                                                                                           |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |
|--------|------------------------------------------------------------------------------------------------|--------|-----------------------|--------|--------|-------------------|--------|--------|----------------|--------|--------|-----------|--------|--------|------------|--------|--------|------------|--------|
|   |                                                                                           |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   | Schedule B |   |
|   | Frontier Communications Corporation                                                            |   |
|   | Reconciliation of Non-GAAP Financial Measures                                                  |   |
|   |                                                                                           |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |
|   |                                                                                           |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |
|   | (Amounts in thousands, except                                                                  |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |
|   |    per share amounts)                                                           |   | For the quarter ended |   |
|   |                                                                                           |   | March 31, 2013        |   |   | December 31, 2012 |   |   | March 31, 2012 |   |
|   |                                                                                           |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |
|   | Net income attributable to common                                                              |   |                  |   |   | Earnings          |   |   |           |   |   | Earnings  |   |   |       |   |   | Earnings   |   |
|   |   shareholders of Frontier                                                           |   | Net Income            |   |   | Per Share         |   |   | Net Income     |   |   | Per Share |   |   | Net Income |   |   | Per Share  |   |
|   |                                                                                           |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |
|   | GAAP, as reported                                                                              |   | $                     | 48,140 |   |              | $      | 0.05   |           |   | $      | 24,879    |   |   | $          | 0.02   |   |       | $      | 26,768 |   |   | $ | 0.03 |   |
|   | Losses on early extinguishment of debt                                                         |   |                  | -      |   |              |   | -      |           |   |   | 12,120    |   |   |       | 0.01   |   |       |   | - |   |   |   | - |   |
|   | Gain on investment                                                                             |   |                  | (785   | )      |              |   | -      |           |   |   | -         |   |   |       | -      |   |       |   | - |   |   |   | - |   |
|   | Integration costs                                                                              |   |                  | -      |   |              |   | -      |           |   |   | 9,067     |   |   |       | 0.01   |   |       |   | 21,701 |   |   |   | 0.02 |   |
|   | Severance costs                                                                                |   |                  | 1,462  |   |              |   | -      |           |   |   | 11,520    |   |   |       | 0.01   |   |       |   | 4,032 |   |   |   | - |   |
|   | Discrete tax items (1)                                                                         |   |                  | -      |   |              |   | -      |           |   |   | 361       |   |   |       | -      |   |       |   | - |   |   |   | - |   |
|   | Non-GAAP, as adjusted (2)                                                                      |   | $                     | 48,817 |   |              | $      | 0.05   |           |   | $      | 57,947    |   |   | $          | 0.06   |   |       | $      | 52,501 |   |   | $ | 0.05 |   |
|   |                                                                                           |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |   |   |   |   |   |   |
|   |                                                                                           |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |   |   |   |   |   |   |
|   |                                                                                           |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |   |   |   |   |   |   |
| (1)    | Includes the reversal of uncertain tax positions and changes in certain deferred tax balances. |   |                  |   |   |              |   |   |           |   |
| (2)    | Non-GAAP, as adjusted may not sum due to rounding.                                             |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |   |   |   |
|   |                                                                                           |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |   |   |   |   |   |   |
|   |                                                                                           |   |                  |   |   |              |   |   |           |   |   |      |   |   |       |   |   |       |   |   |   |   |   |   |   |

----

|                                                                                                                                                                                                                                                                                                                                                                                 |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |   Schedule C |    |   |      |    |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|------------|---------|--------|-----------|---------|---------|-----------|--------|---------|-----------|--------|--------|------------|---------|--------|-----------|---------|---------|-----------|--------|---------|-----------|--------|--------|-------------------|---------|--------|-----------|---------|
|                                                                                                                                                                                                                                                                                                                                                                                 |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |
|   Frontier Communications Corporation                                                                                                                                                                                                                                                                                                                                           |   |
|   Revenue Reclassifications                                                                                                                                                                                                                                                                                                                                                     |   |
|                                                                                                                                                                                                                                                                                                                                                                                 |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |
| Prior period revenue and certain operating statistics have been revised from the previously disclosed amounts to reflect the immaterial reclassification of certain revenues and the related impact on average monthly revenue per customer amounts. Broadband subscriber counts have also been revised to reflect a one-time opening balance adjustment of 33,139 subscribers. |   |
|                                                                                                                                                                                                                                                                                                                                                                                 |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |
|                                                                                                                                                                                                                                                                                                                                                                                 |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |
|                                                                                                                                                                                                                                                                                                                                                                                 |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |
| (Amounts in millions, except per customer amounts)                                                                                                                                                                                                                                                                                                                                   |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |
|                                                                                                                                                                                                                                                                                                                                                                                 |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |
| For the Quarter Ended:                                                                                                                                                                                                                                                                                                                                                               |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |
|                                                                                                                                                                                                                                                                                                                                                                                 |   |   | 12/31/2012 |    |   | 9/30/2012 |    |    | 6/30/2012 |   |    | 3/31/2012 |   |   | 12/31/2011 |    |   | 9/30/2011 |    |    | 6/30/2011 |   |    | 3/31/2011 |   |   | 12/31/2010        |    |   | 9/30/2010 |    |
| Revenue                                                                                                                                                                                                                                                                                                                                                                              |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |
| As Reported                                                                                                                                                                                                                                                                                                                                                                          |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |
| Local and long distance services                                                                                                                                                                                                                                                                                                                                                     |   | $      | 542.5      |    |   | $         | 556.4   |    |      | $      | 559.8   |      |   | $      | 572.2      |    |   | $         | 592.9   |    |      | $      | 605.6   |      |   | $      | 617.7             |    |   | $         | 635.1   |   |   | $ | 662.1 |   |   | $ | 688.4 |   |
| Data and internet services                                                                                                                                                                                                                                                                                                                                                           |   |   | 456.4      |    |   |      | 461.2   |    |      |   | 454.7   |      |   |   | 450.7      |    |   |      | 464.9   |    |      |   | 457.9   |      |   |   | 461.6             |    |   |      | 458.5   |   |   |   | 452.8 |   |   |   | 453.1 |   |
| Other                                                                                                                                                                                                                                                                                                                                                                                |   |   |       | 92.4    |   |      |    | 94.9    |      |   |    | 97.3      |   |   |       | 96.9    |   |      |    | 78.4    |      |   |    | 79.4      |   |   |              | 85.1    |   |      |    | 86.8 |   |   |   | 83.4 |   |   |   | 93.2 |   |
| Customer revenue                                                                                                                                                                                                                                                                                                                                                                     |   |   | 1,091.4    |    |   |      | 1,112.5 |    |      |   | 1,111.9 |      |   |   | 1,119.7    |    |   |      | 1,136.1 |    |      |   | 1,142.9 |      |   |   | 1,164.4           |    |   |      | 1,180.5 |   |   |   | 1,198.3 |   |   |   | 1,234.7 |   |
| Switched access and subsidy                                                                                                                                                                                                                                                                                                                                                          |   |   | 141.2      |    |   |      | 140.0   |    |      |   | 146.9   |      |   |   | 148.3      |    |   |      | 147.0   |    |      |   | 148.0   |      |   |   | 157.8             |    |   |      | 166.2   |   |   |   | 160.4 |   |   |   | 168.3 |   |
| Total revenue                                                                                                                                                                                                                                                                                                                                                                        |   |   | $          | 1,232.6 |   |      | $       | 1,252.5 |      |   | $       | 1,258.8   |   |   | $          | 1,268.1 |   |      | $       | 1,283.2 |      |   | $       | 1,290.9   |   |   | $                 | 1,322.3 |   |      | $       | 1,346.7 |   |   | $ | 1,358.7 |   |   | $ | 1,403.0 |   |
|                                                                                                                                                                                                                                                                                                                                                                                 |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |   |   |   |   |   |   |   |   |   |   |
| As Revised                                                                                                                                                                                                                                                                                                                                                                           |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |   |   |   |   |   |   |   |   |   |   |
| Local and long distance services                                                                                                                                                                                                                                                                                                                                                     |   | $      | 542.5      |    |   | $         | 561.0   |    |      | $      | 562.9   |      |   | $      | 576.2      |    |   | $         | 597.5   |    |      | $      | 612.3   |      |   | $      | 624.4             |    |   | $         | 642.3   |   |   | $ | 669.2 |   |   | $ | 695.5 |   |
| Data and internet services                                                                                                                                                                                                                                                                                                                                                           |   |   | 453.5      |    |   |      | 455.8   |    |      |   | 452.2   |      |   |   | 443.9      |    |   |      | 456.1   |    |      |   | 451.2   |      |   |   | 454.6             |    |   |      | 452.1   |   |   |   | 444.9 |   |   |   | 447.0 |   |
| Other                                                                                                                                                                                                                                                                                                                                                                                |   |   |       | 90.5    |   |      |    | 87.6    |      |   |    | 88.1      |   |   |       | 90.9    |   |      |    | 73.8    |      |   |    | 72.4      |   |   |              | 78.0    |   |      |    | 78.6 |   |   |   | 76.7 |   |   |   | 84.8 |   |
| Customer revenue                                                                                                                                                                                                                                                                                                                                                                     |   |   | 1,086.5    |    |   |      | 1,104.3 |    |      |   | 1,103.1 |      |   |   | 1,111.0    |    |   |      | 1,127.4 |    |      |   | 1,136.0 |      |   |   | 1,157.0           |    |   |      | 1,173.0 |   |   |   | 1,190.7 |   |   |   | 1,227.3 |   |
| Switched access and subsidy                                                                                                                                                                                                                                                                                                                                                          |   |   | 146.0      |    |   |      | 148.1   |    |      |   | 155.7   |      |   |   | 157.1      |    |   |      | 155.8   |    |      |   | 155.0   |      |   |   | 165.2             |    |   |      | 173.7   |   |   |   | 168.0 |   |   |   | 175.6 |   |
| Total revenue                                                                                                                                                                                                                                                                                                                                                                        |   |   | $          | 1,232.6 |   |      | $       | 1,252.5 |      |   | $       | 1,258.8   |   |   | $          | 1,268.1 |   |      | $       | 1,283.2 |      |   | $       | 1,290.9   |   |   | $                 | 1,322.3 |   |      | $       | 1,346.7 |   |   | $ | 1,358.7 |   |   | $ | 1,403.0 |   |
|                                                                                                                                                                                                                                                                                                                                                                                 |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |   |   |   |   |   |   |   |   |   |   |
| Adjustments                                                                                                                                                                                                                                                                                                                                                                          |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |   |   |   |   |   |   |   |   |   |   |
| Local and long distance services                                                                                                                                                                                                                                                                                                                                                     |   | $      | -          |    |   | $         | 4.6     |    |      | $      | 3.1     |      |   | $      | 4.1        |    |   | $         | 4.7     |    |      | $      | 6.7     |      |   | $      | 6.7               |    |   | $         | 7.1     |   |   | $ | 7.1 |   |   | $ | 7.1 |   |
| Data and internet services                                                                                                                                                                                                                                                                                                                                                           |   |   | (2.9       | )       |   |      | (5.4    | )       |      |   | (2.5    | )         |   |   | (6.8       | )       |   |      | (8.7    | )       |      |   | (6.7    | )         |   |   | (7.0              | )       |   |      | (6.5    | ) |   |   | (7.9 | ) |   |   | (6.1 | ) |
| Other                                                                                                                                                                                                                                                                                                                                                                                |   |   |       | (1.9    | )      |      |    | (7.3    | )         |   |    | (9.3      | )      |   |       | (6.0    | )      |      |    | (4.6    | )         |   |    | (7.0      | )      |   |              | (7.0    | )      |      |    | (8.2 | ) |   |   | (6.7 | ) |   |   | (8.3 | ) |
| Customer revenue                                                                                                                                                                                                                                                                                                                                                                     |   |   | (4.8       | )       |   |      | (8.2    | )       |      |   | (8.8    | )         |   |   | (8.7       | )       |   |      | (8.7    | )       |      |   | (6.9    | )         |   |   | (7.4              | )       |   |      | (7.5    | ) |   |   | (7.6 | ) |   |   | (7.4 | ) |
| Switched access and subsidy                                                                                                                                                                                                                                                                                                                                                          |   |   | 4.8        |    |   |      | 8.2     |    |      |   | 8.8     |      |   |   | 8.7        |    |   |      | 8.7     |    |      |   | 6.9     |      |   |   | 7.4               |    |   |      | 7.5     |   |   |   | 7.6 |   |   |   | 7.4 |   |
| Total revenue                                                                                                                                                                                                                                                                                                                                                                        |   |   | $          | -       |   |      | $       | -       |      |   | $       | -         |   |   | $          | -       |   |      | $       | -       |      |   | $       | -         |   |   | $                 | -       |   |      | $       | - |   |   | $ | - |   |   | $ | - |   |
|                                                                                                                                                                                                                                                                                                                                                                                 |   |   |       |    |   |      |    |    |      |   |    |      |   |   |       |    |   |      |    |    |      |   |    |      |   |   |              |    |   |      |    |   |   |   |   |   |   |   |   |   |   |

----

|                                               |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   | Schedule C  |    |      |
|----------------------------------------------------|--------|--------|------------|-----------|--------|-----------|---------|-----------|-----------|--------|---------|-----------|--------|--------|------------|-----------|--------|-----------|---------|-----------|-----------|--------|---------|-----------|--------|--------|------------|-----------|--------|-------------|---------|-----------|
|                                               |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   | (continued) |    |      |
|   Frontier Communications Corporation         |
|   Revenue Reclassifications                   |
|                                               |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |
| (Amounts in millions, except per customer amounts) |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |
|                                               |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |
|                                               |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |
| For the Quarter Ended:                             |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |
|                                               |   |   | 12/31/2012 |      |   | 9/30/2012 |    |      | 6/30/2012 |   |    | 3/31/2012 |   |   | 12/31/2011 |      |   | 9/30/2011 |    |      | 6/30/2011 |   |    | 3/31/2011 |   |   | 12/31/2010 |      |   | 9/30/2010   |    | 7/1/2010  |
|                                               |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |
| Segmentation                                       |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |
| As Reported                                        |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |
| Business                                           |   |   | $          | 574.5     |   |      | $       | 581.1     |      |   | $       | 576.8     |   |   | $          | 584.9     |   |      | $       | 592.0     |      |   | $       | 582.0     |   |   | $          | 588.1     |   |        | $       | 591.3     |   |   | $ | 587.6 |   |   | $ | 600.9 |   |   |
| Residential                                        |   |   |       | 516.9     |   |      |    | 531.4     |      |   |    | 535.1     |   |   |       | 534.8     |   |      |    | 544.1     |      |   |    | 560.9     |   |   |       | 576.3     |   |        |    | 589.2     |   |   |   | 610.7 |   |   |   | 633.8 |   |   |
| Customer revenue                                   |   |   | 1,091.4    |      |   |      | 1,112.5 |      |      |   | 1,111.9 |      |   |   | 1,119.7    |      |   |      | 1,136.1 |      |      |   | 1,142.9 |      |   |   | 1,164.4    |      |   |        | 1,180.5 |      |   |   | 1,198.3 |   |   |   | 1,234.7 |   |   |
| Switched access and subsidy                        |   |   | 141.2      |      |   |      | 140.0   |      |      |   | 146.9   |      |   |   | 148.3      |      |   |      | 147.0   |      |      |   | 148.0   |      |   |   | 157.8      |      |   |        | 166.2   |      |   |   | 160.4 |   |   |   | 168.3 |   |   |
| Total revenue                                      |   |   | $          | 1,232.6   |   |      | $       | 1,252.5   |      |   | $       | 1,258.8   |   |   | $          | 1,268.1   |   |      | $       | 1,283.2   |      |   | $       | 1,290.9   |   |   | $          | 1,322.3   |   |        | $       | 1,346.7   |   |   | $ | 1,358.7 |   |   | $ | 1,403.0 |   |   |
|                                               |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |   |   |   |   |   |   |   |   |   |   |
| As Revised                                         |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |   |   |   |   |   |   |   |   |   |   |
| Business                                           |   |   | $          | 564.9     |   |      | $       | 573.0     |      |   | $       | 569.1     |   |   | $          | 569.1     |   |      | $       | 575.9     |      |   | $       | 573.5     |   |   | $          | 577.4     |   |        | $       | 574.3     |   |   | $ | 576.7 |   |   | $ | 590.4 |   |   |
| Residential                                        |   |   |       | 521.6     |   |      |    | 531.3     |      |   |    | 534.0     |   |   |       | 541.9     |   |      |    | 551.5     |      |   |    | 562.5     |   |   |       | 579.6     |   |        |    | 598.7     |   |   |   | 614.0 |   |   |   | 636.9 |   |   |
| Customer revenue                                   |   |   | 1,086.5    |      |   |      | 1,104.3 |      |      |   | 1,103.1 |      |   |   | 1,111.0    |      |   |      | 1,127.4 |      |      |   | 1,136.0 |      |   |   | 1,157.0    |      |   |        | 1,173.0 |      |   |   | 1,190.7 |   |   |   | 1,227.3 |   |   |
| Switched access and subsidy                        |   |   | 146.0      |      |   |      | 148.1   |      |      |   | 155.7   |      |   |   | 157.1      |      |   |      | 155.8   |      |      |   | 155.0   |      |   |   | 165.2      |      |   |        | 173.7   |      |   |   | 168.0 |   |   |   | 175.6 |   |   |
| Total revenue                                      |   |   | $          | 1,232.6   |   |      | $       | 1,252.5   |      |   | $       | 1,258.8   |   |   | $          | 1,268.1   |   |      | $       | 1,283.2   |      |   | $       | 1,290.9   |   |   | $          | 1,322.3   |   |        | $       | 1,346.7   |   |   | $ | 1,358.7 |   |   | $ | 1,403.0 |   |   |
|                                               |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |   |   |   |   |   |   |   |   |   |   |
| Adjustments                                        |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |   |   |   |   |   |   |   |   |   |   |
| Business                                           |   |   | $          | (9.5      | )      |      | $       | (8.1      | )         |   | $       | (7.7      | )      |   | $          | (15.8     | )      |      | $       | (16.1     | )         |   | $       | (8.5      | )      |   | $          | (10.7     | )      |        | $       | (17.0     | ) |   | $ | (10.9 | ) |   | $ | (10.5 | ) |   |
| Residential                                        |   |   |       | 4.7       |   |      |    | (0.1      | )         |   |    | (1.1      | )      |   |       | 7.1       |   |      |    | 7.4       |      |   |    | 1.6       |   |   |       | 3.3       |   |        |    | 9.5       |   |   |   | 3.3 |   |   |   | 3.2 |   |   |
| Customer revenue                                   |   |   | (4.8       | )         |   |      | (8.2    | )         |      |   | (8.8    | )         |   |   | (8.7       | )         |   |      | (8.7    | )         |      |   | (6.9    | )         |   |   | (7.4       | )         |   |        | (7.5    | )         |   |   | (7.6 | ) |   |   | (7.4 | ) |   |
| Switched access and subsidy                        |   |   | 4.8        |      |   |      | 8.2     |      |      |   | 8.8     |      |   |   | 8.7        |      |   |      | 8.7     |      |      |   | 6.9     |      |   |   | 7.4        |      |   |        | 7.5     |      |   |   | 7.6 |   |   |   | 7.4 |   |   |
| Total revenue                                      |   |   | $          | -         |   |      | $       | -         |      |   | $       | -         |   |   | $          | -         |   |      | $       | -         |      |   | $       | -         |   |   | $          | -         |   |        | $       | -         |   |   | $ | - |   |   | $ | - |   |   |
|                                               |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |   |   |   |   |   |   |   |   |   |   |
| Business ARPC                                      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |   |   |   |   |   |   |   |   |   |   |
| As Reported                                        |   |   | $          | 663.15    |   |      | $       | 659.01    |      |   | $       | 642.38    |   |   | $          | 637.07    |   |      | $       | 627.14    |      |   | $       | 600.48    |   |   | $          | 593.90    |   |        | $       | 582.10    |   |   | $ | 561.19 |   |   | $ | 561.81 |   |   |
| As Revised                                         |   |   | $          | 652.14    |   |      | $       | 649.85    |      |   | $       | 633.80    |   |   | $          | 619.88    |   |      | $       | 610.14    |      |   | $       | 591.67    |   |   | $          | 583.13    |   |        | $       | 565.32    |   |   | $ | 550.81 |   |   | $ | 551.98 |   |   |
| Adjustments                                        |   |   | $          | (11.00    | )      |      | $       | (9.16     | )         |   | $       | (8.58     | )      |   | $          | (17.19    | )      |      | $       | (17.00    | )         |   | $       | (8.81     | )      |   | $          | (10.78    | )      |        | $       | (16.78    | ) |   | $ | (10.38 | ) |   | $ | (9.83 | ) |   |
|                                               |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |   |   |   |   |   |   |   |   |   |   |
| Residential ARPC                                   |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |   |   |   |   |   |   |   |   |   |
| As Reported                                        |   |   | $          | 58.00     |   |      | $       | 58.72     |      |   | $       | 58.19     |   |   | $          | 57.06     |   |      | $       | 56.95     |      |   | $       | 57.52     |   |   | $          | 57.71     |   |        | $       | 57.36     |   |   | $ | 57.85 |   |   | $ | 58.34 |   |   |
| As Revised                                         |   |   | $          | 58.54     |   |      | $       | 58.71     |      |   | $       | 58.07     |   |   | $          | 57.83     |   |      | $       | 57.73     |      |   | $       | 57.69     |   |   | $          | 58.05     |   |        | $       | 58.30     |   |   | $ | 58.16 |   |   | $ | 58.57 |   |   |
| Adjustments                                        |   |   | $          | 0.54      |   |      | $       | (0.01     | )         |   | $       | (0.12     | )      |   | $          | 0.77      |   |      | $       | 0.78      |      |   | $       | 0.17      |   |   | $          | 0.34      |   |        | $       | 0.94      |   |   | $ | 0.32 |   |   | $ | 0.23 |   |   |
|                                               |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |   |   |   |   |   |   |   |   |   |   |
| Broadband Subscribers                              |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |      |    |      |      |   |    |      |   |   |       |      |   |        |    |      |   |   |   |   |   |   |   |   |   |
| As Reported                                        |   |   |       | 1,787,561 |   |      |    | 1,782,278 |      |   |    | 1,781,295 |   |   |       | 1,775,853 |   |      |    | 1,764,160 |      |   |    | 1,754,842 |   |   |       | 1,738,670 |   |        |    | 1,730,336 |   |   |   | 1,718,959 |   |   |   | 1,711,911 |   |    1,715,454 |
| As Revised                                         |   |   |       | 1,754,422 |   |      |    | 1,749,139 |      |   |    | 1,748,156 |   |   |       | 1,742,714 |   |      |    | 1,731,021 |      |   |    | 1,721,703 |   |   |       | 1,705,531 |   |        |    | 1,697,197 |   |   |   | 1,685,820 |   |   |   | 1,678,772 |   |    1,682,315 |
| Adjustments                                        |   |   |       | (33,139   | )      |      |    | (33,139   | )         |   |    | (33,139   | )      |   |       | (33,139   | )      |      |    | (33,139   | )         |   |    | (33,139   | )      |   |       | (33,139   | )      |        |    | (33,139   | ) |   |   | (33,139 | ) |   |   | (33,139 | ) |       (33,139) |