| Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
8,107 | 8,611 | 9,128 | 8,896 | 5,576 | 4,772 | 4,762 | 5,011 | 5,243 | 3,797 | 2,117 | 2,237 |
Operating expenses: | |||||||||||
Network access expenses | |||||||||||
1,247 | 1,441 | 1,597 | 1,470 | 640 | 465 | 431 | 441 | 518 | 383 | 225 | 222 |
Network related expenses | |||||||||||
1,810 | 1,898 | 1,958 | 1,876 | 1,287 | 1,118 | 1,084 | 1,133 | - | - | - | - |
Selling, general and administrative expenses | |||||||||||
1,804 | 1,815 | 2,017 | 2,081 | 1,346 | 1,086 | 1,057 | 1,100 | - | - | - | - |
Other operating expenses | |||||||||||
- | - | - | - | - | - | - | - | 2,278 | 1,611 | 781 | 810 |
Depreciation and amortization | |||||||||||
1,780 | 1,954 | 2,184 | 2,031 | 1,320 | 1,139 | 1,170 | 1,266 | 1,403 | 893 | 476 | 561 |
Goodwill impairment | |||||||||||
5,725 | 641 | 2,748 | - | - | - | - | - | - | - | - | - |
Loss on disposal of Northwest Operations | |||||||||||
-446 | - | - | - | - | - | 15 | - | - | - | - | - |
Acquisition-related costs and integration costs incurred to effect a business combination which costs have been expensed during the period. Acquisition costs include finder's fees; advisory, legal, accounting, valuation, and other professional or consulting fees. Integration costs could include business integration costs, systems integration and conversion costs, and severance and other employee-related costs. | |||||||||||
- | - | 25 | 436 | 236 | 142 | 10 | 81 | 143 | 137 | - | - |
Pension settlement costs | |||||||||||
- | - | - | - | - | - | -44 | - | - | - | - | - |
Restructuring costs and other charges | |||||||||||
168 | 35 | 82 | 91 | 2 | 2 | - | - | - | - | - | - |
Total operating expenses | |||||||||||
12,980 | 7,784 | 10,611 | 7,985 | 4,831 | 3,952 | 3,796 | - | - | - | - | - |
Integration costs | |||||||||||
- | - | - | - | - | - | - | - | - | - | 28 | - |
Total operating expenses | |||||||||||
- | - | - | - | - | - | - | 4,024 | 4,343 | 3,025 | 1,511 | 1,594 |
Operating income | |||||||||||
-4,873 | 827 | -1,483 | 911 | 745 | 820 | 981 | 987 | 899 | 771 | 606 | 642 |
Investment And Other Nonoperating Income (Expense), Net | |||||||||||
-37 | 13 | 1 | - | - | - | - | - | - | - | - | - |
Investment and other income (loss), net | |||||||||||
- | - | - | 4 | 7 | 39 | 9 | 20 | 9 | - | - | - |
Pension settlement costs | |||||||||||
57 | 41 | 83 | - | - | - | - | - | - | - | - | - |
Investment income | |||||||||||
- | - | - | - | - | - | - | - | 2 | 6 | 6 | 16 |
Loss on extinguishment of debt | |||||||||||
-20 | 32 | -88 | -7 | - | - | -160 | -90 | - | 0 | - | - |
Other income, net | |||||||||||
- | - | - | - | - | - | - | - | - | 13 | -41 | -5 |
Interest expense | |||||||||||
1,535 | 1,536 | 1,534 | 1,531 | 1,113 | 696 | 667 | 687 | 665 | 521 | 378 | 362 |
Loss before income taxes | |||||||||||
-6,522 | -705 | -3,187 | -623 | -361 | 163 | 163 | 228 | 245 | 270 | 193 | 290 |
Income tax (benefit) expense | |||||||||||
-611 | -62 | -1,383 | -250 | -165 | 30 | 48 | 75 | 88 | 114 | 69 | 106 |
Net income (loss) | |||||||||||
- | - | - | - | - | 133 | 115 | 153 | 157 | 155 | 123 | 184 |
Less: Income attributable to the noncontrolling interest in a partnership | |||||||||||
- | - | - | - | - | - | - | - | - | 3 | 2 | 1 |
Net loss | |||||||||||
-5,911 | -643 | -1,804 | -373 | -196 | - | - | 136 | 149 | 152 | 120 | 182 |
Less: Dividends on preferred stock | |||||||||||
- | 107 | 214 | 214 | 120 | - | - | - | - | - | - | - |
Less: Income attributable to the noncontrolling interest in a partnership | |||||||||||
- | - | - | - | - | - | 2 | 16 | 7 | - | - | - |
Net loss attributable to Frontier common shareholders | |||||||||||
- | - | - | - | -316 | 133 | 113 | - | - | - | - | - |
Amount, after deduction of tax, noncontrolling interests, dividends on preferred stock but before participating securities; of income (loss) available to common shareholders. | |||||||||||
-5,911 | -750 | -2,018 | -587 | - | - | - | - | - | - | - | - |
Basic net loss per share attributable to Frontier common shareholders | |||||||||||
- | - | - | - | -4.41 | - | - | 0.14 | 0.15 | 0.23 | - | - |
Diluted net loss per share attributable to Frontier common shareholders | |||||||||||
- | - | - | - | -4.41 | - | - | 0.13 | 0.15 | 0.23 | - | - |
Basic and diluted net loss per share attributable to Frontier common shareholders | |||||||||||
-56.80 | -8.37 | -25.99 | -7.61 | - | 0.13 | 0.11 | - | - | - | 0.38 | 0.57 |
Total weighted average shares outstanding - basic and diluted | |||||||||||
104 | 89 | 77 | 77 | - | - | - | - | - | - | - | - |
Total weighted average shares outstanding - basic | |||||||||||
- | - | - | - | 72 | 994 | 992 | - | - | - | - | - |
Total weighted average shares outstanding - diluted | |||||||||||
- | - | - | - | 72 | 998 | 993 | - | - | - | - | - |
Basic and diluted net income per common share attributable to common shareholders of Frontier (in dollars per share) | |||||||||||
-56.80 | -8.37 | -25.99 | -7.61 | - | - | - | - | - | - | - | 0.57 |