The Transaction (Tables)

9 Months Ended

Sep. 30, 2011

The Transaction [Abstract]

Allocation of the total transaction consideration

The following allocation of purchase price includes revisions to the preliminary allocation that was reported as of December 31, 2010, primarily for goodwill, deferred taxes and current liabilities.

($ in thousands)
Total transaction consideration:				$	5,411,705
Current assets	$	454,513
Property, plant & equipment		4,407,676
Goodwill		3,774,151
Other intangibles – primarily customer list		2,532,200
Other noncurrent assets		75,092
Current liabilities		(483,118	)
Deferred income taxes		(1,430,122	)
Long-term debt		(3,456,782	)
Other noncurrent liabilities		(461,905	)
Total net assets acquired	$	5,411,705

Unaudited Pro Forma Condensed Combined Statement of Operations Information

The unaudited pro forma financial information excludes acquisition and integration costs and does not give effect to any estimated and potential cost savings or other operating efficiencies that could result from the Transaction.

UNAUDITED PRO FORMA CONDENSED COMBINED

STATEMENTS OF OPERATIONS INFORMATION

	For the nine months ended September 30, 2010
($ in millions, except        per share amounts)
Revenue	$	4,293
Operating income		941
Net income attributable to common      shareholders of Frontier		273
Basic and diluted net income per common     share attributable to common     shareholders of  Frontier	$	0.28