Exhibit 99.1
From: Link, Brian [BKG-IB] <###>
Sent: Tuesday, February 4, 2025 20:42
To: Diego Simonian <###>; Bruce Mendelsohn <###>
Cc: Grier, John F [BKG-IB] <###>; Patel, Sagar1 [BKG-IB] <###>
Subject: Follow-up
On behalf of Frontier Group Holdings, Inc. (“Frontier”), please find below key terms of Frontier’s revised proposal (“Revised Proposal”). Also attached is a summary capitalization schedule and term sheet for the proposed “take-back” debt as previewed on our call earlier this evening.
Key Terms
| • | Our Revised Proposal provides for the issuance of $400 million 2nd Lien Term Loan B / Bond (“take-back debt”) and 19.0% of Frontier’s common equity at closing, to be distributed to the Holders of Senior Secured Notes, Convertible Notes, and Existing Interests |
| • | Under the Revised Proposal, the Consenting Creditors will not be required to complete a $350 million equity rights offering prior to the Effective Date |
| • | Revised Proposal assumes a waiver of the $35 million break-up fee for terminating the equity rights offering |
Brian C. Link
Citigroup Global Markets Inc.
Co-Head of M&A, Americas
###
### (office and text)
### (cell, no text)
1
