CITIZENS COMMUNICATIONS COMPANY


                                    FORM 10-Q


                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)


                     OF THE SECURITIES EXCHANGE ACT OF 1934


                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2007





                UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q
(Mark One)
|X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934

                For the quarterly period ended September 30, 2007
                                               ------------------

                                       or
                                       --

| | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934

              For the transition period from _________to__________

                        Commission file number: 001-11001
                                                ---------

                         CITIZENS COMMUNICATIONS COMPANY
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                 06-0619596
 -------------------------------        ------------------------------------
 (State or other jurisdiction of        (I.R.S. Employer Identification No.)
  incorporation or organization)

       3 High Ridge Park
      Stamford, Connecticut                            06905
----------------------------------------            ------------
(Address of principal executive offices)             (Zip Code)

                                 (203) 614-5600
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

                                       N/A
              ------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                  Yes  X   No
                                      ---     ---

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one):

Large accelerated filer [X]  Accelerated filer [ ]   Non-accelerated filer [ ]

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

                                   Yes     No X
                                       ---   ---

The number of shares outstanding of the registrant's  Common Stock as of October
31, 2007 was 327,774,555.




                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

                                      Index




                                                                                                     Page No.
                                                                                                     --------
   Part I.  Financial Information (Unaudited)

    Financial Statements

                                                                                                      
       Consolidated Balance Sheets at September 30, 2007 and December 31, 2006                            2

       Consolidated Statements of Operations for the three months ended September 30, 2007 and 2006       3

       Consolidated  Statements of Operations  for the nine months ended  September 30,
       2007 and 2006                                                                                      4

       Consolidated Statements of Shareholders' Equity for the year ended
       December 31, 2006 and the nine months ended September 30, 2007                                     5

       Consolidated  Statements of Comprehensive  Income for the three and
       nine months ended September 30, 2007 and 2006                                                      5

       Consolidated Statements of Cash Flows for the nine months ended September 30, 2007 and 2006        6

       Notes to Consolidated Financial Statements                                                         7

     Management's Discussion and Analysis of Financial Condition and Results of Operations               23

     Quantitative and Qualitative Disclosures about Market Risk                                          37

     Controls and Procedures                                                                             37

   Part II.  Other Information

     Legal Proceedings                                                                                   39

     Risk Factors                                                                                        39

     Unregistered Sales of Equity Securities and Use of Proceeds                                         39

     Exhibits                                                                                            41

     Signature                                                                                           42



                                       1




                          PART I. FINANCIAL INFORMATION

   Item 1.    Financial Statements
              --------------------

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                ($ in thousands)

                                                                                           (Unaudited)
                                                                                        September 30, 2007    December 31, 2006
                                                                                        -------------------  --------------------
ASSETS
------
Current assets:
                                                                                                               
    Cash and cash equivalents                                                                  $   247,438           $ 1,041,106
    Accounts receivable, less allowances of $34,103 and $108,537, respectively                     231,255               187,737
    Other current assets                                                                            55,105                44,150
                                                                                        -------------------  --------------------
      Total current assets                                                                         533,798             1,272,993

Property, plant and equipment, net                                                               3,305,281             2,983,504
Goodwill, net                                                                                    2,487,156             1,917,751
Other intangibles, net                                                                             802,298               432,353
Investments                                                                                         21,788                16,474
Other assets                                                                                       187,102               174,461
                                                                                        -------------------  --------------------
           Total assets                                                                        $ 7,337,423           $ 6,797,536
                                                                                        ===================  ====================

LIABILITIES AND SHAREHOLDERS' EQUITY
------------------------------------
Current liabilities:
    Long-term debt due within one year                                                         $     2,436           $    39,271
    Accounts payable and other current liabilities                                                 404,371               386,372
                                                                                        -------------------  --------------------
      Total current liabilities                                                                    406,807               425,643

Deferred income taxes                                                                              771,864               514,130
Other liabilities                                                                                  384,264               332,645
Long-term debt                                                                                   4,725,376             4,467,086

Shareholders' equity:
    Common stock, $0.25 par value (600,000,000 authorized shares; 329,940,000
      and 322,265,000 outstanding, respectively, 349,456,000 issued at
      September 30, 2007 and 343,956,000 issued at December 31, 2006)                               87,364                85,989
    Additional paid-in capital                                                                   1,279,827             1,207,399
    Retained earnings                                                                               36,262               134,705
    Accumulated other comprehensive loss, net of tax                                               (79,408)              (81,899)
    Treasury stock                                                                                (274,933)             (288,162)
                                                                                        -------------------  --------------------
      Total shareholders' equity                                                                 1,049,112             1,058,032
                                                                                        -------------------  --------------------
           Total liabilities and shareholders' equity                                          $ 7,337,423           $ 6,797,536
                                                                                        ===================  ====================


              The accompanying Notes are an integral part of these
                       Consolidated Financial Statements.

                                       2



                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
             FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006
                 ($ in thousands, except for per-share amounts)
                                   (Unaudited)


                                                                                           2007            2006
                                                                                      ---------------  --------------
                                                                                                     
Revenue                                                                                     $575,814       $ 507,198

Operating expenses:
     Network access expenses                                                                  56,566          42,791
     Other operating expenses                                                                215,266         186,678
     Depreciation and amortization                                                           138,057         117,008
                                                                                      ---------------  --------------
Total operating expenses                                                                     409,889         346,477
                                                                                      ---------------  --------------
Operating income                                                                             165,925         160,721

Investment and other income, net                                                               7,172           4,361
Interest expense                                                                              95,158          82,186
                                                                                      ---------------  --------------
     Income from continuing operations before income taxes                                    77,939          82,896
Income tax expense                                                                            30,524          31,562
                                                                                      ---------------  --------------
     Income from continuing operations                                                        47,415          51,334

Discontinued operations (see Note 6):
     Income from discontinued operations (including gain on disposal
        of $116,791)                                                                               -         125,104
     Income tax expense                                                                            -          47,979
                                                                                      ---------------  --------------
     Income from discontinued operations                                                           -          77,125
                                                                                      ---------------  --------------
Net income available for common shareholders                                                $ 47,415       $ 128,459
                                                                                      ===============  ==============
Basic income per common share:
     Income from continuing operations                                                      $   0.14       $    0.16
     Income from discontinued operations                                                           -            0.24
                                                                                      ---------------  --------------
     Net income per common share                                                            $   0.14       $    0.40
                                                                                      ===============  ==============
Diluted income per common share:
     Income from continuing operations                                                      $   0.14       $    0.16
     Income from discontinued operations                                                           -            0.24
                                                                                      ---------------  --------------
     Net income per common share                                                            $   0.14       $    0.40
                                                                                      ===============  ==============


              The accompanying Notes are an integral part of these
                       Consolidated Financial Statements.

                                       3



                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006
                 ($ in thousands, except for per-share amounts)
                                   (Unaudited)

                                                                                           2007            2006
                                                                                      ---------------  --------------
                                                                                                   
Revenue                                                                                  $ 1,710,787      $1,520,971

Operating expenses:
     Network access expenses                                                                 159,237         121,411
     Other operating expenses                                                                620,325         553,479
     Depreciation and amortization                                                           400,700         358,564
                                                                                      ---------------  --------------
Total operating expenses                                                                   1,180,262       1,033,454
                                                                                      ---------------  --------------
Operating income                                                                             530,525         487,517

Investment and other income, net                                                              10,672          68,373
Interest expense                                                                             287,771         252,920
                                                                                      ---------------  --------------

     Income from continuing operations before income taxes                                   253,426         302,970
Income tax expense                                                                            97,785         112,903
                                                                                      ---------------  --------------
     Income from continuing operations                                                       155,641         190,067

Discontinued operations (see Note 6):
     Income from discontinued operations (including gain on disposal
         of $116,791)                                                                              -         147,045
     Income tax expense                                                                            -          56,468
                                                                                      ---------------  --------------
     Income from discontinued operations                                                           -          90,577
                                                                                      ---------------  --------------
Net income available for common shareholders                                             $   155,641      $  280,644
                                                                                      ===============  ==============
Basic income per common share:
     Income from continuing operations                                                   $      0.47      $     0.59
     Income from discontinued operations                                                           -            0.28
                                                                                      ---------------  --------------
     Net income per common share                                                         $      0.47      $     0.87
                                                                                      ===============  ==============
Diluted income per common share:
     Income from continuing operations                                                   $      0.47      $     0.59
     Income from discontinued operations                                                           -            0.27
                                                                                      ---------------  --------------
     Net income per common share                                                         $      0.47      $     0.86
                                                                                      ===============  ==============



              The accompanying Notes are an integral part of these
                       Consolidated Financial Statements.

                                       4



                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
 FOR THE YEAR ENDED DECEMBER 31, 2006 AND THE NINE MONTHS ENDED SEPTEMBER 30, 2007
                                ($ in thousands)
                                   (Unaudited)


                                                                                   Accumulated
                                        Common Stock      Additional                   Other        Treasury Stock        Total
                                     ------------------    Paid-In      Retained  Comprehensive ---------------------- Shareholders'
                                     Shares     Amount     Capital      Earnings       Loss       Shares       Amount     Equity
                                     --------- -------- -------------- ----------- ------------ ---------- -----------  -----------

                                                                                                 
Balance January 1, 2006               343,956  $85,989  $ 1,374,610    $ (85,344)   $(123,242)  (15,788)   $ (210,204)   $1,041,809
    Cumulative effect adjustment            -        -            -       36,392            -         -             -        36,392
    Stock plans                             -        -       (1,875)           -            -     2,908        38,793        36,918
    Conversion of EPPICS                    -        -       (2,563)           -            -     1,389        18,488        15,925
    Dividends on common stock of
       $1.00 per share                      -        -     (162,773)    (160,898)           -         -             -      (323,671)
    Shares repurchased                      -        -            -            -            -   (10,200)     (135,239)     (135,239)
    Net income                              -        -            -      344,555            -         -             -       344,555
    Pension liability adjustment,
       after adoption of SFAS
       No. 158, net of taxes                -        -            -            -      (83,634)        -             -       (83,634)
    Other comprehensive income,
      net of tax and
      reclassifications adjustments         -        -            -            -      124,977         -             -       124,977
                                     --------- -------- ------------- ----------- ------------ ---------- ------------- ------------
Balance December 31, 2006             343,956   85,989    1,207,399      134,705      (81,899)  (21,691)     (288,162)    1,058,032
    Stock plans                             -        -       (6,930)           -            -     1,847        25,646        18,716
    Acquisition of Commonwealth         5,500    1,375       77,939            -            -    12,638       168,093       247,407
    Conversion of EPPICS                    -        -         (537)           -            -       287         3,826         3,289
    Conversion of Commonwealth Notes        -        -        1,956            -            -     2,508        34,775        36,731
    Dividends on common stock of
       $0.75 per share                      -        -            -     (254,084)           -         -             -      (254,084)
    Shares repurchased                      -        -            -            -            -   (15,105)     (219,111)     (219,111)
    Net income                              -        -            -      155,641            -         -             -       155,641
    Other comprehensive income,
      net of tax and
      reclassifications adjustments         -        -            -            -        2,491         -             -         2,491
                                     --------- -------- ------------- ----------- ------------ ---------- ------------- ------------
Balance September 30, 2007            349,456  $87,364  $ 1,279,827    $  36,262    $ (79,408)  (19,516)   $ (274,933)   $1,049,112
                                     ========= ======== ============= =========== ============ ========== ============= ============



                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
         FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006
                                ($ in thousands)
                                   (Unaudited)

                                        For the three months ended September 30,      For the nine months ended September 30,
                                    --------------------------------------------   --------------------------------------------
                                           2007                    2006                   2007                    2006
                                    --------------------   ---------------------   --------------------   ---------------------

Net income                                     $ 47,415               $ 128,459              $ 155,641               $ 280,644
Amortization of pension and post
   retirement costs                                (653)                      -                  2,510                       -
Other comprehensive income(loss),
   net of tax and
   reclassifications adjustments                      -                     (19)                   (19)                     (9)
                                    --------------------   ---------------------   --------------------   ---------------------
Total comprehensive income                     $ 46,762               $ 128,440              $ 158,132               $ 280,635
                                    ====================   =====================   ====================   =====================


        The accompanying Notes are an integral part of these Consolidated
                             Financial Statements.

                                       5






                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006
                                ($ in thousands)
                                   (Unaudited)


                                                                                   2007              2006
                                                                             ----------------  ----------------

Cash flows provided by (used in) operating activities:
                                                                                              
Net income                                                                        $  155,641        $  280,644
       Deduct:  Income from discontinued operations, net of tax                            -           (18,498)
                Gain on sale of discontinued operations, net of tax                        -           (72,079)
Adjustments to reconcile income to net cash provided by
   operating activities:
       Depreciation and amortization expense                                         400,700           358,564
       Stock based compensation expense                                                7,809             7,960
       Loss on debt exchange                                                               -             2,433
       Losses on extinguishment of debt                                               20,186                 -
       Investment gain                                                                     -           (61,428)
       Other non-cash adjustments                                                     12,605             5,100
       Deferred income taxes                                                          54,124           103,893
       Legal settlement                                                               (7,905)                -
       Change in accounts receivable                                                  (5,581)           13,091
       Change in accounts payable and other liabilities                              (81,493)          (39,923)
       Change in other current assets                                                 (2,822)             (791)
                                                                             ----------------  ----------------
Net cash provided by continuing operating activities                                 553,264           578,966

Cash flows provided from (used by) investing activities:
       Capital expenditures                                                         (202,641)         (163,356)
       Cash paid for Commonwealth (net of cash acquired)                            (661,081)                -
       Proceeds from sale of discontinued operations                                       -           247,284
       Other assets (purchased) distributions received, net                            4,401            63,757
                                                                             ----------------  ----------------
Net cash (used by) provided from investing activities                               (859,321)          147,685

Cash flows provided from (used by) financing activities:
       Receipt (payment) of customer advances for
         construction and contributions in aid of construction, net                     (386)             (114)
       Long-term debt borrowings                                                     950,000                 -
       Long-term debt payments                                                      (945,466)         (227,461)
       Financing costs paid                                                          (11,727)                -
       Premium paid to retire debt                                                   (20,186)                -
       Issuance of common stock                                                       13,349            21,394
       Common stock repurchased                                                     (219,111)         (135,239)
       Dividends paid                                                               (254,084)         (243,115)
                                                                             ----------------  ----------------
Net cash used by financing activities                                               (487,611)         (584,535)

Cash flows of discontinued operations:
       Operating cash flows                                                                -            17,833
       Investing cash flows                                                                -            (6,593)
       Financing cash flows                                                                -                 -
                                                                             ----------------  ----------------
Net cash provided by discontinued operations                                               -            11,240

(Decrease) increase in cash and cash equivalents                                    (793,668)          153,356
Cash and cash equivalents at January 1,                                            1,041,106           263,749
                                                                             ----------------  ----------------

Cash and cash equivalents at September 30,                                        $  247,438        $  417,105
                                                                             ================  ================

Cash paid during the period for:
       Interest                                                                   $  295,463        $  264,621
       Income taxes                                                               $   53,670        $    8,330

Non-cash investing and financing activities:
       Change in fair value of interest rate swaps                                $    6,772        $    1,186
       Conversion of EPPICS                                                       $    3,289        $   14,378
       Conversion of Commonwealth Notes                                           $   36,731        $        -
       Debt-for-debt exchange, net                                                $        -        $      (70)
       Shares issued for Commonwealth acquisition                                 $  247,407        $        -



        The accompanying Notes are an integral part of these Consolidated
                             Financial Statements.

                                       6

                    PART I. FINANCIAL INFORMATION (Continued)
                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)  Summary of Significant Accounting Policies:
     -------------------------------------------
    (a)   Basis of Presentation and Use of Estimates:
          -------------------------------------------
          Citizens  Communications  Company and its subsidiaries are referred to
          as "we," "us," "our," or the  "Company" in this report.  Our unaudited
          consolidated  financial  statements  have been  prepared in accordance
          with accounting  principles generally accepted in the United States of
          America (GAAP) and should be read in conjunction with the consolidated
          financial  statements  and notes included in our Annual Report on Form
          10-K for the year ended December 31, 2006.  Certain  reclassifications
          of  balances  previously  reported  have been made to  conform  to the
          current  presentation.   All  significant  intercompany  balances  and
          transactions  have been eliminated in  consolidation.  These unaudited
          consolidated financial statements include all adjustments  (consisting
          of normal recurring accruals)  considered  necessary to present fairly
          the results for the interim periods shown.

          The  preparation  of  financial  statements  in  conformity  with GAAP
          requires management to make estimates and assumptions which affect the
          reported   amounts  of  assets  and   liabilities  and  disclosure  of
          contingent  assets  and  liabilities  at the  date  of  the  financial
          statements and the reported amounts of revenue and expenses during the
          reporting  period.  Actual  results may differ  from those  estimates.
          Estimates  and judgments  are used when  accounting  for allowance for
          doubtful accounts, impairment of long-lived assets, intangible assets,
          depreciation and amortization,  employee benefit plans,  income taxes,
          purchase   price   allocations,    contingencies   and   pension   and
          postretirement benefits expenses among others. Certain information and
          footnote  disclosures have been excluded and/or condensed  pursuant to
          Securities and Exchange Commission rules and regulations.  The results
          of the interim periods are not  necessarily  indicative of the results
          for the full year.

     (b)  Cash Equivalents:
          -----------------
          We consider all highly liquid investments with an original maturity of
          three months or less to be cash equivalents.

     (c)  Revenue Recognition:
          --------------------
          Revenue is recognized  when services are provided or when products are
          delivered to  customers.  Revenue that is billed in advance  includes:
          monthly recurring network access services, special access services and
          monthly  recurring  local line charges.  The unearned  portion of this
          revenue is initially  deferred as a component of other  liabilities on
          our  consolidated  balance  sheet and  recognized  in revenue over the
          period  that the  services  are  provided.  Revenue  that is billed in
          arrears  includes:  non-recurring  network access  services,  switched
          access  services,   non-recurring  local  services  and  long-distance
          services.   The  earned  but  unbilled  portion  of  this  revenue  is
          recognized in revenue in our consolidated statements of operations and
          accrued in accounts  receivable  in the period that the  services  are
          provided.  Excise  taxes are  recognized  as a liability  when billed.
          Installation  fees and their related direct and incremental  costs are
          initially  deferred  and  recognized  as revenue and expense  over the
          average  term of a  customer  relationship.  We  recognize  as current
          period  expense  the  portion  of  installation   costs  that  exceeds
          installation fee revenue.

          The Company collects various taxes from its customers and subsequently
          remits such funds to governmental  authorities.  Substantially  all of
          these taxes are recorded  through the  consolidated  balance sheet and
          presented on a net basis in our consolidated statements of operations.
          We  also  collect  Universal  Service  Fund  ("USF")  surcharges  from
          customers  (primarily federal USF) which have been recorded on a gross
          basis in our  consolidated  statements  of  operations  and have  been
          included in revenue and other  operating  expenses at $9.6 million and
          $9.3 million for the three months ended  September  30, 2007 and 2006,
          respectively,  and at $26.7  million  and $30.6  million  for the nine
          months ended September 30, 2007 and 2006, respectively.

     (d)  Property, Plant and Equipment:
          ------------------------------
          Property,  plant and  equipment  are stated at  original  cost or fair
          market  value  for  our  acquired  properties,  including  capitalized
          interest. Maintenance and repairs are charged to operating expenses as
          incurred.  The  gross  book  value  of  routine  property,  plant  and
          equipment retired is charged against accumulated depreciation.

                                       7

     (e)  Goodwill and Other Intangibles:
          -------------------------------
          Intangibles represent the excess of purchase price over the fair value
          of identifiable  tangible net assets acquired. We undertake studies to
          determine  the fair  values of assets  and  liabilities  acquired  and
          allocate   purchase  prices  to  assets  and  liabilities,   including
          property,  plant  and  equipment,   goodwill  and  other  identifiable
          intangibles.  We  annually  (during  the fourth  quarter)  examine the
          carrying  value of our goodwill  and trade name to  determine  whether
          there are any impairment losses.

          Statement of Financial  Accounting Standards (SFAS) No. 142, "Goodwill
          and Other  Intangible  Assets,"  requires that intangible  assets with
          estimated  useful lives be amortized  over those lives and be reviewed
          for  impairment  in  accordance  with SFAS No.  144,  "Accounting  for
          Impairment or Disposal of Long-Lived Assets," to determine whether any
          changes to these lives are  required.  We  periodically  reassess  the
          useful life of our intangible  assets to determine whether any changes
          to those lives are required.

     (f)  Impairment of Long-Lived  Assets and Long-Lived  Assets to Be Disposed
          ----------------------------------------------------------------------
          of:
          ---
          We review  long-lived assets to be held and used and long-lived assets
          to be disposed of, including  intangible  assets with estimated useful
          lives,  for  impairment  whenever  events or changes in  circumstances
          indicate  that  the  carrying   amount  of  such  assets  may  not  be
          recoverable.  Recoverability of assets to be held and used is measured
          by  comparing  the  carrying   amount  of  the  asset  to  the  future
          undiscounted  net cash flows  expected to be  generated  by the asset.
          Recoverability  of assets held for sale is measured by  comparing  the
          carrying amount of the assets to their estimated fair market value. If
          any assets are  considered to be impaired,  the impairment is measured
          by the amount by which the carrying  amount of the assets  exceeds the
          estimated fair value.

     (g)  Derivative Instruments and Hedging Activities:
          ----------------------------------------------
          We account  for  derivative  instruments  and  hedging  activities  in
          accordance with SFAS No. 133,  "Accounting for Derivative  Instruments
          and  Hedging  Activities,"  as  amended.  SFAS No.  133,  as  amended,
          requires that all derivative instruments, such as interest rate swaps,
          be recognized in the financial  statements  and measured at fair value
          regardless of the purpose or intent of holding them.

          We have  interest rate swap  arrangements  related to a portion of our
          fixed rate debt. These hedge strategies satisfy the fair value hedging
          requirements of SFAS No. 133, as amended.  As a result, the fair value
          of the swaps is carried on the  consolidated  balance  sheets in other
          liabilities  and the related hedged  liabilities  are also adjusted to
          fair value by the same amount.

     (h)  Stock Plans:
          ------------
          We have various employee stock-based  compensation plans. Awards under
          these plans are granted to eligible  officers,  management  employees,
          non-management  employees and  non-employee  directors.  Awards may be
          made in the  form of  incentive  stock  options,  non-qualified  stock
          options,   stock  appreciation  rights,   restricted  stock  or  other
          stock-based  awards.  We have no awards  with  market  or  performance
          conditions.  Our general  policy is to issue  shares upon the grant of
          restricted shares and exercise of options from treasury.

          On January 1, 2006, we adopted the provisions of SFAS No. 123 (revised
          2004),  "Share-Based  Payment"  (SFAS No. 123R) and elected to use the
          modified  prospective  transition  method.  The  modified  prospective
          transition method requires that compensation cost be recognized in the
          financial statements for all awards granted after the date of adoption
          as well as for existing awards for which the requisite service had not
          been rendered as of the date of adoption. Compensation cost for awards
          that were  outstanding at the effective  date are recognized  over the
          remaining  service period using the  compensation  cost calculated for
          pro forma disclosure purposes. Prior periods have not been restated.

          On November 10, 2005, the Financial  Accounting Standards Board (FASB)
          issued  FASB Staff  Position  SFAS No.  123R-3,  "Transition  Election
          Related to Accounting for Tax Effects of Share-Based  Payment Awards."
          We elected to adopt the  alternative  transition  method  provided for
          calculating  the tax effects of share-based  compensation  pursuant to
          SFAS No. 123R. The alternative transition method includes a simplified
          method to establish the beginning  balance of the  additional  paid-in
          capital  pool  (APIC  pool)  related to the tax  effects  of  employee
          share-based   compensation,   which  is   available   to  absorb   tax
          deficiencies recognized subsequent to the adoption of SFAS No. 123R.

          In  accordance  with  the  adoption  of SFAS  No.  123R,  we  recorded
          stock-based  compensation  expense  for  the  cost of  stock  options,

                                       8

          restricted  shares  and stock  units  issued  under  our  stock  plans
          (together,  Stock-Based Awards).  Stock-based compensation expense was
          $2.4 million and $2.6 million for the three months ended September 30,
          2007 and 2006, respectively, and $7.8 million and $8.0 million for the
          nine months ended September 30, 2007 and 2006, respectively.

          The  compensation  cost  recognized  is  based  on  awards  ultimately
          expected to vest.  SFAS No. 123R requires  forfeitures to be estimated
          and revised, if necessary, in subsequent periods if actual forfeitures
          differ from those estimates.

          Prior  to the  adoption  of  SFAS  No.  123R,  we  applied  Accounting
          Principles Board Opinion (APB) No. 25 and related  interpretations  to
          account   for  our   stock   plans   resulting   in  the  use  of  the
          intrinsic-value  based method to value the stock. Under APB No. 25, we
          were not  required to recognize  compensation  expense for the cost of
          stock options issued under our stock plans.

     (i)  Net Income Per Common Share Available for Common Shareholders:
          --------------------------------------------------------------
          Basic net income  per  common  share is  computed  using the  weighted
          average  number of common shares  outstanding  during the period being
          reported on. Except when the effect would be antidilutive, diluted net
          income per common share  reflects  the dilutive  effect of the assumed
          exercise  of stock  options  using the  treasury  stock  method at the
          beginning  of the period  being  reported on as well as common  shares
          that would result from the conversion of convertible  preferred  stock
          (EPPICS) and convertible  notes. In addition,  the related interest on
          debt (net of tax) is added  back to income  since it would not be paid
          if the debt was converted to common stock.

(2)  Recent Accounting Literature and Changes in Accounting Principles:
     ------------------------------------------------------------------

     Accounting for Uncertainty in Income Taxes
     ------------------------------------------
     In July 2006, the FASB issued FASB Interpretation No. (FIN) 48, "Accounting
     for  Uncertainty in Income Taxes." Among other things,  FIN No. 48 requires
     applying  a  "more  likely  than  not"  threshold  to the  recognition  and
     derecognition  of uncertain  tax  positions  either taken or expected to be
     taken in the Company's income tax returns. We adopted the provisions of FIN
     No. 48 in the first quarter of 2007.  The total amount of our gross FIN No.
     48 tax liability for tax positions that may not be sustained  under a "more
     likely than not" threshold as of the date of adoption was $44.7 million and
     amounts to $64.0 million as of September 30, 2007.  This amount includes an
     accrual for  interest  in the amount of $5.7  million as of  September  30,
     2007.  These balances  include amounts of $9.0 million and $1.4 million for
     total  FIN No.  48 tax  liabilities  and  accrued  interest,  respectively,
     pursuant  to  the   Company's   acquisition   of   Commonwealth   Telephone
     Enterprises, Inc., completed in March 2007. An increase of $14.0 million in
     the balance since the date of adoption is  attributable to a change made to
     the estimated  useful life of an intangible  asset for income tax purposes.
     This tax position is temporary  in nature and,  therefore,  will not impact
     the Company's results of operations when ultimately  settled in the future.
     The  amount of our total FIN No. 48 tax  liabilities  reflected  above that
     would  positively  impact the calculation of our effective income tax rate,
     if our tax  positions are  sustained,  is $20.1 million as of September 30,
     2007.

     The Company's policy regarding the classification of interest and penalties
     is to include  these  amounts as a component  of income tax  expense.  This
     treatment of interest and penalties is consistent  with prior  periods.  We
     have  recognized  in  our  2007  year-to-date   consolidated  statement  of
     operations  additional  interest  in the  amount  of $0.9  million.  We are
     subject to income tax examinations generally for the years 2003 forward for
     both our federal and state filing jurisdictions.  We maintain uncertain tax
     positions in various state  jurisdictions.  It is reasonably  possible that
     amounts related to previous asset  dispositions and tax credits will change
     within  the  next  12  months,  due to the  expiration  of the  statute  of
     limitations. This could favorably impact our results of operations by up to
     $7.0 million and reduce acquired goodwill balances by up to $3.0 million.

     How Taxes Collected from Customers and Remitted to Governmental Authorities
     ---------------------------------------------------------------------------
     Should be Presented in the Income  Statement
     --------------------------------------------
     In June 2006,  the FASB issued EITF Issue No.  06-3,  "How Taxes  Collected
     from Customers and Remitted to Governmental Authorities Should be Presented
     in the Income  Statement,"  which  requires  disclosure  of the  accounting
     policy for any tax assessed by a  governmental  authority  that is directly
     imposed  on a  revenue-producing  transaction,  that is  Gross  versus  Net
     presentation.  EITF No.  06-3 is  effective  for  periods  beginning  after
     December 15, 2006. We adopted the disclosure  requirements of EITF No. 06-3
     commencing January 1, 2007.

                                       9


     Accounting for Purchases of Life Insurance
     ------------------------------------------
     In September 2006, the FASB reached  consensus on the guidance  provided by
     EITF No. 06-5, "Accounting for Purchases of Life  Insurance-Determining the
     Amount That Could Be Realized in Accordance  with FASB  Technical  Bulletin
     No. 85-4, Accounting for Purchases of Life Insurance." EITF No. 06-5 states
     that a policyholder  should consider any additional amounts included in the
     contractual  terms of the  insurance  policy other than the cash  surrender
     value in determining  the amount that could be realized under the insurance
     contract.  EITF No. 06-5 also states that a policyholder  should  determine
     the  amount  that  could be  realized  under  the life  insurance  contract
     assuming the surrender of an individual-life by individual-life  policy (or
     certificate by  certificate in a group policy).  EITF No. 06-5 is effective
     for fiscal years  beginning  after  December 15, 2006.  The adoption of the
     accounting  requirements  of EITF No. 06-5 in the first quarter of 2007 had
     no impact on our financial position, results of operation or cash flows.

     Accounting for Endorsement Split-Dollar Life Insurance Arrangements
     -------------------------------------------------------------------
     In September 2006, the FASB reached  consensus on the guidance  provided by
     EITF No. 06-4,  "Accounting for Deferred  Compensation  and  Postretirement
     Benefit Aspects of Endorsement  Split-Dollar Life Insurance  Arrangements."
     The guidance is  applicable  to  endorsement  split-dollar  life  insurance
     arrangements,  whereby the employer owns and controls the insurance policy,
     that are associated with a postretirement  benefit.  EITF No. 06-4 requires
     that for a split-dollar life insurance  arrangement within the scope of the
     issue,  an employer  should  recognize a liability  for future  benefits in
     accordance with SFAS No. 106 (if, in substance,  a  postretirement  benefit
     plan  exists)  or  Accounting  Principles  Board  Opinion  No.  12 (if  the
     arrangement is, in substance, an individual deferred compensation contract)
     based on the  substantive  agreement  with the  employee.  EITF No. 06-4 is
     effective for fiscal years  beginning  after December 15, 2007. The Company
     is currently  evaluating  the impact the adoption of the standard will have
     on the Company's results of operations or financial condition.

     Fair Value Measurements
     -----------------------
     In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements,"
     which defines fair value, establishes a framework for measuring fair value,
     and expands  disclosures about fair value  measurements.  The provisions of
     SFAS No. 157 are effective as of the beginning of our 2008 fiscal year. The
     Company  is  currently  evaluating  the  impact  that the  adoption  of the
     standard  will have on the  Company's  results of  operations  or financial
     condition.

     Fair Value Option for Financial Assets and Financial Liabilities
     ----------------------------------------------------------------
     In February  2007, the FASB issued SFAS No. 159, "The Fair Value Option for
     Financial Assets and Financial  Liabilities  Including an amendment of FASB
     Statement  No.  115,"  which  permits  entities  to choose to measure  many
     financial instruments and certain other items at fair value. The provisions
     of SFAS No. 159 are  effective as of the beginning of our 2008 fiscal year.
     The Company is  currently  evaluating  the impact that the  adoption of the
     standard  will have on the  Company's  results of  operations  or financial
     condition.

     Accounting for Collateral Assignment Split-Dollar Life Insurance
     ----------------------------------------------------------------
     Arrangements
     ------------
     In March 2007, the FASB ratified the consensus reached by the EITF on Issue
     No.  06-10,   "Accounting  for  Collateral  Assignment   Split-Dollar  Life
     Insurance  Arrangements." EITF No. 06-10 provides guidance on an employers'
     recognition  of a liability and related  compensation  costs for collateral
     assignment  split-dollar life insurance arrangements that provide a benefit
     to an employee  that extends into  postretirement  periods and the asset in
     collateral  assignment  split-dollar  life  insurance   arrangements.   The
     effective  date of EITF  No.  06-10 is for  fiscal  years  beginning  after
     December 15, 2007. The Company is currently  evaluating the impact that the
     adoption of the standard will have on the  Company's  results of operations
     or financial condition.

(3)  Acquisition of Commonwealth Telephone:
     --------------------------------------
     On March 8, 2007,  we acquired  Commonwealth  Telephone  Enterprises,  Inc.
     ("Commonwealth" or "CTE") in a cash-and-stock  taxable  transaction,  for a
     total  consideration of approximately $1.1 billion.  We paid $801.5 million
     in cash ($661.1 million net, after cash acquired), issued common stock with
     a value of $247.4 million and had $7.0 million of accrued  closing costs at
     September 30, 2007.

                                       10


     In  connection  with the  acquisition  of  Commonwealth,  we assumed  $35.0
     million of debt under a revolving  credit  facility and $191.8 million face
     amount of Commonwealth  convertible  notes (fair value of $209.6  million).
     During March 2007, we paid down the $35.0 million credit facility.  We have
     retired  all  but  $8.5  million  of the  $191.8  million  face  amount  of
     Commonwealth  convertible  notes as of September  30, 2007.  The notes were
     retired by the  payment of $165.4  million in cash and the  issuance of our
     common stock valued at $36.7 million. The premium paid of $18.9 million was
     recorded as $17.8  million to goodwill and $1.1 million to  investment  and
     other income, net.

     We have accounted for the  acquisition of  Commonwealth as a purchase under
     U.S. generally accepted accounting principles. Under the purchase method of
     accounting,  the assets and liabilities of Commonwealth  are recorded as of
     the acquisition  date, at their  respective fair values,  and  consolidated
     with those of Citizens.  The reported  consolidated  financial condition of
     Citizens  as  of  September  30,  2007  reflects  a  preliminary  estimated
     allocation of these fair values.

     The  following  schedule  provides a summary of the purchase  price paid by
     Citizens in the acquisition of Commonwealth as of September 30, 2007:

     ($ in thousands)
     ----------------

           Cash paid                                    $      801,486
           Value of Citizens common stock issued               247,407
           Accrued closing costs                                 6,977
                                                        --------------
           Total Purchase Price                         $    1,055,870
                                                        ==============

     The  allocation  of  the  purchase  price  to  assets  and  liabilities  is
     preliminary.  The estimated  purchase  price has been  allocated to the net
     tangible and intangible assets and liabilities acquired as follows:

      ($ in thousands)
      ----------------

           Allocation of estimated purchase price:
              Current assets (1)                       $       190,361
              Property, plant and equipment                    387,720
              Goodwill                                         569,405
              Other intangibles - customer list                500,000
              Other assets                                      11,234
              Current portion of debt                          (35,000)
              Accounts payable and other current               (77,738)
              liabilities
              Deferred income taxes                           (247,208)
              Convertible Notes                               (209,553)
              Other liabilities                                (33,351)
                                                       ----------------
           Total Purchase Price                        $     1,055,870
                                                       ================

                    (1) Includes $140.4 million of acquired cash.

     The final allocation of the purchase price will be based on the fair values
     of the assets acquired and liabilities assumed as determined by third-party
     valuation.   The  actual  allocation  may  differ  significantly  from  the
     preliminary allocation.

     The  following  unaudited  pro forma  financial  information  presents  the
     combined  results of  operations  of Citizens  and  Commonwealth  as if the
     acquisition  had occurred at the  beginning of each period  presented.  The
     historical  results of the Company include the results of Commonwealth from
     the date of acquisition on March 8, 2007. The pro forma  information is not
     necessarily  indicative  of what  the  financial  position  or  results  of
     operations  actually would have been had the acquisition  been completed at
     the  date  indicated.  In  addition,  the  unaudited  pro  forma  financial
     information  does not purport to project the future  financial  position or
     operating results of Citizens after completion of the acquisition.

                                       11



                                                           For the nine months ended
                                                                 September 30,
                                                        -------------------------------     For the three months ended
                                                             2007             2006             September 30, 2006
                                                         --------------  ---------------   ----------------------------
($ in thousands, except per share amounts)
------------------------------------------
                                                                                            
Revenue                                                    $ 1,773,051      $ 1,768,343              $ 590,913
Operating income                                           $   542,055      $   530,557              $ 173,076
Income from continuing operations                          $   163,638      $   212,253              $  54,916
Income from discontinued operations                        $         -      $    90,577              $  77,125
Net income available for common shareholders               $   163,638      $   302,830              $ 132,041

Basic income per common share:
   Income from continuing operations                       $      0.49      $      0.62              $    0.16
   Income from discontinued operations                               -             0.26                   0.23
                                                         --------------  ---------------       ----------------
   Net income per common share                             $      0.49      $      0.88              $    0.39
                                                         ==============  ===============       ================
Diluted income per common share:
   Income from continuing operations                       $      0.49      $      0.61              $    0.16
   Income from discontinued operations                               -             0.26                   0.23
                                                         --------------  ---------------       ----------------
   Net income per common share                             $      0.49      $      0.87              $    0.39
                                                         ==============  ===============       ================


(4)  Accounts Receivable:
     --------------------
     The  components  of  accounts  receivable,  net at  September  30, 2007 and
     December 31, 2006 are as follows:

($ in thousands)                     September 30, 2007    December 31, 2006
----------------                   ---------------------  --------------------

End user                                      $ 237,428             $ 273,828
Other                                            27,930                22,446
Less:  Allowance for doubtful
        accounts                                (34,103)             (108,537)
                                   ---------------------  --------------------
   Accounts receivable, net                   $ 231,255             $ 187,737
                                   =====================  ====================

     The Company  maintains an allowance  for  estimated  bad debts based on its
     estimate of  collectibility of its accounts  receivable.  Bad debt expense,
     which is  recorded as a reduction  of revenue,  was $8.7  million and $6.3
     million  for  the  three  months  ended   September   30,  2007  and  2006,
     respectively, and $20.3 million and $13.5 million for the nine months ended
     September 30, 2007 and 2006, respectively.

     Our allowance for doubtful accounts (and "end user"  receivables)  declined
     from  December  31,  2006,  primarily  as a result of the  resolution  of a
     carrier dispute. On March 12, 2007, we entered into a settlement  agreement
     with a carrier pursuant to which we were paid $37.5 million, resulting in a
     favorable  impact on our  revenue in the first  quarter of 2007 and for the
     nine months ended September 30, 2007 of $38.7 million.

(5)  Property, Plant and Equipment, Net:
     -----------------------------------
     Property,  plant and  equipment at September 30, 2007 and December 31, 2006
     are as follows:

($ in thousands)                      September 30, 2007     December 31, 2006
----------------                    ---------------------  ---------------------

Property, plant and equipment                $ 7,240,316           $ 6,685,466
Less: accumulated depreciation                (3,935,035)           (3,701,962)
                                    ---------------------   --------------------
  Property, plant and equipment,
    net                                      $ 3,305,281           $ 2,983,504
                                    =====================   ====================

                                       12


     Depreciation  expense is principally  based on the composite  group method.
     Depreciation  expense  was $90.7  million  and $85.4  million for the three
     months ended September 30, 2007 and 2006, respectively,  and $270.6 million
     and $263.8  million for the nine months ended  September 30, 2007 and 2006,
     respectively.

(6)  Discontinued Operations:
     ------------------------
     On July 31, 2006, we sold our CLEC business, Electric Lightwave, LLC (ELI),
     for  $255.3  million  in cash plus the  assumption  of  approximately  $4.0
     million in capital lease  obligations.  We recognized a pre-tax gain on the
     sale of ELI of approximately $116.7 million. Our after-tax gain on the sale
     was approximately  $72.0 million.  Our cash liability for taxes as a result
     of the  sale was  approximately  $5.0  million  due to the  utilization  of
     existing tax net operating losses on both the federal and state level.

     In  accordance  with SFAS No. 144, any  component  of our business  that we
     dispose  of, or  classify as held for sale,  that has  operations  and cash
     flows clearly  distinguishable  from  continuing  operations  for financial
     reporting   purposes,   and  that  will  be  eliminated  from  the  ongoing
     operations,  should be classified as discontinued operations.  Accordingly,
     we  have  classified  the  results  of  operations  of ELI as  discontinued
     operations in our consolidated statements of operations.

     Summarized financial information for ELI is set forth below:

                              For the three months        For the nine months
($ in thousands)            ended September 30, 2006    ended September 30, 2006
---------------             ------------------------    ------------------------
Revenue                           $   14,534                  $ 100,612
Operating income                  $    3,951                  $  26,835
Income taxes                      $    3,267                  $  11,756
Net income                        $    5,046                  $  18,498
Gain on disposal of ELI,
    net of tax                    $   72,079                  $  72,079


(7)  Other Intangibles:
     ------------------
     Other  intangibles  at  September  30,  2007 and  December  31, 2006 are as
     follows:



($ in thousands)                                     September 30, 2007       December 31, 2006
----------------                                   ------------------------  ---------------------

                                                                               
Customer base - amortizable over 96 months                     $ 1,494,605            $   994,605
Trade name - non-amortizable                                       122,058                122,058
                                                   ------------------------  ---------------------
   Other intangibles                                             1,616,663              1,116,663
Less: Accumulated amortization                                    (814,365)              (684,310)
                                                   ------------------------  ---------------------
    Total other intangibles, net                               $   802,298            $   432,353
                                                   ========================  =====================


     Amortization  expense  was $47.3  million  and $31.6  million for the three
     months ended September 30, 2007 and 2006, respectively,  and $130.1 million
     and $94.8  million for the nine months ended  September  30, 2007 and 2006,
     respectively.  Amortization  expense  for the three and nine  months  ended
     September  30,  2007 is  comprised  of $31.6  million  and  $94.8  million,
     respectively,  for our "base Citizens business" and $15.7 million and $35.3
     million,  respectively,  for the customer base acquired in the Commonwealth
     acquisition.  On a preliminary basis,  $500.0 million has been allocated to
     the  customer  base  acquired  in  the   Commonwealth   acquisition,   with
     amortization based on an eight-year life ($62.5 million annually).

                                       13


(8)  Long-Term Debt:
     ---------------
     The activity in our long-term  debt from December 31, 2006 to September 30,
     2007 is as follows:


                                                           Nine months ended September 30, 2007
                                          ----------------------------------------------------------
                                                                Assumed                                                 Interest
                                                                 From                                                   Rate* at
                         December 31,               New      Commonwealth Interest  Reclassification/  September 30,  September 30,
($ in thousands)            2006       Payments  Borrowings  Acquisition  Rate Swap      Other            2007            2007
----------------            ----       --------  ----------  -----------  ---------      -----           -----            ----


FIXED RATE

Rural Utilities Service
                                                                                                  
   Loan Contracts        $   21,886    $  (4,102)   $   -       $    -       $   -       $     -      $   17,784          5.99%

Senior Unsecured Debt     4,435,018     (896,774)    950,000      226,779      6,772       (17,833)    4,703,962          8.03%

EPPICS                       17,860         -           -            -           -         (3,289)        14,571          5.00%

Industrial Development
  Revenue Bonds              58,140      (44,590)       -            -           -             -          13,550          6.31%
                         ----------    ----------   ---------   ----------   -------    ----------    -----------


TOTAL LONG-TERM DEBT     $4,532,904    $(945,466)   $950,000    $ 226,779    $ 6,772     $(21,122)    $4,749,867          8.01%
                         ----------    ==========   =========   ==========   =======     =========    ----------

Less:  Debt Discount        (26,547)                                                                     (22,055)
Less:  Current Portion      (39,271)                                                                      (2,436)
                         ----------                                                                   -----------
                         $4,467,086                                                                   $4,725,376
                         ==========                                                                   ===========


* Interest rate includes  amortization of debt issuance costs,  debt premiums or
discounts. The interest rates for Rural Utilities Service Loan Contracts, Senior
Unsecured  Debt, and Industrial  Development  Revenue Bonds represent a weighted
average of multiple issuances.

     For the nine months  ended  September  30,  2007,  we retired an  aggregate
     principal  amount of $966.6  million of debt,  including $3.3 million of 5%
     Company Obligated Mandatorily  Redeemable  Convertible Preferred Securities
     due 2036 (EPPICS) and $17.8 million of 3.25% Commonwealth convertible notes
     that were converted into our common stock. As further  described  below, we
     temporarily  borrowed and repaid $200.0  million  during the month of March
     2007,  utilized  to  temporarily  fund  our  acquisition  of  Commonwealth.
     Although  this  borrowing  does not  appear  in our  December  31,  2006 or
     September  30, 2007 balance  sheet,  the  borrowing and repayment are shown
     gross in the above table.

     During  the  first  quarter  of 2006,  we  entered  into two  debt-for-debt
     exchanges of our debt securities.  As a result, $47.5 million of our 7.625%
     notes due 2008 were exchanged for approximately  $47.4 million of our 9.00%
     notes due 2031.  The 9.00% notes are callable on the same general terms and
     conditions as the 7.625% notes that were  exchanged.  No cash was exchanged
     in these  transactions.  However,  a non-cash pre-tax loss of approximately
     $2.4 million was  recognized in accordance  with EITF No. 96-19,  "Debtor's
     Accounting for a Modification  or Exchange of Debt  Instruments,"  which is
     included in  investment  and other  income,  net for the nine months  ended
     September 30, 2006.

     In  connection  with the  acquisition  of  Commonwealth,  we assumed  $35.0
     million of debt under a revolving credit facility and approximately  $191.8
     million  face  amount of  Commonwealth  convertible  notes  (fair  value of
     approximately  $209.6  million).  During March 2007, we paid down the $35.0
     million credit  facility,  and through  September 30, 2007, we have retired
     approximately  $183.3 million face amount (for which we paid $165.4 million
     in cash and  $36.7  million  in  common  stock)  of the  convertible  notes
     (premium  paid of $18.9  million was recorded as $17.8  million to goodwill
     and $1.1  million to  investment  and other  income,  net),  resulting in a
     remaining outstanding balance of $8.5 million as of September 30, 2007.

     On March 23, 2007,  we issued in a private  placement  an aggregate  $300.0
     million principal amount of 6.625% Senior Notes due 2015 and $450.0 million
     principal  amount of 7.125%  Senior Notes due 2019.  Proceeds from the sale
     were used to pay down  $200.0  million  principal  amount  of  indebtedness
     borrowed on March 8, 2007 under a bridge loan facility in  connection  with
     the  acquisition of  Commonwealth,  and redeem,  on April 26, 2007,  $495.2
     million principal amount of our 7.625% Senior Notes due 2008.

                                       14


     During the first  quarter of 2007,  we incurred and expensed  approximately
     $4.0  million of fees  associated  with the bridge loan  facility.  We also
     filed with the SEC a  registration  statement for an exchange  offer on the
     $750.0 million in total of private  placement  notes  described  above,  in
     addition to the $400.0  million  principal  amount of 7.875%  Senior  Notes
     issued in a private  placement on December 22, 2006, for registered  Senior
     Notes due 2027.  The exchange  offer was completed in the second quarter of
     2007. On April 26, 2007, we redeemed $495.2 million principal amount of our
     7.625% Senior Notes due 2008 at a price of 103.041% plus accrued and unpaid
     interest.  The  debt  retirement  generated  a  pre-tax  loss on the  early
     extinguishment  of debt at a premium of approximately  $16.3 million in the
     second quarter of 2007 and is included in investment and other income, net.
     As a result of this debt redemption, we also terminated three interest rate
     swap  agreements  hedging an  aggregate  $150.0  million  of  indebtedness.
     Payments on the swap  terminations of approximately  $1.0 million were made
     in the second quarter of 2007.

     As of September 30, 2007,  EPPICS  representing a total principal amount of
     $197.2  million have been converted  into  15,913,821  shares of our common
     stock.  Approximately  $4.1 million of EPPICS,  which are convertible  into
     354,620 shares of our common stock, were outstanding at September 30, 2007.
     Our long-term debt footnote  indicates $14.6 million of EPPICS  outstanding
     at September 30, 2007,  of which $10.5  million is debt of related  parties
     for which the company has an offsetting receivable.

     As of September 30, 2007, we had available  lines of credit with  financial
     institutions  in the aggregate  amount of $250.0  million and there were no
     outstanding standby letters of credit issued under the facility. Associated
     facility fees vary,  depending on our debt leverage  ratio,  and were 0.20%
     per annum as of September  30, 2007.  The  expiration  date for this $250.0
     million five year revolving  credit  agreement is May 18, 2012.  During the
     term of the credit facility we may borrow,  repay and reborrow  funds.  The
     credit facility is available for general corporate  purposes but may not be
     used to fund dividend payments.

     We are in compliance with all of our debt and credit facility covenants.


                                       15

(9)  Net Income Per Common Share:
     ----------------------------
     The  reconciliation  of the net income per common share calculation for the
     three and nine months ended September 30, 2007 and 2006,  respectively,  is
     as  follows:


($ in thousands, except per-share amounts)       For the three months ended September 30,    For the nine months ended September 30,
------------------------------------------       ------------------------------------------  ---------------------------------------
                                                       2007                    2006               2007                 2006
                                                 -------------------   --------------------  -----------------  ------------------
Net income used for basic and diluted earnings
----------------------------------------------
   per common share:
   -----------------
                                                                                                            
Income from continuing operations                         $  47,415               $  51,334         $ 155,641           $ 190,067
Income from discontinued operations                               -                  77,125                 -              90,577
                                                 -------------------   --------------------  -----------------  ------------------
Total basic net income available for common
   shareholders                                           $  47,415               $ 128,459         $ 155,641           $ 280,644
                                                 ===================   ====================  =================  ==================
Effect of conversion of preferred securities
   - EPPICS                                                      31                      71               120                 332
                                                 -------------------   --------------------  -----------------  ------------------
Total diluted net income available for common
   shareholders                                           $  47,446               $ 128,530         $ 155,761           $ 280,976
                                                 ===================   ====================  =================  ==================
Basic earnings per common share:
--------------------------------
Weighted-average shares outstanding - basic                 334,128                 319,891           332,397             323,160
                                                 -------------------   --------------------  -----------------  ------------------
Income from continuing operations                         $    0.14               $    0.16         $    0.47           $    0.59
Income from discontinued operations                               -                    0.24                 -                0.28
                                                 -------------------   --------------------  -----------------  ------------------
Net income per share available for common
   shareholders                                           $    0.14               $    0.40         $    0.47           $    0.87
                                                 ===================   ====================  =================  ==================
Diluted earnings per common share:
----------------------------------
Weighted-average shares outstanding - basic                 334,128                 319,891           332,397             323,160
Effect of dilutive shares                                       651                     761             1,007                 932
Effect of conversion of preferred securities
   - EPPICS                                                     355                     782               415               1,068
                                                 -------------------   --------------------  -----------------  ------------------
Weighted-average shares outstanding - diluted               335,134                 321,434           333,819             325,160
                                                 ===================   ====================  =================  ==================
Income from continuing operations                         $    0.14               $    0.16         $    0.47           $    0.59
Income from discontinued operations                               -                    0.24                 -                0.27
                                                 -------------------   --------------------  -----------------  ------------------
Net income per share available for common
   sharesholders                                          $    0.14               $    0.40         $    0.47           $    0.86
                                                 ===================   ====================  =================  ==================

     Stock Options
     -------------
     For the three and nine months ended September 30, 2007, options to purchase
     1,825,000 and 1,244,000  shares (at exercise  prices ranging from $15.02 to
     $18.46) issuable under employee  compensation  plans were excluded from the
     computation  of diluted EPS for those periods  because the exercise  prices
     were  greater  than the  average  market  price of our  common  stock  and,
     therefore, the effect would be antidilutive.  In calculating diluted EPS we
     apply the treasury stock method and include future unearned compensation as
     part of the assumed proceeds.

     For the three and nine months ended September 30, 2006, options to purchase
     1,917,000 and 1,967,000  shares (at exercise  prices ranging from $13.03 to
     $18.46) issuable under employee  compensation  plans were excluded from the
     computation  of diluted EPS for those periods  because the exercise  prices
     were  greater  than the  average  market  price of our  common  stock  and,
     therefore, the effect would be antidilutive.

     In  addition,  for the three and nine months ended  September  30, 2007 and
     2006,   restricted   stock  awards  of  1,342,000  and  1,205,000   shares,
     respectively,   are  excluded  from  our  basic  weighted   average  shares
     outstanding  and  included in our  dilutive  shares until the shares are no
     longer  subject to  restriction  after the  satisfaction  of all  specified
     conditions.

     EPPICS
     ------
     As a result of our July 2004  dividend  announcement  with  respect  to our
     common stock,  our EPPICS began to convert into shares of our common stock.
     As of September 30, 2007,  approximately 98% of the EPPICS outstanding,  or
     about $197.2 million aggregate  principal amount of EPPICS,  have converted
     into 15,913,821  shares of our common stock,  including  shares issued from
     treasury.

                                       16


     At September 30, 2007, we had 81,307 shares of potentially dilutive EPPICS,
     which were  convertible  into our common stock at a 4.3615 to 1 ratio at an
     exercise price of $11.46 per share. If all remaining  EPPICS are converted,
     we would issue  approximately  354,620  shares of our common  stock.  These
     securities  have been  included  in the  diluted  income per  common  share
     calculation for the period ended September 30, 2007.

     At  September  30,  2006,  we had 178,025  shares of  potentially  dilutive
     EPPICS, which were convertible into our common stock at a 4.3615 to 1 ratio
     at an exercise price of $11.46 per share. If all remaining  EPPICS had been
     converted we would have issued  approximately  776,456 shares of our common
     stock. These securities have been included in the diluted income per common
     share calculation for the period ended September 30, 2006.

     Stock Units
     -----------
     At  September  30, 2007 and 2006,  we had 206,506 and 210,152  stock units,
     respectively,  issued under our Non-Employee Directors' Deferred Fee Equity
     Plan (Deferred Fee Plan),  Non-Employee  Directors'  Equity  Incentive Plan
     (Directors' Equity Plan) and Non-Employee Directors' Retirement Plan. These
     securities have not been included in the diluted income per share of common
     stock  calculation  because their  inclusion would have had an antidilutive
     effect.

     Share Repurchase Programs
     -------------------------
     In February 2007, our Board of Directors  authorized us to repurchase up to
     $250.0 million of our common stock in public or private  transactions  over
     the following  twelve-month period. This share repurchase program commenced
     on  March  19,  2007.  As  of  September  30,  2007,  we  had   repurchased
     approximately 15,105,000 shares of our common stock at an aggregate cost of
     approximately  $219.1  million.  The  repurchase  program was  completed on
     October 15, 2007.

     In February 2006, our Board of Directors  authorized us to repurchase up to
     $300.0 million of our common stock in public or private  transactions  over
     the following  twelve-month period. This share repurchase program commenced
     on  March  6,  2006.  As  of  September   30,  2006,  we  had   repurchased
     approximately  10.2 million shares of our common stock at an aggregate cost
     of approximately $135.2 million.

(10) Stock Plans:
     ------------
     At September 30, 2007, we had five stock-based  compensation plans pursuant
     to which grants are outstanding. Prior to the adoption of SFAS No. 123R, we
     applied  APB No. 25 and  related  interpretations  to account for our stock
     plans  resulting in the use of the  intrinsic  value to value the stock and
     determine  compensation expense.  Under APB No. 25, we were not required to
     recognize compensation expense for the cost of stock options. In accordance
     with the adoption of SFAS No. 123R,  we recorded  stock-based  compensation
     expense for the cost of stock  options,  restricted  shares and stock units
     issued pursuant to the Management  Equity  Incentive Plan (MEIP),  the 1996
     Equity  Incentive  Plan (1996 EIP),  the Amended and  Restated  2000 Equity
     Incentive Plan (2000 EIP), the Deferred Fee Plan and the Directors'  Equity
     Plan.  Our general  policy is to issue shares upon the grant of  restricted
     shares and exercise of options from treasury.  At September 30, 2007, there
     were 16,058,182 shares authorized for grant under these plans and 5,222,878
     shares  available  for grant.  No further  awards may be granted  under the
     MEIP, the 1996 EIP or the Deferred Fee Plan.

     The following  summary presents  information  regarding  outstanding  stock
     options as of  September  30, 2007 and changes  during the nine months then
     ended with regard to options under the MEIP and the EIPs:


                                                                                                          Aggregate
                                                                           Weighted       Weighted        Intrinsic
                                                            Shares         Average         Average         Value at
                                                          Subject to     Option Price     Remaining     September 30,
                                                            Option        Per Share     Life in Years        2007
           --------------------------------------------- -------------- --------------- -------------- -----------------
                                                                                                
           Balance at January 1, 2007                      5,242,000         $12.41
               Options granted                                  -               -
               Options exercised                          (1,216,000)        $10.18                           $5,944,000
               Options canceled, forfeited or lapsed         (20,000)        $11.30
           --------------------------------------------- --------------
           Balance at September 30, 2007                   4,006,000         $13.06         3.64              $9,206,000
           ============================================= ==============

           Exercisable at September 30, 2007               3,983,000         $13.06         3.64              $8,915,000
           ============================================= ==============

                                        17


     There were no options  granted  during the first nine months of 2007.  Cash
     received upon the exercise of options  during the first nine months of 2007
     totaled $13.3  million.  Total  remaining  unrecognized  compensation  cost
     associated  with  unvested  stock  options at  September  30, 2007 was $0.1
     million and the weighted average period over which this cost is expected to
     be recognized is approximately one year.

     The total intrinsic value of stock options  exercised during the first nine
     months of 2006 was $7.3 million. The total intrinsic value of stock options
     outstanding  and  exercisable  at September  30, 2006 was $10.8 million and
     $9.2 million, respectively. Options granted during the first nine months of
     2006 totaled 22,000.  The weighted average grant-date fair value of options
     granted  during the nine months ended  September 30, 2006 was $12.55.  Cash
     received upon the exercise of options  during the first nine months of 2006
     totaled $21.4 million.

     For purposes of determining  compensation  expense,  the fair value of each
     option  grant is  estimated  on the date of grant  using the  Black-Scholes
     option-pricing   model  which  requires  the  use  of  various  assumptions
     including  expected life of the option,  expected  dividend rate,  expected
     volatility,  and risk-free  interest  rate.  The expected  life  (estimated
     period of time  outstanding)  of stock options  granted was estimated using
     the historical exercise behavior of employees.  The risk free interest rate
     is based on the U.S.  Treasury  yield  curve in  effect  at the time of the
     grant.  Expected volatility is based on historical  volatility for a period
     equal to the stock option's expected life, calculated on a monthly basis.

     The following  table  presents the weighted  average  assumptions  used for
     grants in fiscal 2006:

                                                       2006
                      ---------------------------- --------------
                      Dividend yield                    7.55%
                      Expected volatility                 44%
                      Risk-free interest rate           4.89%
                      Expected life                   5 years
                      ---------------------------- --------------

     The following summary presents  information  regarding unvested  restricted
     stock as of  September  30,  2007 and  changes  during the nine months then
     ended with regard to restricted stock under the MEIP and the EIPs:


                                                                 Weighted         Aggregate
                                                                 Average        Fair Value at
                                                Number of       Grant Date      September 30,
                                                 Shares         Fair Value           2007
         ------------------------------------ -------------- ----------------- ----------------
                                                                            
         Balance at January 1, 2007            1,174,000          $12.89
             Restricted stock granted            707,000          $15.08           $10,119,000
             Restricted stock vested            (474,000)         $12.76           $ 6,781,000
             Restricted stock forfeited          (65,000)         $13.93           $   931,000
         ------------------------------------ --------------
         Balance at September 30, 2007         1,342,000          $14.04           $19,212,000
         ==================================== ==============


     For purposes of determining  compensation  expense,  the fair value of each
     restricted  stock grant is  estimated  based on the average of the high and
     low market price of a share of our common stock on the date of grant. Total
     remaining   unrecognized   compensation   cost   associated  with  unvested
     restricted  stock  awards at September  30, 2007 was $14.2  million and the
     weighted  average  period over which this cost is expected to be recognized
     is approximately three years.

     The total fair value of shares  granted  and vested  during the nine months
     ended September 30, 2006 was approximately  $10.3 million and $8.6 million,
     respectively.  The  total  fair  value  of  unvested  restricted  stock  at
     September 30, 2006 was $16.9 million.  The weighted average grant-date fair
     value of restricted  shares granted during the nine months ended  September
     30, 2006 was $12.86.  Shares  granted  during the first nine months of 2006
     totaled 730,000.

(11) Segment Information:
     --------------------
     As of January 1, 2007,  we  operate in one  reportable  segment,  Frontier.
     Frontier provides both regulated and unregulated communications services to
     residential,   business  and  wholesale  customers  and  is  typically  the
     incumbent provider in its service areas.

                                       18


     As permitted by SFAS No. 131, we have utilized the aggregation  criteria in
     combining our markets because all of our Frontier  properties share similar
     economic  characteristics,  in that  they  provide  the same  products  and
     services to similar  customers using comparable  technologies in all of the
     states in which we operate.  The regulatory structure is generally similar.
     Differences  in  the  regulatory  regime  of  a  particular  state  do  not
     materially  impact the economic  characteristics  or operating results of a
     particular property.

(12) Derivative Instruments and Hedging Activities:
     ----------------------------------------------
     Interest rate swap  agreements are used to hedge a portion of our debt that
     is  subject  to  fixed  interest  rates.   Under  our  interest  rate  swap
     agreements, we agree to pay an amount equal to a specified variable rate of
     interest  times a notional  principal  amount,  and to receive in return an
     amount equal to a specified  fixed rate of interest times the same notional
     principal amount.  The notional amounts of the contracts are not exchanged.
     No other cash payments are made unless the agreement is terminated prior to
     maturity,  in which case the  amount  paid or  received  in  settlement  is
     established  by agreement at the time of  termination  and  represents  the
     market  value,  at the then  current  rate of  interest,  of the  remaining
     obligations to exchange payments under the terms of the contracts.

     The  interest  rate  swap  contracts  are  reflected  at fair  value in our
     consolidated  balance  sheets and the related  portion of  fixed-rate  debt
     being  hedged is  reflected at an amount equal to the sum of its book value
     and an amount representing the change in fair value of the debt obligations
     attributable  to the interest rate risk being  hedged.  Changes in the fair
     value of interest rate swap  contracts,  and the offsetting  changes in the
     adjusted carrying value of the related portion of the fixed rate debt being
     hedged,  are  recognized  in the  consolidated  statements of operations in
     interest  expense.  The notional  amounts of interest  rate swap  contracts
     hedging  fixed-rate  indebtedness as of September 30, 2007 and December 31,
     2006 were $400.0 million and $550.0 million,  respectively.  Such contracts
     require  us to pay  variable  rates  of  interest  (average  pay  rates  of
     approximately  9.06% as of September 30, 2007 and approximately 9.02% as of
     December 31,  2006) and receive  fixed rates of interest  (average  receive
     rates of 8.50% as of September 30, 2007 and 8.26% as of December 31, 2006).
     The fair value of these derivatives is reflected in other liabilities as of
     September 30, 2007 and December 31, 2006,  in the amount of ($3.5  million)
     and ($10.3  million),  respectively.  The related  underlying debt has been
     decreased by a like amount.  For the three and nine months ended  September
     30, 2007,  the interest  expense  resulting  from these interest rate swaps
     totaled approximately $0.8 million and $2.8 million, respectively.

     We  do  not  anticipate  any  non-performance  by  counter-parties  to  our
     derivative  contracts as all  counter-parties  have investment grade credit
     ratings.

(13) Investment and Other Income, Net:
     ---------------------------------
     The components of investment and other income, net are as follows:



                                               For the three months ended September 30,    For the nine months ended September 30,
                                              -----------------------------------------  -----------------------------------------
($ in thousands)                                  2007                    2006               2007                    2006
----------------                              -----------------   ---------------------  -----------------   ---------------------
                                                                                                             
Interest and dividend income                           $ 4,790                 $ 4,484           $ 27,760                $ 12,503
Bridge loan fee                                              -                       -             (4,026)                      -
Gain from Rural Telephone Bank dissolution                   -                       -                  -                  61,428
Loss on exchange of debt                                     -                       -                  -                  (2,433)
Premium on debt repurchases                                  -                       -            (18,217)                      -
Gain on forward rate agreements                              -                       -                  -                     430
Equity earnings/minority interest in joint
   ventures, net                                         1,241                  (1,119)             1,819                  (2,946)
Other, net                                               1,141                     996              3,336                    (609)
                                              -----------------   ---------------------  -----------------   ---------------------
     Total investment and other income, net            $ 7,172                 $ 4,361           $ 10,672                $ 68,373
                                              =================   =====================  =================   =====================


     The gain of $61.4 million  resulted from the dissolution and liquidation of
     the Rural Telephone Bank in April 2006.

(14) Company Obligated Mandatorily Redeemable Convertible Preferred Securities:
     --------------------------------------------------------------------------
     In 1996, our consolidated wholly owned subsidiary, Citizens Utilities Trust
     (the Trust),  issued, in an underwritten public offering,  4,025,000 shares
     of EPPICS,  representing preferred undivided interests in the assets of the
     Trust,  with a  liquidation  preference  of $50 per  security  (for a total
     liquidation  amount of $201.3 million).  These securities  convert into our
     common  stock at an  adjusted  conversion  price of $11.46 per share of our
     common stock. The conversion price was reduced from $13.30 to $11.46 during

                                       19


     the  third  quarter  of 2004 as a result  of the  $2.00 per share of common
     stock special,  non-recurring  dividend.  The proceeds from the issuance of
     the  Trust   Convertible   Preferred   Securities  and  a  Company  capital
     contribution  were used to purchase  $207.5 million  aggregate  liquidation
     amount of 5%  Partnership  Convertible  Preferred  Securities due 2036 from
     another  wholly owned  subsidiary,  Citizens  Utilities  Capital L.P.  (the
     Partnership). The proceeds from the issuance of the Partnership Convertible
     Preferred  Securities  and a  Company  capital  contribution  were  used to
     purchase  from  us  $211.8  million   aggregate   principal  amount  of  5%
     Convertible  Subordinated Debentures due 2036. The sole assets of the Trust
     are the Partnership  Convertible Preferred Securities,  and our Convertible
     Subordinated   Debentures   are   substantially   all  the  assets  of  the
     Partnership.  Our obligations under the agreements related to the issuances
     of such  securities,  taken together,  constitute a full and  unconditional
     guarantee  by  us  of  the  Trust's  obligations   relating  to  the  Trust
     Convertible Preferred Securities and the Partnership's obligations relating
     to the Partnership Convertible Preferred Securities.

     In  accordance  with the  terms of the  issuances,  we paid the  annual  5%
     interest  in  quarterly   installments  on  the  Convertible   Subordinated
     Debentures  in the first,  second and third  quarters  of 2007 and the four
     quarters  of  2006.  Cash  was  paid  (net of  investment  returns)  to the
     Partnership  in payment of the  interest  on the  Convertible  Subordinated
     Debentures.  The cash was then  distributed by the Partnership to the Trust
     and then by the Trust to the holders of the EPPICS.

     As of September 30, 2007,  EPPICS  representing a total principal amount of
     $197.2  million have been converted  into  15,913,821  shares of our common
     stock. A total of  approximately  $4.1 million of EPPICS was outstanding as
     of September 30, 2007 and if all outstanding EPPICS were converted, 354,620
     shares of our  common  stock  would be issued  upon  such  conversion.  Our
     long-term debt footnote  indicates  $14.6 million of EPPICS  outstanding at
     September 30, 2007,  of which $10.5 million is debt of related  parties for
     which the company has an offsetting receivable.

(15) Retirement Plans:
     -----------------
     The following tables provide the components of net periodic benefit cost:


                                                                                  Pension Benefits
                                                          -----------------------------------------------------------------
                                                            For the three months ended        For the nine months ended
                                                                    September 30,                     September 30,
                                                          -------------------------------   -------------------------------
                                                              2007             2006              2007            2006
                                                          --------------  ---------------   --------------- ---------------
($ in thousands)
----------------
Components of net periodic benefit cost (benefit)
-------------------------------------------------
                                                                                                       
Service cost                                                   $  2,121         $  1,646          $  6,884        $  5,164
Interest cost on projected benefit obligation                    12,901           11,104            37,946          34,112
Expected return on plan assets                                  (17,247)         (15,279)          (50,028)        (45,531)
Amortization of prior service cost and unrecognized
       net obligation                                              (208)             (61)             (155)           (183)
Amortization of unrecognized loss                                   750            2,816             6,556           8,986
                                                          --------------  ---------------   --------------- ---------------
Net periodic benefit cost                                      $ (1,683)        $    226          $  1,203        $  2,548
                                                          ==============  ===============   =============== ===============

                                                                           Other Postretirement Benefits
                                                          -----------------------------------------------------------------
                                                            For the three months ended        For the nine months ended
                                                                   September 30,                     September 30,
                                                          -------------------------------   -------------------------------
                                                              2007             2006              2007            2006
                                                          --------------  ---------------   --------------- ---------------
($ in thousands)
----------------
Components of net periodic benefit cost
---------------------------------------
Service cost                                                   $     92         $    174          $    441        $    522
Interest cost on projected benefit obligation                     2,909            2,211             7,335           6,633
Expected return on plan assets                                      (36)            (245)             (543)           (735)
Amortization of prior service cost and unrecognized
       net obligation                                            (2,420)          (1,026)           (5,315)         (3,078)
Amortization of unrecognized loss                                 1,828            1,513             4,189           4,539
                                                          --------------  ---------------   --------------- ---------------
Net periodic benefit cost                                      $  2,373         $  2,627          $  6,107        $  7,881
                                                          ==============  ===============   =============== ===============


                                       20



     We expect that our 2007 pension and other postretirement  benefit expenses,
     including  the costs  associated  with our recently  acquired  Commonwealth
     plans,  will  be  between  $8.0  million  and  $9.0  million,  and  that no
     contribution  will be  required  to be made by us to the  pension  plans in
     2007.

(16) Commitments and Contingencies:
     ------------------------------
     We anticipate capital expenditures of approximately $315.0 million - $325.0
     million for 2007. Although we from time to time make short-term  purchasing
     commitments to vendors with respect to these expenditures,  we generally do
     not enter into firm, written contracts for such activities.

     Ronald A. Katz Technology  Licensing,  LP, filed suit against us for patent
     infringement on June 8, 2007 in the U.S. District Court for the District of
     Delaware.  Katz Technology  alleges that by operating  automated  telephone
     systems,  including  customer service systems,  that allow our customers to
     utilize telephone calling cards, order internet, DSL, and dial-up services,
     and  perform a  variety  of  account  related  tasks  such as  billing  and
     payments,  we have  infringed  thirteen  of Katz  Technology's  patents and
     continue to infringe three of Katz  Technology's  patents.  Katz Technology
     seeks unspecified damages resulting from our alleged infringement,  as well
     as  a  permanent  injunction  enjoining  us  from  continuing  the  alleged
     infringement.  Katz Technology  subsequently  filed a tag-along notice with
     the Judicial  Panel on  Multi-District  Litigation,  notifying them of this
     action and its relatedness to In re Katz Interactive Dial Processing Patent
     Litigation  (MDL No. 1816),  pending in the Central  District of California
     before  Judge R.  Gary  Klausner.  The  Judicial  Panel  on  Multi-District
     Litigation has transferred the case to the Central  District of California.
     We intend to vigorously defend against this lawsuit.

     On June 24, 2004, one of our subsidiaries, Frontier Subsidiary Telco, Inc.,
     received a "Notice of Indemnity Claim" from Citibank, N.A., that is related
     to a complaint  pending against Citibank and others in the U.S.  Bankruptcy
     Court for the Southern  District of New York as part of the Global Crossing
     bankruptcy  proceeding.  Citibank  bases  its claim  for  indemnity  on the
     provisions  of a credit  agreement  that was entered  into in October  2000
     between  Citibank  and our  subsidiary.  We purchased  Frontier  Subsidiary
     Telco,  Inc.,  in June  2001 as part  of our  acquisition  of the  Frontier
     telephone  companies.  The complaint against  Citibank,  for which it seeks
     indemnification,  alleges that the seller  improperly used a portion of the
     proceeds  from the  Frontier  transaction  to pay off the  Citibank  credit
     agreement, thereby defrauding certain debt holders of Global Crossing North
     America Inc.  Although the credit  agreement was paid off at the closing of
     the Frontier  transaction,  Citibank claims the indemnification  obligation
     survives.  Damages  sought  against  Citibank and its  co-defendants  could
     exceed $1.0 billion. In August 2004, we notified Citibank by letter that we
     believe its claims for indemnification are invalid and are not supported by
     applicable law. In 2005, Citibank moved to dismiss the underlying complaint
     against it. That motion is currently  pending.  We have received no further
     communications from Citibank since our August 2004 letter.

     We are party to other legal proceedings arising in the normal course of our
     business. The outcome of individual matters is not predictable. However, we
     believe that the ultimate resolution of all such matters, after considering
     insurance  coverage,  will  not  have  a  material  adverse  effect  on our
     financial position, results of operations, or our cash flows.

     We sold all of our utility businesses as of April 1, 2004. However, we have
     retained  a  potential  payment  obligation  associated  with our  previous
     electric  utility  activities  in the state of Vermont.  The Vermont  Joint
     Owners (VJO), a consortium of 14 Vermont  utilities,  including us, entered
     into a purchase power  agreement with  Hydro-Quebec  in 1987. The agreement
     contains "step-up" provisions that state that if any VJO member defaults on
     its  purchase   obligation  under  the  contract  to  purchase  power  from
     Hydro-Quebec the other VJO participants will assume  responsibility for the
     defaulting  party's share on a pro-rata  basis.  Our pro-rata  share of the
     purchase power  obligation is 10%. If any member of the VJO defaults on its
     obligations under the Hydro-Quebec agreement, then the remaining members of
     the VJO,  including us, may be required to pay for a  substantially  larger
     share of the VJO's total power purchase obligation for the remainder of the
     agreement  (which runs through  2015).  Paragraph 13 of FIN No. 45 requires
     that  we  disclose  "the  maximum   potential  amount  of  future  payments
     (undiscounted)   the  guarantor   could  be  required  to  make  under  the
     guarantee." Paragraph 13 also states that we must make such disclosure "...
     even if the likelihood of the guarantor's having to make any payments under
     the guarantee is remote..." As noted above, our obligation only arises as a
     result  of  default  by  another  VJO  member,  such  as  upon  bankruptcy.
     Therefore, to satisfy the "maximum potential amount" disclosure requirement
     we must assume that all members of the VJO simultaneously default, a highly
     unlikely  scenario  given  that the two  members  of the VJO that  have the
     largest  potential  payment  obligations  are  publicly  traded with credit
     ratings  equal to or  superior  to  ours,  and  that  all VJO  members  are
     regulated  utility  providers with  regulated  cost  recovery.  Regardless,

                                       21


     despite the remote chance that such an event could occur, or that the State
     of  Vermont  could or would  allow  such an  event,  assuming  that all the
     members of the VJO defaulted on January 1, 2008 and remained in default for
     the  duration  of the  contract  (another 8 years),  we  estimate  that our
     undiscounted   purchase   obligation   for  2008   through  2015  would  be
     approximately  $1.1 billion.  In such a scenario the Company would then own
     the power and could seek to recover its costs.  We would do this by seeking
     to recover our costs from the defaulting members and/or reselling the power
     to other utility  providers or the northeast power grid. There is an active
     market for the sale of power.  We could  potentially  lose money if we were
     unable to sell the power at cost.  We caution  that we cannot  predict with
     any degree of certainty any potential outcome.

(17) Subsequent Events:
     ------------------
     We  entered   into  an   agreement  on  July  5,  2007  with  Country  Road
     Communications  LLC ("Country Road") to acquire Global Valley Networks Inc.
     ("GVN") and GVN Services  ("GVS") through the purchase from Country Road of
     100% of the outstanding common stock of Evans Telephone Holdings, Inc., the
     parent  company  of GVN  and  GVS.  We  received  all  required  regulatory
     approvals and closed on this  acquisition on October 31, 2007. The purchase
     price  was  $62.0  million,   as  adjusted  for  certain   working  capital
     adjustments. The purchase price was paid with cash on hand.

                                       22



Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         -----------------------------------------------------------------------
         of Operations
         -------------

Forward-Looking Statements
--------------------------

This quarterly report on Form 10-Q contains forward-looking  statements that are
subject to risks and  uncertainties  that could cause  actual  results to differ
materially from those  expressed or implied in the  statements.  Statements that
are not historical  facts are  forward-looking  statements  made pursuant to the
"Safe Harbor"  provisions  of the Private  Securities  Litigation  Reform Act of
1995. Words such as "believes," "anticipates," "expects" and similar expressions
are intended to identify forward-looking statements.  Forward-looking statements
(including oral  representations)  are only predictions or statements of current
plans, which we review continuously.  Forward-looking statements may differ from
actual future  results due to, but not limited to, and our future results may be
materially affected by, any of the following possibilities:

     *    Changes  in the  number of our access  lines and  high-speed  internet
          subscribers;

     *    The effects of  competition  from wireless,  other  wireline  carriers
          (through voice over internet protocol (VOIP) or otherwise), high-speed
          cable modems and cable telephony;

     *    The effects of greater  than  anticipated  competition  requiring  new
          pricing,  marketing  strategies or new product  offerings and the risk
          that we will not respond on a timely or profitable basis;

     *    The effects of general and local economic and employment conditions on
          our revenues;

     *    Our ability to effectively manage service quality;

     *    Our ability to successfully introduce new product offerings, including
          our ability to offer bundled  service  packages on terms that are both
          profitable to us and attractive to our customers;

     *    Our  ability to sell  enhanced  and data  services  in order to offset
          ongoing  declines  in revenue  from local  services,  switched  access
          services and subsidies;

     *    Changes in accounting  policies or practices adopted voluntarily or as
          required by generally accepted accounting principles or regulators;

     *    The effects of ongoing changes in the regulation of the communications
          industry as a result of federal and state  legislation and regulation,
          including potential changes in state rate of return limitations on our
          earnings,  access charges and subsidy payments, and regulatory network
          upgrade and reliability requirements;

     *    Our ability to effectively  manage our operations,  operating expenses
          and capital expenditures,  to pay dividends and to reduce or refinance
          our debt;

     *    Adverse  changes  in the  ratings  given  to our  debt  securities  by
          nationally  accredited  ratings  organizations,  which  could limit or
          restrict the availability and/or increase the cost of financing;

     *    The effects of bankruptcies in the telecommunications  industry, which
          could result in potential bad debts;

     *    The effects of  technological  changes and  competition on our capital
          expenditures and product and service offerings,  including the lack of
          assurance that our ongoing network  improvements will be sufficient to
          meet or exceed the capabilities and quality of competing networks;

     *    The effects of  increased  medical,  retiree and pension  expenses and
          related funding requirements;

     *    Changes in income tax rates, tax laws, regulations or rulings,  and/or
          federal or state tax assessments;

                                       23


     *    The  effects  of state  regulatory  cash  management  policies  on our
          ability  to  transfer  cash among our  subsidiaries  and to the parent
          company;

     *    Our ability to successfully  renegotiate  union contracts  expiring in
          2008 and thereafter;

     *    Our ability to pay a $1.00 per common share  dividend  annually may be
          affected  by  our  cash  flow  from  operations,   amount  of  capital
          expenditures,  debt service  requirements,  cash paid for income taxes
          (which will increase in the future) and our liquidity;

     *    The effects of  utilizing  our Federal  and state net  operating  loss
          carry   forwards  and  AMT  tax  credit  carry   forwards   which  has
          significantly increased our cash taxes in 2007 and will continue to do
          so in 2008 and 2009;

     *    The  effects  of  any  future   liabilities  or  compliance  costs  in
          connection with worker health and safety matters;

     *    The  effects of any  unfavorable  outcome  with  respect to any of our
          current or future  legal,  governmental,  or  regulatory  proceedings,
          audits or disputes; and

     *    The effects of more general  factors,  including  changes in economic,
          business and industry conditions.

Any of the foregoing events, or other events, could cause financial  information
to vary from management's  forward-looking  statements  included in this report.
You should  consider  these  important  factors,  as well as the risks set forth
under Item 1A. "Risk  Factors,"  in our Annual  Report on Form 10-K for the year
ended December 31, 2006, in evaluating any statement in this report on Form 10-Q
or otherwise made by us or on our behalf. The following information is unaudited
and should be read in conjunction with the consolidated financial statements and
related notes included in this report. We have no obligation to update or revise
these forward-looking statements.

Overview
--------
We are a full-service  communications  provider and one of the largest  exchange
telephone carriers in the country. We offer our incumbent local exchange carrier
(ILEC)  services  under  the  "Frontier"  name.  On July 31,  2006,  we sold our
competitive  local exchange carrier (CLEC),  Electric  Lightwave,  LLC (ELI). We
accounted for ELI as a discontinued operation in our consolidated  statements of
operations.  On March 8, 2007,  we completed  the  acquisition  of  Commonwealth
Telephone  Enterprises,  Inc.,  which  includes  a small  CLEC  component.  This
acquisition expands our presence in Pennsylvania and strengthens our position as
a leading full-service  communications provider to rural markets. On October 31,
2007,  we completed  the  acquisition  of Global  Valley  Networks  Inc. and GVN
Services which expands our presence in California and similarly  strengthens our
rural  position.  As of  September  30,  2007,  we  operated  in 24 states  with
approximately 6,100 employees.

Competition in the  telecommunications  industry is intense and  increasing.  We
experience competition from many telecommunications service providers, including
cable  operators,   wireless  carriers,  voice  over  internet  protocol  (VOIP)
providers,  long  distance  providers,   competitive  local  exchange  carriers,
internet providers and other wireline carriers.  We believe that as of September
30, 2007,  approximately 57% of the households in our territories are able to be
served by alternate  phone  providers.  We also believe  that  competition  will
continue to  intensify in 2007 and 2008 across all of our products and in all of
our  markets.  Our  Frontier  business  experienced  erosion in access lines and
switched access minutes in 2006 and the first nine months of 2007 primarily as a
result of competition. Competition in our markets may result in reduced revenues
in 2007 and 2008.

The communications  industry is undergoing  significant  changes.  The market is
extremely  competitive,  resulting in lower  prices.  These trends are likely to
continue and result in a challenging  revenue  environment.  These factors could
also  result in more  bankruptcies  in the  sector  and,  therefore,  affect our
ability to collect money owed to us by carriers.

Revenues from data and internet services such as high-speed internet continue to
increase as a percentage  of our total  revenues and revenues from services such
as local line and access  charges  (including  federal and state  subsidies) are
decreasing  as a  percentage  of our  revenues.  These  factors,  along with the
potential for increasing  operating costs, could cause our profitability and our
cash generated by operations to decrease.

                                       24


On October 24, 2007,  the Federal  Communications  Commission  (FCC) released an
order  granting us relief from  certain  tariff and pricing  regulations  on our
existing  packet-switched  and optical  transmission  services.  While this is a
positive  deregulatory step by the FCC, these services are a small, but growing,
portion of our current total  revenues.  The impact of this ruling will not have
an immediate material impact on our revenues.

a)  Liquidity and Capital Resources
    -------------------------------

                       Cash Flow from Operating Activities
                       -----------------------------------

As of September 30, 2007, we had cash and cash  equivalents  aggregating  $247.4
million.  Our  primary  source  of funds  continues  to be cash  generated  from
operations. For the nine months ended September 30, 2007, we used cash flow from
continuing  operations  and  cash  and cash  equivalents  to fund a  significant
portion of the acquisition of  Commonwealth,  capital  expenditures,  dividends,
interest payments, debt repayments and stock repurchases.

We believe our operating cash flows, existing cash balances, and credit facility
will be  adequate  to finance our working  capital  requirements,  fund  capital
expenditures, make required debt payments through 2008, pay taxes, pay dividends
to our  stockholders  in  accordance  with our  dividend  policy and support our
short-term  and  long-term  operating  strategies.  We have  approximately  $0.6
million of debt  maturing  during the last three months of 2007 and $2.4 million
and $2.5 million of debt maturing in 2008 and 2009, respectively.

A number of  factors,  including  but not limited  to,  losses of access  lines,
increases in competition  and lower subsidy and access  revenues are expected to
reduce our cash  generated  by  operations.  Our below  investment  grade credit
ratings may make it more difficult and expensive to refinance our maturing debt.
We have in recent  years paid  relatively  low amounts of cash taxes.  We expect
that in 2007 and  beyond  our cash  taxes  will  increase  substantially  as our
Federal and state net  operating  loss carry  forwards  and AMT tax credit carry
forwards are estimated to be fully utilized  during 2007 and 2008. We paid $53.7
million  in cash taxes  during  the first nine  months of 2007 and expect to pay
approximately $60.0 million for the full year of 2007.

                       Cash Flow from Investing Activities
                       -----------------------------------

Acquisition
-----------
On  March  8,  2007,  we  acquired  Commonwealth  in  a  cash-and-stock  taxable
transaction,  for a total  consideration of approximately $1.1 billion.  We paid
$801.5 million in cash ($661.1 million net, after cash acquired),  issued common
stock with a value of $247.4  million  and had $7.0  million of accrued  closing
costs at September 30, 2007.

In connection with the acquisition of Commonwealth,  we assumed $35.0 million of
debt under a  revolving  credit  facility  and  $191.8  million  face  amount of
Commonwealth  convertible  notes (fair value of $209.6  million).  During  March
2007, we paid down the $35.0 million  credit  facility.  We have retired all but
$8.5  million of the $191.8  million  face  amount of  Commonwealth  notes as of
September 30, 2007.  The notes were retired by the payment of $165.4  million in
cash and the issuance of our common stock valued at $36.7  million.  The premium
paid of $18.9 million was recorded as $17.8 million to goodwill and $1.1 million
to investment and other income, net.

Capital Expenditures
--------------------
For the nine months ended  September  30, 2007,  our capital  expenditures  were
$202.6 million,  including $24.2 million  related to the  Commonwealth  property
since the date of  acquisition.  We  continue to closely  scrutinize  all of our
capital  projects,   emphasize  return  on  investment  and  focus  our  capital
expenditures  on areas and services  that have the greatest  opportunities  with
respect to revenue growth and cost reduction. We anticipate capital expenditures
of approximately $315.0 million - $325.0 million for 2007.

Rural Telephone Bank
--------------------
In August 2005,  the Board of Directors of the Rural  Telephone Bank (RTB) voted
to dissolve the bank. In November 2005, the  liquidation  and dissolution of the
RTB was initiated with the signing of the 2006 Agricultural  Appropriation  bill
by President  Bush.  We received  approximately  $64.6  million in cash from the
dissolution  of the RTB in April 2006,  which  resulted in the  recognition of a
pre-tax gain of approximately $61.4 million during the second quarter of 2006 as
reflected  in  investment  and  other  income  (loss),  net in the  consolidated
statements of operations  for the nine months ended  September 30, 2006. Our tax
net operating losses were used to absorb the cash liability for taxes.

                                       25



                       Cash Flow from Financing Activities
                       -----------------------------------

Debt Reduction and Debt Exchanges
---------------------------------
For the nine months ended September 30, 2007, we retired an aggregate  principal
amount of $966.6 million of debt, including $3.3 million of 5% Company Obligated
Mandatorily  Redeemable  Convertible  Preferred  Securities  (EPPICS)  and $17.8
million of 3.25%  Commonwealth  convertible  notes that were  converted into our
common stock. On April 26, 2007, we redeemed $495.2 million  principal amount of
our 7.625%  Senior Notes due 2008 at a price of 103.041% plus accrued and unpaid
interest.  During the first quarter of 2007, we temporarily  borrowed and repaid
$200.0 million utilized to temporarily fund the acquisition of Commonwealth, and
we paid down the $35.0 million  Commonwealth credit facility.  Through September
30, 2007 we have retired $183.3 million face amount of Commonwealth  convertible
notes for which we paid $165.4 million in cash and $36.7 million in common stock
(premium  paid of $18.9  million was  recorded as $17.8  million to goodwill and
$1.1 million to expense),  resulting in a remaining  outstanding balance of $8.5
million as of September  30, 2007. We also paid down $44.6 million of industrial
development  revenue  bonds and $4.1  million of rural  utilities  service  loan
contracts.

We may from time to time repurchase our debt in the open market,  through tender
offers,  exchanges  of  debt  securities,  by  exercising  rights  to call or in
privately negotiated transactions.  We may also exchange existing debt for newly
issued debt obligations.

Issuance of Debt Securities
---------------------------
On March 23, 2007, we issued in a private  placement an aggregate $300.0 million
principal  amount of 6.625% Senior Notes due 2015 and $450.0  million  principal
amount of 7.125%  Senior  Notes  due 2019.  Proceeds  from the sale were used to
refinance $200.0 million  principal amount of indebtedness  incurred on March 8,
2007  under a  bridge  loan  facility  in  connection  with the  acquisition  of
Commonwealth and redeem,  on April 26, 2007,  $495.2 million principal amount of
our 7.625%  Senior  Notes due 2008.  We also  filed with the SEC a  registration
statement  for an  exchange  offer on the  $750.0  million  in total of  private
placement  notes described  above,  in addition to the $400.0 million  principal
amount of 7.875%  Senior  Notes  issued in a private  placement  on December 22,
2006,  for  registered  notes.  The exchange  offer was  completed in the second
quarter of 2007.

EPPICS
------
In 1996, our consolidated wholly owned subsidiary, Citizens Utilities Trust (the
Trust),  issued,  in an underwritten  public  offering,  4,025,000  shares of 5%
Company Obligated  Mandatorily  Redeemable  Convertible Preferred Securities due
2036 (Trust Convertible Preferred Securities or EPPICS),  representing preferred
undivided interests in the assets of the Trust, with a liquidation preference of
$50 per  security  (for a total  liquidation  amount of $201.3  million).  These
securities have an adjusted  conversion  price of $11.46 per share of our common
stock.  The conversion  price was reduced from $13.30 to $11.46 during the third
quarter  of 2004 as a result of the $2.00  per  share of common  stock  special,
non-recurring  dividend. The proceeds from the issuance of the Trust Convertible
Preferred  Securities and a Company capital  contribution  were used to purchase
$207.5  million  aggregate  liquidation  amount  of 5%  Partnership  Convertible
Preferred Securities due 2036 from another wholly owned consolidated subsidiary,
Citizens  Utilities  Capital  L.P.  (the  Partnership).  The  proceeds  from the
issuance  of the  Partnership  Convertible  Preferred  Securities  and a Company
capital  contribution  were used to purchase  from us $211.8  million  aggregate
principal  amount of 5% Convertible  Subordinated  Debentures due 2036. The sole
assets of the Trust are the Partnership  Convertible Preferred  Securities,  and
our Convertible  Subordinated Debentures are substantially all the assets of the
Partnership.  Our obligations  under the agreements  related to the issuances of
such securities,  taken together,  constitute a full and unconditional guarantee
by us of the Trust's  obligations  relating to the Trust  Convertible  Preferred
Securities  and  the  Partnership's  obligations  relating  to  the  Partnership
Convertible Preferred Securities.

In accordance with the terms of the issuances, we paid the annual 5% interest in
quarterly installments on the Convertible  Subordinated Debentures in the first,
second and third  quarters of 2007 and the four quarters of 2006.  Cash was paid
(net of investment returns) to the Partnership in payment of the interest on the
Convertible  Subordinated  Debentures.  The  cash was  then  distributed  by the
Partnership to the Trust and then by the Trust to the holders of the EPPICS.

As of September 30, 2007, EPPICS representing a total principal amount of $197.2
million have been converted into  15,913,821  shares of our common stock,  and a
total of $4.1 million remains  outstanding to third parties.  Our long-term debt
footnote indicates $14.6 million of EPPICS outstanding at September 30, 2007, of
which $10.5  million is debt of related  parties for which we have an offsetting
receivable.

                                       26


Interest Rate Management
------------------------
In order to manage our interest  expense,  we have entered  into  interest  swap
agreements.  Under the terms of these agreements, we make semi-annual,  floating
rate interest  payments based on six month LIBOR and receive a fixed rate on the
notional  amount.  The underlying  variable rate on these swaps is set either in
advance or in arrears.

The notional amounts of fixed-rate  indebtedness hedged as of September 30, 2007
and December 31, 2006 were $400.0 million and $550.0 million, respectively. Such
contracts  require us to pay variable rates of interest  (estimated  average pay
rates of approximately 9.06% as of September 30, 2007 and approximately 9.02% as
of December 31, 2006) and receive fixed rates of interest  (average receive rate
of 8.50% as of September 30, 2007 and 8.26% as of December 31, 2006).  All swaps
are accounted for under SFAS No. 133 (as amended) as fair value hedges.  For the
three and nine months ended September 30, 2007, the interest  expense  resulting
from these  interest  rate swaps  totaled  approximately  $0.8  million and $2.8
million, respectively.

Credit Facilities
-----------------
As of  September  30,  2007,  we had  available  lines of credit with  financial
institutions  in the  aggregate  amount of  $250.0  million  and  there  were no
outstanding  standby  letters of credit  issued under the  facility.  Associated
facility  fees vary,  depending on our debt leverage  ratio,  and were 0.20% per
annum as of September 30, 2007. The expiration date for this $250.0 million five
year revolving credit  agreement is May 18, 2012.  During the term of the credit
facility  we may  borrow,  repay and  reborrow  funds.  The credit  facility  is
available  for general  corporate  purposes but may not be used to fund dividend
payments.

Covenants
---------
The terms and  conditions  contained  in our  indentures  and credit  facilities
agreements  include the timely  payment of principal  and interest when due, the
maintenance  of our  corporate  existence,  keeping  proper books and records in
accordance with GAAP,  restrictions on the allowance of liens on our assets, and
restrictions  on asset  sales  and  transfers,  mergers  and  other  changes  in
corporate control. We currently have no restrictions on the payment of dividends
either by contract, rule or regulation, other than those imposed by the Delaware
General Corporate laws.

Our  $200.0  million  term  loan  facility  with  the  Rural  Telephone  Finance
Cooperative  (RTFC)  contains  a  maximum  leverage  ratio  covenant.  Under the
leverage  ratio  covenant,  we are  required  to  maintain  a ratio of (i) total
indebtedness  minus cash and cash equivalents in excess of $50.0 million to (ii)
consolidated  adjusted  EBITDA (as defined in the agreement)  over the last four
quarters no greater than 4.00 to 1.

Our $250.0 million credit facility and our $150.0 million senior  unsecured term
loan  contain a maximum  leverage  ratio  covenant.  Under  the  leverage  ratio
covenant,  we are required to maintain a ratio of (i) total  indebtedness  minus
cash and cash  equivalents  in  excess  of $50.0  million  to (ii)  consolidated
adjusted  EBITDA (as defined in the  agreements)  over the last four quarters no
greater than 4.50 to 1. Although both  facilities  are  unsecured,  they will be
equally and ratably secured by certain liens and equally and ratably  guaranteed
by certain of our subsidiaries if we issue debt that is secured or guaranteed.

Certain  indentures for our senior unsecured debt obligations  limit our ability
to  create  liens  or  merge  or  consolidate   with  other  companies  and  our
subsidiaries'  ability to borrow  funds,  subject to  important  exceptions  and
qualifications.

We are in compliance with all of our debt and credit facility covenants.

Proceeds from the Sale of Equity Securities
-------------------------------------------
We receive  proceeds  from the  issuance  of our common  stock  pursuant  to our
stock-based compensation plans. For the nine months ended September 30, 2007 and
2006, we received  approximately $13.3 million and $21.4 million,  respectively,
upon the exercise of outstanding stock options.

Share Repurchase Programs
-------------------------
In February  2007,  our Board of Directors  authorized  us to  repurchase  up to
$250.0  million of our common stock in public or private  transactions  over the
following twelve month period.  This share repurchase program commenced on March
19, 2007. As of September 30, 2007, we had repurchased  approximately 15,105,000
shares of our common stock at an aggregate cost of approximately $219.1 million.
The repurchase program was completed on October 15, 2007.

                                       27


In February  2006,  our Board of Directors  authorized  us to  repurchase  up to
$300.0  million of our common stock in public or private  transactions  over the
following  twelve-month period. This share repurchase program commenced on March
6, 2006. As of December 31, 2006, we had  repurchased  10,199,900  shares of our
common stock at an aggregate cost of approximately $135.2 million. No additional
shares can be repurchased under this authorization.

Dividends
---------
Our  ongoing  annual  dividends  of $1.00 per share of  common  stock  under our
current policy utilize a significant portion of our cash generated by operations
and therefore  could limit our operating  and  financial  flexibility.  While we
believe that the amount of our dividends will allow for adequate amounts of cash
flow for other  purposes,  any reduction in cash generated by operations and any
increases in capital  expenditures,  interest expense or cash taxes would reduce
the amount of cash available in excess of dividends.

Off-Balance Sheet Arrangements
------------------------------
We do not maintain any off-balance sheet arrangements, transactions, obligations
or other  relationships with  unconsolidated  entities that would be expected to
have a material current or future effect upon our financial statements.

Discontinued Operations
-----------------------
On July 31, 2006,  we sold our CLEC  business  Electric  Lightwave LLC (ELI) for
$255.3 million  (including a later sale of associated  real estate) in cash plus
the assumption of approximately  $4.0 million in capital lease  obligations.  We
recognized a pre-tax gain on the sale of ELI of  approximately  $116.7  million.
Our  after-tax  gain on the  sale  was  approximately  $72.0  million.  Our cash
liability for taxes as a result of the sale was  approximately  $5.0 million due
to the utilization of existing tax net operating  losses on both the federal and
state level.

Critical Accounting Policies and Estimates
------------------------------------------
We  review  all  significant  estimates  affecting  our  consolidated  financial
statements  on a  recurring  basis  and  record  the  effect  of  any  necessary
adjustment  prior to  their  publication.  Uncertainties  with  respect  to such
estimates  and   assumptions  are  inherent  in  the  preparation  of  financial
statements;  accordingly,  it is possible that actual  results could differ from
those  estimates  and changes to  estimates  could  occur in the near term.  The
preparation of our financial  statements  requires  management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of the contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenue and expenses during the reporting
period.  Estimates  and  judgments  are used when  accounting  for allowance for
doubtful  accounts,   impairment  of  long-lived   assets,   intangible  assets,
depreciation and amortization,  employee benefit plans,  income taxes,  purchase
price  allocations,   contingencies  and  pension  and  postretirement  benefits
expenses among others.

Management  has  discussed  the  development  and  selection  of these  critical
accounting  estimates with the Audit Committee of our Board of Directors and our
Audit Committee has reviewed our disclosures relating to them.

There have been no material  changes to our  critical  accounting  policies  and
estimates from the information provided in "Item 7. Management's  Discussion and
Analysis  of  Financial  Condition  and Results of  Operations"  included in our
Annual Report on Form 10-K for the year ended December 31, 2006.

New Accounting Pronouncements
-----------------------------

     Accounting for Uncertainty in Income Taxes
     ------------------------------------------
     In July 2006, the FASB issued FASB Interpretation No. (FIN) 48, "Accounting
     for  Uncertainty in Income Taxes." Among other things,  FIN No. 48 requires
     applying  a  "more  likely  than  not"  threshold  to the  recognition  and
     derecognition  of uncertain  tax  positions  either taken or expected to be
     taken in the Company's income tax returns. We adopted the provisions of FIN
     No. 48 in the first quarter of 2007.  The total amount of our gross FIN No.
     48 tax liability for tax positions that may not be sustained  under a "more
     likely than not" threshold as of the date of adoption was $44.7 million and
     amounts to $64.0 million as of September 30, 2007.  This amount includes an
     accrual for  interest  in the amount of $5.7  million as of  September  30,
     2007.  These balances  include amounts of $9.0 million and $1.4 million for
     total  FIN No.  48 tax  liabilities  and  accrued  interest,  respectively,
     pursuant  to  the   Company's   acquisition   of   Commonwealth   Telephone
     Enterprises, Inc., completed in March 2007. An increase of $14.0 million in
     the balance since the date of adoption is  attributable to a change made to
     the estimated  useful life of an intangible  asset for income tax purposes.
     This tax position is temporary  in nature and,  therefore,  will not impact
     the Company's results of operations when ultimately  settled in the future.
     The  amount of our total FIN No. 48 tax  liabilities  reflected  above that
     would  positively  impact the calculation of our effective income tax rate,
     if our tax  positions are  sustained,  is $20.1 million as of September 30,
     2007.

                                       28


     The Company's policy regarding the classification of interest and penalties
     is to include  these  amounts as a component  of income tax  expense.  This
     treatment of interest and penalties is consistent  with prior  periods.  We
     have recognized in our  year-to-date  consolidated  statement of operations
     additional interest in the amount of $0.9 million. We are subject to income
     tax examinations  generally for the years 2003 forward for both our Federal
     and state filing  jurisdictions.  We maintain  uncertain  tax  positions in
     various state jurisdictions. It is reasonably possible that amounts related
     to previous asset  dispositions and tax credits will change within the next
     12 months, due to the expiration of the statute of limitations.  This could
     favorably impact our results of operations by up to $7.0 million and reduce
     acquired goodwill balances by up to $3.0 million.

     How Taxes Collected from Customers and Remitted to Governmental Authorities
     ---------------------------------------------------------------------------
     Should be Presented in the Income Statement
     -------------------------------------------
     In June 2006,  the FASB issued EITF Issue No.  06-3,  "How Taxes  Collected
     from Customers and Remitted to Governmental Authorities Should be Presented
     in the Income  Statement,"  which  requires  disclosure  of the  accounting
     policy for any tax assessed by a  governmental  authority  that is directly
     imposed  on a  revenue-producing  transaction,  that is  Gross  versus  Net
     presentation.  EITF No.  06-3 is  effective  for  periods  beginning  after
     December 15, 2006. We adopted the disclosure  requirements of EITF No. 06-3
     commencing January 1, 2007.

     Accounting for Purchases of Life Insurance
     ------------------------------------------
     In September 2006, the FASB reached  consensus on the guidance  provided by
     EITF No. 06-5, "Accounting for Purchases of Life  Insurance-Determining the
     Amount That Could Be Realized in Accordance  with FASB  Technical  Bulletin
     No. 85-4, Accounting for Purchases of Life Insurance." EITF No. 06-5 states
     that a policyholder  should consider any additional amounts included in the
     contractual  terms of the  insurance  policy other than the cash  surrender
     value in determining  the amount that could be realized under the insurance
     contract.  EITF No. 06-5 also states that a policyholder  should  determine
     the  amount  that  could be  realized  under  the life  insurance  contract
     assuming the surrender of an individual-life by individual-life  policy (or
     certificate by  certificate in a group policy).  EITF No. 06-5 is effective
     for fiscal years  beginning  after  December 15, 2006.  The adoption of the
     accounting  requirements  of EITF No. 06-5 in the first quarter of 2007 had
     no material impact on our financial position,  results of operation or cash
     flows.

     Accounting for Endorsement Split-Dollar Life Insurance Arrangements
     -------------------------------------------------------------------
     In September 2006, the FASB reached  consensus on the guidance  provided by
     EITF No. 06-4,  "Accounting for Deferred  Compensation  and  Postretirement
     Benefit Aspects of Endorsement  Split-Dollar Life Insurance  Arrangements."
     The guidance is  applicable  to  endorsement  split-dollar  life  insurance
     arrangements,  whereby the employer owns and controls the insurance policy,
     that are associated with a postretirement  benefit.  EITF No. 06-4 requires
     that for a split-dollar life insurance  arrangement within the scope of the
     issue,  an employer  should  recognize a liability  for future  benefits in
     accordance with SFAS No. 106 (if, in substance,  a  postretirement  benefit
     plan  exists)  or  Accounting  Principles  Board  Opinion  No.  12 (if  the
     arrangement is, in substance, an individual deferred compensation contract)
     based on the  substantive  agreement  with the  employee.  EITF No. 06-4 is
     effective for fiscal years  beginning  after December 15, 2007. The Company
     is currently  evaluating  the impact the adoption of the standard will have
     on the Company's results of operations or financial condition.

     Fair Value Measurements
     -----------------------
     In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements,"
     which defines fair value, establishes a framework for measuring fair value,
     and expands  disclosures about fair value  measurements.  The provisions of
     SFAS No. 157 are effective as of the beginning of our 2008 fiscal year. The
     Company  is  currently  evaluating  the  impact  that the  adoption  of the
     standard  will have on the  Company's  results of  operations  or financial
     condition.

     Fair Value Option for Financial Assets and Financial Liabilities
     ----------------------------------------------------------------
     In February  2007, the FASB issued SFAS No. 159, "The Fair Value Option for
     Financial Assets and Financial  Liabilities  Including an amendment of FASB
     Statement  No.  115,"  which  permits  entities  to choose to measure  many
     financial instruments and certain other items at fair value. The provisions
     of SFAS No. 159 are  effective as of the beginning of our 2008 fiscal year.
     The Company is  currently  evaluating  the impact that the  adoption of the
     standard  will have on the  Company's  results of  operations  or financial
     condition.

                                       29



     Accounting   for   Collateral   Assignment   Split-Dollar   Life  Insurance
     ---------------------------------------------------------------------------
     Arrangements
     ------------
     In March 2007, the FASB ratified the consensus reached by the EITF on Issue
     No.  06-10,   "Accounting  for  Collateral  Assignment   Split-Dollar  Life
     Insurance  Arrangements." EITF No. 06-10 provides guidance on an employers'
     recognition  of a liability and related  compensation  costs for collateral
     assignment  split-dollar life insurance arrangements that provide a benefit
     to an employee  that extends into  postretirement  periods and the asset in
     collateral  assignment  split-dollar  life  insurance   arrangements.   The
     effective  date of EITF  No.  06-10 is for  fiscal  years  beginning  after
     December 15, 2007. The Company is currently  evaluating the impact that the
     adoption of the standard will have on the  Company's  results of operations
     or financial condition.

(b)  Results of Operations
     ---------------------
                                     REVENUE

Revenue is generated  primarily through the provision of local,  network access,
long distance, and data and internet services.  Such services are provided under
either a monthly  recurring fee or based on usage at a tariffed rate and revenue
recognition is not dependent upon significant judgments by management,  with the
exception of a determination of a provision for uncollectible amounts.

Consolidated  revenue for the three months ended  September  30, 2007  increased
$68.6  million,  or 14%, as compared  with the prior year  period.  Consolidated
revenue for the nine months ended  September 30, 2007 increased  $189.8 million,
or 12%, as compared with the prior year period. Excluding the additional revenue
due to the CTE acquisition, revenue increased $5.6 million during the first nine
months of 2007 as compared with the prior year period.  During the first quarter
of 2007, we had a significant  favorable  settlement of a dispute with a carrier
that resulted in a favorable  one-time  impact to our revenues of $38.7 million.
Excluding  the  impact  of  the  CTE  acquisition  and  the  one-time  favorable
settlement, our revenues for the nine months ended September 30, 2007 would have
been $1,487.9  million,  a decrease of $33.1 million,  or 2%, as compared to the
prior year period.

Change  in the  number of our  access  lines is  important  to our  revenue  and
profitability.  We have lost  access  lines  primarily  because of  competition,
changing consumer behavior, economic conditions, changing technology and by some
customers  disconnecting second lines when they add high-speed internet or cable
modem  service.   Excluding  the  impact  of  the  CTE   acquisition,   we  lost
approximately  90,600  access lines during the nine months ended  September  30,
2007, but added approximately 47,300 high-speed internet subscribers during this
same period. For the six months ended September 30, 2007, CTE lost approximately
8,900  access  lines,  but  added   approximately   6,200  high-speed   internet
subscribers.  The  loss of  lines  during  the  first  nine  months  of 2007 was
primarily among  residential  customers.  The  non-residential  line losses were
principally in our central and eastern  regions and Rochester,  New York,  while
the  residential  losses were  throughout our markets.  We expect to continue to
lose access lines but to increase  high-speed  internet  subscribers  during the
remainder of 2007. A continued  loss of access lines,  combined  with  increased
competition,  increased seasonal spending on capital  expenditures and the other
factors discussed herein may cause our revenues, profitability and cash flows to
decrease in the last quarter of 2007.

Our historical  results include the results of operations of  Commonwealth  from
the date of its acquisition on March 8, 2007. The financial tables below include
a comparative  analysis of our results of  operations on a historical  basis for
the  three and nine  months  ended  September  30,  2007 and 2006.  We have also
presented  an analysis  of each  category  for the three and nine  months  ended
September 30, 2007 for the results of Citizens  (excluding  CTE) and the results
of CTE for the last 23 days of March  and the six  months  ended  September  30,
2007,  as included  in the  consolidated  results of  operations.  All  variance
explanations in the succeeding paragraphs are based on analysis of the three and
nine months ended September 30, 2007 financial data for Citizens (excluding CTE)
in  comparison  to the  three and nine  months  ended  September  30,  2006,  as
presented below.

                                       30



                           TELECOMMUNICATIONS REVENUE


                                  For the three months ended September 30, 2007
                                -----------------------------------------------------  For the three
($ in thousands)                     As                             Citizens            months ended
----------------                  Reported         CTE          (excluding CTE)      September 30, 2006     $ Change      % Change
                                -------------  -------------   -------------------   ------------------  ---------------  ----------
                                                                                                           
Local services                   $   231,237      $  36,190           $   195,047          $   203,035        $  (7,988)      -4%
Data and internet services           133,945         11,545               122,400              109,283           13,117       12%
Access services                      113,127         20,269                92,858              104,964          (12,106)     -12%
Long distance services                47,732          8,334                39,398               38,929              469        1%
Directory services                    28,342            277                28,065               28,371             (306)      -1%
Other                                 21,431          3,921                17,510               22,616           (5,106)     -23%
                                -------------  -------------   -------------------   ------------------  ---------------
                                 $   575,814      $  80,536           $   495,278          $   507,198        $ (11,920)      -2%
                                =============  =============   ===================   ==================  ===============


                                  For the nine months ended September 30, 2007
                                --------------------------------------------------     For the nine
($ in thousands)                     As            CTE            Citizens             months ended
----------------                 Reported     (for 206 days)   (excluding CTE)      September 30, 2006     $ Change      % Change
                                -------------  -------------   -------------------   ------------------  ---------------  ----------
Local services                   $   669,901      $  81,255           $   588,646          $   609,855        $ (21,209)      -3%
Data and internet services           382,355         24,724               357,631              312,831           44,800       14%
Access services                      365,581         48,637               316,944              320,812           (3,868)      -1%
Long distance services               135,213         18,412               116,801              116,779               22        0%
Directory services                    85,676            621                85,055               85,715             (660)      -1%
Other                                 72,061         10,530                61,531               74,979          (13,448)     -18%
                                -------------  -------------   -------------------   ------------------  ---------------
                                 $ 1,710,787      $ 184,179           $ 1,526,608          $ 1,520,971        $   5,637        0%
                                =============  =============   ===================   ==================  ===============


Local Services
Local services  revenue for the three months ended  September 30, 2007 decreased
$8.0 million,  or 4%, as compared with the prior year period. The loss of access
lines accounted for $7.6 million of the decline in local revenue.

Local  services  revenue for the nine months ended  September 30, 2007 decreased
$21.2 million, or 3%, as compared with the prior year period. The loss of access
lines  accounted  for $20.6  million of the  decline in local  revenue,  and was
partially  offset by rate increases in Rochester,  New York.  Enhanced  services
revenue  increased  $1.1  million,  as  compared  with the  prior  year  period,
primarily due to sale of additional feature packages.

Economic  conditions or increasing  competition  could make it more difficult to
sell our  packages  and  bundles  and  cause us to lower  our  prices  for those
products and services, which would adversely affect our revenues,  profitability
and cash flow.

Data and Internet Services
Data and internet services revenue for the three months ended September 30, 2007
increased  $13.1  million,  or 12%,  as  compared  with the prior  year  period,
primarily due to growth in data and high-speed internet services.  The number of
the Company's high-speed internet subscribers has increased by more than 67,000,
or 18%,  since  September  30, 2006.  Data and internet  services  also includes
revenue  from data  transmission  services  to other  carriers  and  high-volume
commercial  customers  with  dedicated  high-capacity  circuits  like DS-1's and
DS-3's.  Revenue from these  dedicated  high-capacity  circuits  increased  $4.8
million, or 10%, as compared with the prior year period, primarily due to growth
in the number of those circuits.

Data and internet  services revenue for the nine months ended September 30, 2007
increased  $44.8  million,  or 14%,  as  compared  with the prior  year  period,
primarily due to growth in data and high-speed  internet services.  Revenue from
the dedicated high-capacity circuits increased $13.0 million, or 9%, as compared
with the prior  year  period,  primarily  due to  growth in the  number of those
circuits.

                                       31



Access Services
Access services  revenue for the three months ended September 30, 2007 decreased
$12.1 million,  or 12%, as compared with the prior year period.  Switched access
revenue of $61.0 million decreased $2.3 million, as compared with the prior year
period,  primarily  due to the impact of a decline in minutes of use  related to
access line losses.  Access service revenue includes subsidy payments we receive
from federal and state agencies. Subsidy revenue of $31.9 million decreased $9.8
million,  primarily  due to lower  receipts  under  the  Federal  High Cost Fund
program resulting from our lower cost structure and an increase in the program's
national  average  cost per local loop  (NACPL),  along with  reductions  in USF
surcharges  due to the  elimination  of high-speed  internet  units from the USF
calculation.

Access  services  revenue for the nine months ended September 30, 2007 decreased
$3.9  million,  or 1%, as compared with the prior year period.  Switched  access
revenue of $223.2 million increased $29.3 million,  or 15%, as compared with the
prior year period,  primarily  due to the  settlement  in the first quarter of a
dispute with a carrier  resulting in a favorable  impact on our revenue of $38.7
million  (a  one-time  event),  partially  offset by the  impact of a decline in
minutes of use related to access line losses.  Subsidy  revenue of $93.7 million
decreased $33.2 million,  primarily due to lower receipts under the Federal High
Cost Fund program resulting from our lower cost structure and an increase in the
program's NACPL,  along with reductions in USF surcharges due to the elimination
of high-speed internet units from the USF calculation.

Increases in the number of  Competitive  Eligible  Telecommunications  Companies
(including wireless companies) receiving federal subsidies, among other factors,
may lead to further  increases in the NACPL,  thereby  resulting in decreases in
our federal  subsidy  revenue in the future.  The FCC and state  regulators  are
currently  considering  a number of  proposals  for changing the manner in which
eligibility  for federal  subsidies is determined as well as the amounts of such
subsidies.  The FCC is also  reviewing  the  mechanism  by which  subsidies  are
funded. Additionally, the FCC has an open proceeding to address reform to access
charges and other intercarrier compensation. We cannot predict when or how these
matters will be decided nor the effect on our subsidy or access revenues. Future
reductions  in  our  subsidy  and  access  revenues  will  directly  affect  our
profitability and cash flows as those regulatory revenues do not have associated
variable expenses.

Long Distance Services
Long  distance  services  revenue for the three months ended  September 30, 2007
increased  $0.5  million,  or 1%, as compared  with the prior year period.  Long
distance  services  revenue for the nine  months  ended  September  30, 2007 was
relatively  unchanged as compared  with the prior year period.  We have actively
marketed a package of unlimited long distance minutes with our digital phone and
state  unlimited  bundled service  offerings.  The sale of our digital phone and
state unlimited products and its associated unlimited minutes has resulted in an
increase in minutes used by our long  distance  customers and has had the effect
of lowering  our  overall  average  rate per minute  billed.  Our long  distance
minutes of use increased by 12% during the nine months ended  September 30, 2007
compared to the nine months of 2006 and, as noted below,  has increased our cost
of services  provided.  Our long  distance  revenues  have  remained  relatively
steady, but may decrease in the future due to lower rates and/or minutes of use.
Competing  services such as wireless,  VOIP, and cable telephony may result in a
loss of  customers,  minutes of use and further  declines in the rates we charge
our  customers.  We expect these  factors to affect our long  distance  revenues
during the remainder of 2007.

Directory Services
Directory  services  revenue for the three and nine months ended  September  30,
2007 was  relatively  unchanged  as compared  with the prior year  periods  with
slightly  lower  yellow pages  advertising,  mainly in  Rochester,  New York and
Minnesota.

Other
Other  revenue for the three  months ended  September  30, 2007  decreased  $5.1
million, or 23%, as compared with the prior year period, primarily due to higher
bad debt  expenses  and the impact of our free video  promotions  in some of our
markets that will result in a multi-year commitment.

Other  revenue for the nine months  ended  September  30, 2007  decreased  $13.4
million, or 18%, as compared with the prior year period, primarily due to higher
bad debt  expenses  and the impact of our free video  promotions  in some of our
markets that will result in a multi-year commitment.

                                       32



                       OTHER FINANCIAL AND OPERATING DATA

                                                              As of September 30, 2007
                                            ---------------------------------------------------------
                                                     As                             Citizens                  As of            %
                                                 Reported           CTE          (excluding CTE)        September 30, 2006   change
                                            ----------------------------------------------------------------------------------------
                                                                                                                  
Access lines                                         2,461,617        425,632              2,035,985          2,158,001         -6%
High-speed internet (HSI) subscribers                  497,241         56,739                440,502            373,489         18%
Video subscribers                                       86,446          8,561                 77,885             52,664         48%


                                                 For the three months ended September 30, 2007
                                            ---------------------------------------------------------     For the three
                                                     As                             Citizens               months ended        %
                                                 Reported           CTE          (excluding CTE)        September 30, 2006   change
                                            ----------------------------------------------------------------------------------------
Switched access minutes of use
   (in millions)                                         2,711            366                  2,345              2,560         -8%
Average monthly revenue per average
   access line                                         $ 77.31        $ 62.64                $ 80.37            $ 77.79          3%


                                            For the nine months ended September 30, 2007
                                            ---------------------------------------------------------      For the nine
                                                     As                             Citizens               months ended        %
                                                 Reported           CTE          (excluding CTE)        September 30, 2006   change
                                            ----------------------------------------------------------------------------------------
Switched access minutes of use
   (in millions)                                        7,987            828                   7,159              7,793         -8%
Average monthly revenue per average
   access line                                    N/A              N/A                       $ 81.37 *          $ 76.83          6%


* For the nine months ended  September 30, 2007,  the  calculation  includes the
$38.7  million  favorable  impact from the first  quarter 2007  settlement  of a
switched  access  dispute.  The  amount is  $79.30  without  the  $38.7  million
favorable impact from the settlement.

                             NETWORK ACCESS EXPENSES

                           For the three months ended September 30, 2007
                         --------------------------------------------------    For the three
  ($ in thousands)            As                             Citizens           months ended
  ----------------         Reported         CTE          (excluding CTE)      September 30, 2006     $ Change      % Change
                         -------------  -------------   -------------------   ------------------  ---------------  ----------
  Network access            $  56,566       $ 10,981             $  45,585            $  42,791       $  2,794          7%


                           For the nine months ended September 30, 2007
                         --------------------------------------------------     For the nine
  ($ in thousands)            As            CTE              Citizens           months ended
  ----------------         Reported     (for 206 days)   (excluding CTE)      September 30, 2006     $ Change      % Change
                         -------------  -------------   -------------------   ------------------  ---------------  ----------
  Network access            $ 159,237       $ 21,667             $ 137,570            $ 121,411       $ 16,159         13%


Network access  expenses for the three months ended September 30, 2007 increased
$2.8 million,  or 7%, as compared  with the prior year period,  primarily due to
increasing  usage  related to our long distance  product and our data  backbone.
Network access  expenses for the nine months ended  September 30, 2007 increased
$16.2 million, or 13%, as compared with the prior year period,  primarily due to
increasing  rates and usage  related to our long  distance  product and our data
backbone.  As we  continue  to  increase  our  sales  of data  products  such as
high-speed  internet and expand the  availability of our unlimited long distance
calling plans, our network access expense is likely to continue to increase.  We
anticipate  increased  promotional  costs  during the fourth  quarter of 2007 in
connection  with various  high-speed  internet  promotions that will result in a
multi-year  contract with the customer.  A decline in expenses  associated  with
access line losses has offset some of the increase.

                                       33



                            OTHER OPERATING EXPENSES


                               For the three months ended September 30, 2007
                               -------------------------------------------------      For the three
($ in thousands)                  As                              Citizens             months ended
----------------               Reported           CTE         (excluding CTE)       September 30, 2006   $ Change       % Change
                              ------------    ------------    -----------------   --------------------- -------------  -------------
                                                                                                           
Wage and benefit expenses        $100,965        $ 13,586            $  87,379            $ 90,275         $  (2,896)         -3%
Severance and early
  retirement costs                 12,098               -               12,098                 541            11,557          N/M
Stock based compensation            2,364               -                2,364               2,625              (261)        -10%
All other operating
   expenses                        99,839          20,330 *             79,509              93,237           (13,728)        -15%
                              ------------    ------------    -----------------       -------------     -------------
                                 $215,266        $ 33,916            $ 181,350            $186,678         $  (5,328)         -3%
                               ============    ============    =================       =============     =============


                                For the nine months ended September 30, 2007
                               -------------------------------------------------        For the nine
($ in thousands)                  As              CTE             Citizens              months ended
----------------                Reported       (for 206 days)  (excluding CTE)       September 30, 2006    $ Change       % Change
                               ------------    ------------    -----------------   --------------------- -------------  ------------
Wage and benefit expenses        $301,293        $ 31,463            $ 269,830            $274,445         $  (4,615)         -2%
Severance and early
  retirement costs                 13,874               -               13,874               3,956             9,918          N/M
Stock based compensation            7,809               -                7,809               7,960              (151)         -2%
All other operating
   expenses                       297,349          53,491 *            243,858             267,118           (23,260)         -9%
                              ------------    ------------    -----------------       -------------     -------------
                                 $620,325        $ 84,954            $ 535,371            $553,479         $ (18,108)         -3%
                              ============    ============    =================       =============     =============


*Includes $10.1 million and $23.5 million of common corporate costs allocated to
the CTE  operations  for the three and nine months  ended  September  30,  2007,
respectively.

Wage and  benefit  expenses  for the  three  months  ended  September  30,  2007
decreased $2.9 million, or 3%, as compared with the prior year period, primarily
due to headcount  reductions,  associated decreases in salaries and benefits and
updated  assumptions for our employee  benefit plans.  Employee related expenses
for the nine months ended  September 30, 2007 decreased $4.6 million,  or 2%, as
compared with the prior year period,  primarily due to headcount  reductions and
associated decreases in salaries and benefits.

Included  in wage and  benefit  expenses  is  pension  and other  postretirement
benefit expenses.  These costs for the three months ended September 30, 2007 and
2006 were approximately $0.7 million and $2.9 million, respectively. These costs
for the nine months ended  September 30, 2007 and 2006 were  approximately  $7.3
million and $10.4 million,  respectively. The above amounts include costs of our
recently  acquired  Commonwealth  plans of $0.3 million and $1.4 million for the
three and nine months ended September 30, 2007,  respectively.  Based on current
assumptions  and plan asset values,  we estimate that our 2007 pension and other
postretirement  benefit  expenses,  including  the  costs  associated  with  our
recently acquired Commonwealth plans, will be approximately $8.0 million to $9.0
million  and  that  no  contribution  will be  required  to be made by us to the
pension plans in 2007.  In future  periods,  if the value of our pension  assets
decline and/or projected pension and/or  postretirement  benefit costs increase,
we may have increased pension and/or postretirement expenses.

Severance  and early  retirement  costs in the third  quarter of 2007  include a
charge of approximately  $12.1 million related to ongoing initiatives to enhance
customer  service,  streamline  operations and reduce costs.  Approximately  120
positions  will be eliminated as part of our National Call Center  Consolidation
Strategy,  most of which  will be filled  by new  employees  at our  other  call
centers. In addition, approximately 50 field operations employees have agreed to
participate  in an early  retirement  program  and another 30  employees  from a
variety of functions will also be leaving the Company.

All other  operating  expenses for the three and nine months ended September 30,
2007 (excluding CTE) decreased $13.7 million,  or 15%, and $23.3 million, or 9%,
respectively,  as compared  with the prior year  periods,  primarily  due to the
allocation of common  corporate costs over a larger base of operations.  The USF
contribution  rate and PUC fees decreased from the prior year period,  resulting
in a reduction in costs of $5.6 million and $11.3 million for the three and nine
month periods,  respectively.  An increase in other  purchased  services of $2.7
million and $6.8 million for the three and nine months ended  September 30, 2007
offset some of the decrease in expenses note above.  Additionally,  our purchase
of CTE has enabled us to realize cost savings by leveraging our centralized back
office,  customer  service and  administrative  support  functions over a larger
asset base.

                                       34




                      DEPRECIATION AND AMORTIZATION EXPENSE


                                For the three months ended September 30, 2007
                              --------------------------------------------------     For the three
  ($ in thousands)                 As                             Citizens           months ended
  ----------------              Reported         CTE          (excluding CTE)      September 30, 2006     $ Change      % Change
                              -------------  -------------   -------------------   ------------------  ---------------  ----------
                                                                                                            
  Depreciation  expense          $  90,709       $ 11,112             $  79,597            $  85,413        $  (5,816)       -7%
  Amortization expense              47,348         15,754 *              31,594               31,595               (1)        0%
                              -------------  -------------   -------------------   ------------------  ---------------
                                 $ 138,057       $ 26,866             $ 111,191            $ 117,008        $  (5,817)       -5%
                              =============  =============   ===================   ==================  ===============


                                For the nine months ended September 30, 2007
                              --------------------------------------------------     For the nine
  ($ in thousands)                 As            CTE              Citizens           months ended
  ----------------              Reported     (for 206 days)   (excluding CTE)      September 30, 2006     $ Change      % Change
                              -------------  -------------   -------------------   ------------------  ---------------  ----------
  Depreciation  expense          $ 270,642       $ 25,560             $ 245,082            $ 263,779        $ (18,697)       -7%
  Amortization expense             130,058         35,274 *              94,784               94,785               (1)        0%
                              -------------  -------------   -------------------   ------------------  ---------------
                                 $ 400,700       $ 60,834             $ 339,866            $ 358,564        $ (18,698)       -5%
                              =============  =============   ===================   ==================  ===============

*Represents estimated amortization expense related to the customer base acquired
in the  Commonwealth  acquisition.  Our  assessment of the value of the customer
base and its expected  useful life is preliminary and may be adjusted based upon
independent  appraisal.  We expect to complete the  appraisal  during the fourth
quarter of 2007.

Depreciation  expense for the three months ended  September  30, 2007  decreased
$5.8 million, or 7%, as compared with the prior year period,  primarily due to a
declining net asset base  partially  offset by changes in the  remaining  useful
lives of certain assets.

Depreciation  expense for the nine months  ended  September  30, 2007  decreased
$18.7 million, or 7%, as compared with the prior year period, primarily due to a
declining net asset base  partially  offset by changes in the  remaining  useful
lives of certain assets.

    INVESTMENT AND OTHER INCOME, NET / INTEREST EXPENSE / INCOME TAX EXPENSE


                                For the three months ended September 30, 2007
                              --------------------------------------------------    For the three
   ($ in thousands)                As                             Citizens           months ended
   ----------------             Reported         CTE          (excluding CTE)      September 30, 2006     $ Change      % Change
                              -------------  -------------   -------------------   ------------------  ---------------  ----------
   Investment and
     other income, net           $   7,172       $    528             $   6,644            $   4,361        $   2,283         52%
   Interest expense              $  95,158       $    (87)            $  95,245            $  82,186        $  13,059         16%
   Income tax expense            $  30,524       $  6,963             $  23,561            $  31,562        $  (8,001)       -25%


                                For the nine months ended September 30, 2007
                              --------------------------------------------------     For the nine
   ($ in thousands)                As            CTE              Citizens           months ended
  -----------------             Reported     (for 206 days)   (excluding CTE)      September 30, 2006     $ Change      % Change
                              -------------  -------------   -------------------   ------------------  ---------------  ----------
   Investment and
     other income, net           $  10,672       $  4,693             $   5,979            $  68,373        $ (62,394)       -91%
   Interest expense              $ 287,771       $   (256)            $ 288,027            $ 252,920        $  35,107         14%
   Income tax expense            $  97,785       $ 23,380             $  74,405            $ 112,903        $ (38,498)       -34%



Investment and other income,  net for the three months ended  September 30, 2007
increased  $2.3  million,  or 52%,  as  compared  with the  prior  year  period,
primarily  due to higher  earnings  from joint  ventures.  Investment  and other
income,  net for the nine  months  ended  September  30,  2007  decreased  $62.4
million,  or 91%, as compared  with the prior year period,  primarily due to the
$64.6 million in proceeds  received in April 2006 as a result of the liquidation
and dissolution of the RTB, the loss on retirement of debt during the first nine
months of 2007 for $18.2  million,  partially  offset  by an  increase  of $15.3
million in income from short-term investments of cash.

                                       35


In August 2005,  the Board of Directors of the Rural  Telephone Bank (RTB) voted
to dissolve the bank. In November 2005, the  liquidation  and dissolution of the
RTB was initiated with the signing of the 2006 Agricultural  Appropriation  bill
by President  Bush.  We received  approximately  $64.6  million in cash from the
dissolution  of the RTB in April 2006,  which  resulted in the  recognition of a
pre-tax gain of  approximately  $61.4 million during the second quarter of 2006.
Our tax net operating losses were used to absorb the cash liability for taxes.

We borrowed $550.0 million in December 2006 in anticipation of the  Commonwealth
acquisition  in 2007.  Our average  cash  balance was $686.1  million and $277.9
million for the nine months ended September 30, 2007 and 2006, respectively.

Interest  expense for the three months ended  September 30, 2007 increased $13.1
million,  or 16%, as compared  with the prior year  period,  primarily  due to a
higher  average  debt  balance   resulting   from  financing  the   Commonwealth
acquisition.  Our average debt  outstanding  was  $4,760.1  million and $4,001.4
million for the three months ended  September  30, 2007 and 2006,  respectively.
Our  composite  average  borrowing  rate  (including  the  effect  of  our  swap
agreements)  for the three months ended  September 30, 2007 as compared with the
prior year period was 18 basis points lower, decreasing from 8.20% to 8.01%.

Interest  expense for the nine months ended  September 30, 2007 increased  $35.1
million,  or 14%, as compared  with the prior year  period,  primarily  due to a
higher  average  debt  balance   resulting   from  financing  the   Commonwealth
acquisition.  Our average debt  outstanding  was  $4,853.0  million and $4,112.9
million for the nine months ended September 30, 2007 and 2006, respectively.

Income tax  expense  for the three and nine  months  ended  September  30,  2007
decreased $8.0 million,  or 25%, and $38.5  million,  or 34%,  respectively,  as
compared  with the prior  year  periods,  primarily  due to  changes  in taxable
income.  The effective tax rate on a fully consolidated basis for the first nine
months of 2007 was 38.6% as  compared  with 37.3% for the first  nine  months of
2006.  Our cash taxes paid for the nine  months  ended  September  30, 2007 were
$53.7 million,  an increase of $45.3 million over the first nine months of 2006,
reflecting  the  utilization  of our tax loss  carryforwards.  We  expect to pay
approximately $60.0 million for the full year of 2007.



                             DISCONTINUED OPERATIONS

       ($ in thousands)                               For the three months ended September 30,
       ----------------                -----------------------------------------------------------------------
                                            2007           2006             $ Change             % Change
                                       -------------  -------------   -------------------   ------------------
                                                                                             
       Revenue                                  $ -       $ 14,534             $ (14,534)               -100%
       Operating income                         $ -       $  3,951             $  (3,951)               -100%
       Income taxes                             $ -       $  3,267             $  (3,267)               -100%
       Net income                               $ -       $  5,046             $  (5,046)               -100%
       Gain on disposal of ELI,
          net of tax                            $ -       $ 72,079             $ (72,079)               -100%

       ($ in thousands)                                  For the nine months ended September 30,
       ----------------                -----------------------------------------------------------------------
                                            2007           2006             $ Change             % Change
                                       -------------  -------------   -------------------   ------------------
       Revenue                                  $ -       $100,612             $(100,612)               -100%
       Operating income                         $ -       $ 26,835             $ (26,835)               -100%
       Income taxes                             $ -       $ 11,756             $ (11,756)               -100%
       Net income                               $ -       $ 18,498             $ (18,498)               -100%
       Gain on disposal of ELI,
          net of tax                            $ -       $ 72,079             $ (72,079)               -100%



On July 31, 2006, we sold our CLEC business,  Electric Lightwave, LLC (ELI), for
$255.3  million in cash plus the  assumption  of  approximately  $4.0 million in
capital  lease  obligations.  We recognized a pre-tax gain on the sale of ELI of
approximately  $116.7 million.  Our after-tax gain on the sale was approximately
$72.0  million.  Our  cash  liability  for  taxes  as a  result  of the sale was
approximately  $5.0 million due to the utilization of existing tax net operating
losses on both the federal and state level.

                                       36



Item 3.  Quantitative and Qualitative Disclosures about Market Risk
         ----------------------------------------------------------

We are exposed to market risk in the normal  course of our  business  operations
due to ongoing  investing  and  funding  activities.  Market  risk refers to the
potential  change  in fair  value  of a  financial  instrument  as a  result  of
fluctuations  in  interest  rates  and  equity  prices.  We do not hold or issue
derivative  instruments,  derivative  commodity  instruments or other  financial
instruments for trading purposes.  As a result, we do not undertake any specific
actions  to cover  our  exposure  to market  risks,  and we are not party to any
market risk management agreements other than in the normal course of business or
to hedge  long-term  interest rate risk.  Our primary  market risk exposures are
interest rate risk and equity price risk as follows:

Interest Rate Exposure

Our exposure to market risk for changes in interest  rates relates  primarily to
the  interest-bearing  portion of our  investment  portfolio and interest on our
long-term  debt. The long-term  debt include  various  instruments  with various
maturities and weighted average interest rates.

Our  objectives  in managing our  interest  rate risk are to limit the impact of
interest  rate  changes  on  earnings  and cash  flows and to lower our  overall
borrowing costs. To achieve these objectives,  a majority of our borrowings have
fixed interest rates. Consequently,  we have limited material future earnings or
cash flow  exposures  from changes in interest  rates on our long-term  debt. An
adverse  change in interest  rates would  increase the amount that we pay on our
variable  obligations  and could result in fluctuations in the fair value of our
fixed rate  obligations.  Based  upon our  overall  interest  rate  exposure  at
September 30, 2007, a near-term  change in interest  rates would not  materially
affect our consolidated financial position, results of operations or cash flows.

In order to  manage  our  interest  rate risk  exposure,  we have  entered  into
interest  rate  swap  agreements.  Under the  terms of the  agreements,  we make
semi-annual,  floating  interest rate interest payments based on six month LIBOR
and receive a fixed rate on the notional amount.

Sensitivity analysis of interest rate exposure
At September 30, 2007,  the fair value of our long-term debt was estimated to be
approximately $4.7 billion,  based on our overall weighted average interest rate
of 8.01% and our overall  weighted  average  maturity of approximately 13 years.
There has been no material change in the weighted average maturity applicable to
our obligations since December 31, 2006.

The overall weighted average interest rate decreased approximately 1 basis point
during the third  quarter of 2007.  A  hypothetical  increase of 80 basis points
(10%  of our  overall  weighted  average  borrowing  rate)  would  result  in an
approximate  $259.2  million  decrease  in the  fair  value  of our  fixed  rate
obligations.

Equity Price Exposure

Our  exposure to market risks for changes in equity  prices as of September  30,
2007 is limited to our pension  assets.  We have no other equity  investments of
any material amount.

Item 4.   Controls and Procedures
          -----------------------

(a) Evaluation of disclosure controls and procedures
We carried out an evaluation,  under the supervision and with the  participation
of our  management,  including  our  principal  executive  officer and principal
financial  officer,  regarding the  effectiveness of the design and operation of
our  disclosure  controls  and  procedures.  Based  upon  this  evaluation,  our
principal executive officer and principal financial officer concluded, as of the
end of the  period  covered  by  this  report,  September  30,  2007,  that  our
disclosure controls and procedures are effective.

                                       37


(b) Changes in internal control over financial reporting
As a result of our Commonwealth  acquisition we have begun to integrate  certain
business  processes  and systems of the acquired  entity.  Accordingly,  certain
changes  have been made and will  continue to be made to our  internal  controls
over financial reporting until such time as this integration is complete.  There
have been no other  changes in our  internal  control over  financial  reporting
identified  in an  evaluation  thereof  that  occurred  during the third  fiscal
quarter of 2007 that materially  affected or is reasonably  likely to materially
affect our internal control over financial reporting.

                                       38


                           PART II. OTHER INFORMATION
                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

Item 1.    Legal Proceedings
           -----------------

There  have  been  no  material  changes  to  our  legal  proceedings  from  the
information  provided in Item 3. Legal Proceedings included in our Annual Report
on Form 10-K for the year ended  December 31, 2006 and Quarterly  Report on Form
10-Q for the quarter ended June 30, 2007, except as set forth below:

Ronald A. Katz  Technology  Licensing  LP,  filed  suit  against  us for  patent
infringement  on June 8, 2007 in the U.S.  District  Court for the  District  of
Delaware.  Katz  Technology  alleges  that,  by  operating  automated  telephone
systems, including customer service systems, that allow our customers to utilize
telephone calling cards, order internet,  DSL, and dial-up services, and perform
a variety  of  account  related  tasks such as  billing  and  payments,  we have
infringed  thirteen of Katz Technology's  patents and continue to infringe three
of  Katz  Technology's   patents.  Katz  Technology  seeks  unspecified  damages
resulting  from our  alleged  infringement,  as well as a  permanent  injunction
enjoining  us  from  continuing  the  alleged   infringement.   Katz  Technology
subsequently  filed a tag-along notice with the Judicial Panel on Multi-District
Litigation,  notifying  them of this  action and its  relatedness  to In re Katz
Interactive  Dial Processing  Patent  Litigation (MDL No. 1816),  pending in the
Central District of California before Judge R. Gary Klausner. The Judicial Panel
on Multi-District Litigation has transferred the case to the Central District of
California. We intend to vigorously defend against this lawsuit.

On June 24, 2004, one of our  subsidiaries,  Frontier  Subsidiary  Telco,  Inc.,
received a "Notice of Indemnity Claim" from Citibank, N.A., that is related to a
complaint  pending against Citibank and others in the U.S.  Bankruptcy Court for
the  Southern  District  of New York as part of the Global  Crossing  bankruptcy
proceeding. Citibank bases its claim for indemnity on the provisions of a credit
agreement  that was  entered  into in  October  2000  between  Citibank  and our
subsidiary.  We purchased Frontier  Subsidiary Telco, Inc., in June 2001 as part
of our acquisition of the Frontier  telephone  companies.  The complaint against
Citibank, for which it seeks indemnification, alleges that the seller improperly
used a portion of the  proceeds  from the  Frontier  transaction  to pay off the
Citibank credit  agreement,  thereby  defrauding  certain debt holders of Global
Crossing  North America Inc.  Although the credit  agreement was paid off at the
closing  of  the  Frontier  transaction,  Citibank  claims  the  indemnification
obligation survives. Damages sought against Citibank and its co-defendants could
exceed $1.0  billion.  In August  2004,  we notified  Citibank by letter that we
believe its claims for  indemnification  are invalid  and are not  supported  by
applicable  law. In 2005,  Citibank  moved to dismiss the  underlying  complaint
against  it.  That  motion is  currently  pending.  We have  received no further
communications from Citibank since our August 2004 letter.

Item 1A.  Risk Factors
          ------------

There have been no material  changes to our risk  factors  from the  information
provided in Item 1A. "Risk  Factors"  included in our Annual Report on Form 10-K
for the year ended December 31, 2006.

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds
          -----------------------------------------------------------

There were no unregistered  sales of equity  securities during the quarter ended
September 30, 2007.

                                       39




------------------------------------------------------------------------------------------------------------------------------
                                                                                                            (d) Maximum
                                                                                                             Approximate
                                                                                                           Dollar Value of
                                                                                  (c) Total Number of      Shares that May
                                                 (a) Total                         Shares Purchased as     Yet Be Purchased
                                                 Number of        (b) Average        Part of Publicly     Under the Plans or
                                                  Shares           Price Paid       Announced Plans or       Programs (in
Period                                           Purchased          per Share           Programs                millions)
------------------------------------------------------------------------------------------------------------------------------

July 1, 2007 to July 31, 2007
                                                                                                    
Share Repurchase Program (1)                      2,190,800          $ 15.32            6,823,600                $ 145.7
Employee Transactions (2)                           1,303            $ 15.25               N/A                     N/A

August 1, 2007 to August 31, 2007
Share Repurchase Program (1)                      4,569,365          $ 13.82           11,392,965                $  82.6
Employee Transactions (2)                             -              $     -               N/A                     N/A

September 1, 2007 to September 30, 2007
Share Repurchase Program (1)                      3,711,700          $ 13.93           15,104,665                $  30.9
Employee Transactions (2)                            612             $ 13.71               N/A                     N/A


Totals July 1, 2007 to September 30, 2007
Share Repurchase Program (1)                     10,471,865          $ 14.17           15,104,665                $  30.9
Employee Transactions (2)                           1,915            $ 14.76               N/A                     N/A



(1)  In February 2007, our Board of Directors  authorized us to repurchase up to
     $250.0 million of our common stock, in public or private  transactions over
     the following  twelve-month period. This share repurchase program commenced
     on March 19, 2007 and was completed on October 15, 2007.
(2)  Includes  restricted  shares  withheld  (under  the terms of  grants  under
     employee  stock  compensation  plans) to  offset  minimum  tax  withholding
     obligations that occur upon the vesting of restricted shares. The Company's
     stock compensation plans provide that the value of shares withheld shall be
     the average of the high and low price of the Company's  common stock on the
     date the relevant transaction occurs.

                                       40



Item 6.  Exhibits
         --------

a)      Exhibits:

          31.1 Certification  of Principal  Executive  Officer  pursuant to Rule
               13a-14(a) under the Securities Exchange Act of 1934.

          31.2 Certification  of Principal  Financial  Officer  pursuant to Rule
               13a-14(a) under the Securities Exchange Act of 1934.

          32.1 Certification  of Chief Executive  Officer  pursuant to 18 U.S.C.
               Section  1350,  as  adopted   pursuant  to  Section  906  of  the
               Sarbanes-Oxley Act of 2002.

          32.2 Certification  of Chief Financial  Officer  pursuant to 18 U.S.C.
               Section  1350,  as  adopted   pursuant  to  Section  906  of  the
               Sarbanes-Oxley Act of 2002.

                                       41



                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

                                    SIGNATURE
                                    ---------


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.




                         CITIZENS COMMUNICATIONS COMPANY
                         -------------------------------
                                  (Registrant)


                            By:  /s/ Robert J. Larson
                                 -----------------------------
                                 Robert J. Larson
                                 Senior Vice President and
                                 Chief Accounting Officer






Date: November 7, 2007


                                       42