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, 2006




                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, 2006
                                               ------------------

                                       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, 2006 was 321,895,531.




                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

                                      Index

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

    Financial Statements

                                                                                                       
       Consolidated Balance Sheets at September 30, 2006 and December 31, 2005                             2

       Consolidated Statements of Operations for the three months ended September 30, 2006 and 2005        3

       Consolidated  Statements of Operations  for the nine months ended  September 30,
       2006 and 2005                                                                                       4

       Consolidated Statements of Stockholders' Equity for the year ended
       December 31, 2005 and the nine months ended September 30, 2006                                      5

       Consolidated  Statements of Comprehensive  Income for the three and
       nine months ended September 30, 2006 and 2005                                                       5

       Consolidated Statements of Cash Flows for the nine months ended September 30, 2006 and 2005         6

       Notes to Consolidated Financial Statements                                                          7

     Management's Discussion and Analysis of Financial Condition and Results of Operations                25

     Quantitative and Qualitative Disclosures about Market Risk                                           38

     Controls and Procedures                                                                              38

   Part II.  Other Information

     Legal Proceedings                                                                                    39

     Risk Factors                                                                                         39

     Unregistered Sales of Equity Securities and Use of Proceeds                                          40

     Exhibits                                                                                             40

     Signature                                                                                            41






                          PART I. FINANCIAL INFORMATION

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

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                ($ in thousands)
                                                                                       (Unaudited)
                                                                                    September 30, 2006  December 31, 2005
                                                                                    ------------------  -------------------
ASSETS
------
Current assets:
                                                                                                         
    Cash and cash equivalents                                                             $   417,105          $   268,917
    Accounts receivable, less allowances of $114,398 and $31,385, respectively                189,979              203,070
    Other current assets                                                                       40,991               40,200
    Assets of discontinued operations                                                           9,622              162,716
                                                                                    ------------------  -------------------
      Total current assets                                                                    657,697              674,903

Property, plant and equipment, net                                                          2,962,604            3,058,312
Goodwill, net                                                                               1,921,465            1,921,465
Other intangibles, net                                                                        463,948              558,733
Investments                                                                                    16,521               15,999
Other assets                                                                                  193,358              203,323
                                                                                    ------------------  -------------------
           Total assets                                                                   $ 6,215,593          $ 6,432,735
                                                                                    ==================  ===================

LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------
Current liabilities:
    Long-term debt due within one year                                                    $    37,774          $   227,693
    Accounts payable and other current liabilities                                            346,194              372,968
    Liabilities of discontinued operations                                                          -               46,266
                                                                                    ------------------  -------------------
      Total current liabilities                                                               383,968              646,927

Deferred income taxes                                                                         480,669              325,084
Other liabilities                                                                             420,016              423,785
Long-term debt                                                                              3,947,664            3,995,130

Stockholders' equity:
    Common stock, $0.25 par value (600,000,000 authorized shares; 321,564,000
      and 328,168,000 outstanding, respectively, 343,956,000 issued at
      September 30, 2006 and December 31, 2005)                                                85,989               85,989
    Additional paid-in capital                                                              1,203,033            1,374,610
    Retained earnings (deficit)                                                               114,958              (85,344)
    Accumulated other comprehensive loss, net of tax                                         (123,251)            (123,242)
    Treasury stock                                                                           (297,453)            (210,204)
                                                                                    ------------------  -------------------
      Total stockholders' equity                                                              983,276            1,041,809
                                                                                    ------------------  -------------------
           Total liabilities and stockholders' equity                                     $ 6,215,593          $ 6,432,735
                                                                                    ==================  ===================

              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, 2006 AND 2005
                   ($ in thousands, except per-share amounts)
                                   (Unaudited)
                                                                                     2006            2005
                                                                                ---------------  --------------
                                                                                               
Revenue                                                                              $ 507,198       $ 501,211

Operating expenses:
     Cost of services (exclusive of depreciation and amortization)                      42,791          41,281
     Other operating expenses                                                          186,678         194,079
     Depreciation and amortization                                                     117,009         128,931
                                                                                ---------------  --------------
Total operating expenses                                                               346,478         364,291
                                                                                ---------------  --------------

Operating income                                                                       160,720         136,920

Investment and other income (loss), net                                                  4,362           6,019
Interest expense                                                                        82,186          85,219
                                                                                ---------------  --------------

     Income from continuing operations before income taxes                              82,896          57,720
Income tax expense                                                                      31,562          22,514
                                                                                ---------------  --------------

     Income from continuing operations                                                  51,334          35,206

Discontinued operations (see Note 6):
     Income from operations of discontinued CLEC business
        (including gain on disposal of $116,791)                                       125,104           5,437
     Income tax expense                                                                 47,979           2,267
                                                                                ---------------  --------------

     Income from discontinued operations                                                77,125           3,170
                                                                                ---------------  --------------

Net income available to common stockholders                                          $ 128,459       $  38,376
                                                                                ===============  ==============

Basic income per common share:
     Income from continuing operations                                               $    0.16       $    0.10
     Income from discontinued operations                                                  0.24            0.01
                                                                                ---------------  --------------
     Net income available to common stockholders                                     $    0.40       $    0.11
                                                                                ===============  ==============

Diluted income per common share:
     Income from continuing operations                                               $    0.16       $    0.10
     Income from discontinued operations                                                  0.24            0.01
                                                                                ---------------  --------------
     Net income available to common stockholders                                     $    0.40       $    0.11
                                                                                ===============  ==============

              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, 2006 AND 2005
                   ($ in thousands, except per-share amounts)
                                   (Unaudited)
                                                                                    2006            2005
                                                                               ---------------  --------------
                                                                                             
Revenue                                                                            $1,520,971      $1,499,678

Operating expenses:
     Cost of services (exclusive of depreciation and amortization)                    121,411         116,598
     Other operating expenses                                                         553,479         563,899
     Depreciation and amortization                                                    358,564         395,499
                                                                               ---------------  --------------
 Total operating expenses                                                           1,033,454       1,075,996
                                                                               ---------------  --------------
Operating income                                                                      487,517         423,682

Investment and other income (loss), net                                                68,373          10,560
Interest expense                                                                      252,920         253,009
                                                                               ---------------  --------------
     Income from continuing operations before income taxes                            302,970         181,233
Income tax expense                                                                    112,903          65,055
                                                                               ---------------  --------------
     Income from continuing operations                                                190,067         116,178

Discontinued operations (see Note 6):
     Income from operations of discontinued CLEC business
        (including gain on disposal of $116,791)                                      147,045          12,042
     Income from operations of discontinued conferencing business
        (including gain on disposal of $14,061)                                             -          15,550
     Income tax expense                                                                56,468          18,176
                                                                               ---------------  --------------
     Income from discontinued operations                                               90,577           9,416
                                                                               ---------------  --------------

Net income available to common stockholders                                        $  280,644      $  125,594
                                                                               ===============  ==============
Basic income per common share:
     Income from continuing operations                                             $     0.59      $     0.34
     Income from discontinued operations                                                 0.28            0.03
                                                                               ---------------  --------------
     Net income available to common stockholders                                   $     0.87      $     0.37
                                                                               ===============  ==============
Diluted income per common share:
     Income from continuing operations                                             $     0.59      $     0.34
     Income from discontinued operations                                                 0.27            0.03
                                                                               ---------------  --------------
     Net income available to common stockholders                                   $     0.86      $     0.37
                                                                               ===============  ==============

              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 STOCKHOLDERS' EQUITY
                    FOR THE YEAR ENDED DECEMBER 31, 2005 AND
                    THE NINE MONTHS ENDED SEPTEMBER 30, 2006
                                ($ in thousands)
                                   (Unaudited)

                                                                                Accumulated
                                     Common Stock      Additional   Retained       Other       Treasury Stock       Total
                                   ------------------   Paid-In     Earnings   Comprehensive ------------------- Stockholders'
                                   Shares    Amount     Capital     (Deficit)      Loss      Shares     Amount      Equity
                                   -------- --------- ----------- ------------ ------------  -------- ----------- -----------

                                                                                         
Balance January 1, 2005            339,635   $84,909  $1,664,627    $(287,719)   $ (99,569)      (2)  $      (8)  $1,362,240
   Stock plans                       2,096       524      24,039            -            -    2,598      34,689       59,252
   Conversion of EPPICS              2,225       556      24,308            -            -      391       5,115       29,979
   Dividends on common stock of
      $1.00 per share                    -         -    (338,364)           -            -        -           -     (338,364)
   Shares repurchased                    -         -           -            -            -  (18,775)   (250,000)    (250,000)
   Net income                            -         -           -      202,375            -        -           -      202,375
   Other comprehensive loss, net
     of tax and reclassifications
     adjustments                         -         -           -            -      (23,673)       -           -      (23,673)
                                   -------- --------- ----------- ------------ ------------ -------- ----------- -----------
Balance December 31, 2005          343,956    85,989   1,374,610      (85,344)    (123,242) (15,788)   (210,204)   1,041,809
   Stock plans                           -         -      (6,487)           -            -    2,342      31,295       24,808
   Conversion of EPPICS                  -         -      (2,317)           -            -    1,254      16,695       14,378
   Dividends on common stock of
      $0.75 per share                    -         -    (162,773)     (80,342)           -        -           -     (243,115)
   Shares repurchased                    -         -           -            -            -  (10,200)   (135,239)    (135,239)
   Net income                            -         -           -      280,644            -        -           -      280,644
   Other comprehensive income,
     net of tax and
     reclassifications adjustments       -         -           -            -           (9)       -           -           (9)
                                   -------- --------- ----------- ------------ ------------ -------- ----------- -----------
Balance September 30, 2006         343,956   $85,989  $1,203,033    $ 114,958    $(123,251) (22,392)  $(297,453)  $  983,276
                                   ======== ========= =========== ============ ============ ======== =========== ===========


                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
         FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2005
                                ($ in thousands)
                                   (Unaudited)

                                          For the three months ended September 30,  For the nine months ended September 30,
                                         -----------------------------------------  ---------------------------------------
                                               2006                 2005                  2006                 2005
                                         ------------------  ---------------------  ------------------  -------------------

Net income                                       $ 128,459             $ 38,376             $ 280,644            $ 125,594
Other comprehensive loss, net
  of tax and reclassifications
  adjustments*                                         (19)                 (19)                   (9)              (1,094)
                                         ------------------  -------------------    ------------------  -------------------
  Total comprehensive income                     $ 128,440             $ 38,357             $ 280,635            $ 124,500
                                         ==================  ===================    ==================  ===================


* Consists of unrealized holding (losses)/gains of marketable securities and for
2005 realized gains taken to income as a result of the sale of securities.

        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, 2006 AND 2005
                                ($ in thousands)
                                   (Unaudited)
                                                                               2006              2005
                                                                          ----------------  ---------------

Cash flows provided by (used in) operating activities:
                                                                                          
Net income                                                                      $ 280,644       $  125,594
       Deduct: Gain on sale of discontinued operations, net of tax                (72,079)          (1,167)
               Income from discontinued operations, net of tax                    (18,498)          (8,249)
Adjustments to reconcile income to net cash provided by
   operating activities:
       Depreciation and amortization expense                                      358,564          395,499
       Gain on expiration/settlement of customer advances                               -             (492)
       Stock based compensation expense                                             7,960            6,433
       Loss on debt exchange                                                            -            3,175
       Investment gain                                                            (61,428)            (493)
       Other non-cash adjustments                                                   7,533           10,218
       Deferred income taxes                                                      103,893           55,101
       Change in accounts receivable                                               13,091           23,754
       Change in accounts payable and other liabilities                           (45,091)         (26,185)
       Change in other current assets                                                (791)              89
                                                                          ----------------  ---------------
Net cash provided by continuing operating activities                              573,798          583,277

Cash flows from investing activities:
       Proceeds from sales of assets, net of selling expenses                           -           24,195
       Proceeds from sale of discontinued operations                              247,284           43,565
       Securities sold                                                                  -            1,112
       Capital expenditures                                                      (163,356)        (166,367)
       Other assets (purchased) distributions received, net                        63,757           (3,667)
                                                                          ----------------  ---------------
Net cash provided (used) by investing activities                                  147,685         (101,162)

Cash flows from financing activities:
       Receipt (repayment) of customer advances for
         construction and contributions in aid of construction, net                  (114)          (1,720)
       Long-term debt payments                                                   (227,461)          (6,093)
       Issuance of common stock                                                    21,394           46,739
       Common stock repurchased                                                  (135,239)        (161,898)
       Dividends paid                                                            (243,115)        (255,327)
                                                                          ----------------  ---------------
Net cash used by financing activities                                            (584,535)        (378,299)

Cash flows of discontinued operations (revised - see Note 6):
       Operating cash flows                                                        17,833           25,054
       Investing cash flows                                                        (6,593)          (9,685)
       Financing cash flows                                                             -              (80)
                                                                          ----------------  ---------------
                                                                                   11,240           15,289

Increase in cash and cash equivalents                                             148,188          119,105
Cash and cash equivalents at January 1,                                           268,917          171,797
                                                                          ----------------  ---------------

Cash and cash equivalents at September 30,                                      $ 417,105       $  290,902
                                                                          ================  ===============

Cash paid during the period for:
       Interest                                                                 $ 264,621       $  244,395
       Income taxes                                                             $   8,330       $    2,235

Non-cash investing and financing activities:
       Change in fair value of interest rate swaps                              $   1,186       $   (9,298)
       Conversion of EPPICS                                                     $  14,378       $   26,154
       Debt-for-debt exchange, net                                              $     (70)      $    2,171



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

                                       6

                    PART I. FINANCIAL INFORMATION (Continued)
                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

(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/A for the year ended  December 31, 2005 and the Current Report on
          Form 8-K filed on  November  6,  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,  which consist of normal
          recurring  accruals,  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,
          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  statement 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.

     (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.

     (e)  Goodwill and Other Intangibles:
          ------------------------------
          Intangibles represent the excess of purchase price over the fair value
          of identifiable  tangible  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.


                                       7

          Statement of Financial  Accounting Standards (SFAS) No. 142, "Goodwill
          and  Other  Intangible   Assets,"   requires  that  intangible  assets
          (primarily  customer  base) 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 with
          estimated useful lives 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." 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 hedges is carried on the balance sheet in other liabilities and
          the related underlying  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 has not
          been rendered as of the date of adoption.  Estimated compensation cost
          for  awards  that  are  outstanding  at the  effective  date  will  be
          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  No.  SFAS  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,
          restricted  shares  and stock  units  issued  under  our  stock  plans
          (together,  Stock-Based Awards).  Stock-based compensation expense for
          the  three  month  period  ended  September  30,  2006 was  $2,624,000
          ($1,640,000  after tax, or $0.01 per basic and diluted share of common
          stock) and  $7,960,000  ($4,975,000  after tax, or $0.01 per basic and
          diluted  share of  common  stock)  for the  nine  month  period  ended
          September  30, 2006.  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.

                                       8

          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 the  Management  Equity  Incentive  Plan
          (MEIP),  1996 Equity Incentive Plan (EIP) and the Amended and Restated
          2000 EIP stock plans.

          In the past, we provided pro forma net income and pro forma net income
          per share of common stock  disclosures  for employee and  non-employee
          director stock option grants based on the fair value of the options at
          the date of grant.  For purposes of presenting pro forma  information,
          the fair value of options granted is computed using the  Black-Scholes
          option-pricing model.

          Had we  determined  compensation  cost  based on the fair value at the
          grant date for the MEIP, EIP,  Employee Stock Purchase Plan (ESPP) and
          Non-Employee  Directors'  Deferred Fee Equity Plan,  our pro forma net
          income and net income per share of common stock  available  for common
          stockholders would have been as follows:


                                                                  For the three months           For the nine months
                                                                         ended                          ended
                                                                   September 30, 2005             September 30, 2005
                                                                -------------------------       -----------------------
     ($ in thousands, except per share
     amounts)

     Net income available
                                                                                               
     for common stockholders                     As reported             $  38,376                   $ 125,594

     Add: Stock-based employee compensation
     expense included in reported net
     income, net of related tax effects                                      1,283                       4,021

     Deduct: Total stock-based employee
     compensation expense determined under
     fair value based method for all awards,
     net of related tax effects                                             (2,109)                     (6,640)
                                                                         -----------                 -----------
                                                 Pro forma               $  37,550                   $ 122,975
                                                                         ===========                 ===========

     Net income per share of common stock
     available for common stockholders
                                                     As
                                                 reported:
                                                    Basic                $    0.11                   $    0.37
                                                    Diluted              $    0.11                   $    0.37
                                                 Pro forma:
                                                    Basic                $    0.11                   $    0.36
                                                    Diluted              $    0.11                   $    0.36


     (i)  Net  Income   Per  Share  of  Common   Stock   Available   for  Common
          ----------------------------------------------------------------------
          Stockholders:
          ------------
          Basic  net  income  per share of common  stock is  computed  using the
          weighted average number of shares of common stock  outstanding  during
          the  period  being  reported  on.  Except  when  the  effect  would be
          antidilutive,  diluted net income per share of common  stock  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  shares  of  common  stock  that  would  result  from  the
          conversion of convertible preferred stock (EPPICS).  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 into common stock.

                                       9

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

     Accounting for Defined Benefit Pension and Other Postretirement Plans
     ---------------------------------------------------------------------
     In  October  2006,  the  FASB  issued  Statement  of  Financial  Accounting
     Standards  (SFAS) No.  158,  "Employers'  Accounting  for  Defined  Benefit
     Pension and Other Postretirement Plans," which completes the first phase of
     a FASB project that will comprehensively reconsider accounting for pensions
     and other  postretirement  benefit  plans and  amends  the  following  FASB
     Statements:

     *    SFAS No. 87, "Employers' Accounting for Pensions"

     *    SFAS No. 88,  "Employers'  Accounting for Settlements and Curtailments
          of Defined Benefit Pension Plans and for Termination Benefits"

     *    SFAS No. 106, "Employers' Accounting for Postretirement Benefits Other
          Than Pensions"

     *    SFAS No. 132(R), "Employers'  Disclosures  about  Pensions  and  Other
          Postretirement Benefits"

     SFAS No. 158 requires  (1)  recognition  of the funded  status of a benefit
     plan in the balance sheet, (2) recognition in other comprehensive income of
     gains or losses  and prior  service  costs or  credits  arising  during the
     period but which are not included as components  of periodic  benefit cost,
     (3)  measurement of defined  benefit plan assets and  obligations as of the
     balance sheet date, and (4) disclosure of additional  information about the
     effects on periodic benefit cost for the following fiscal year arising from
     delayed recognition in the current period. In addition, SFAS No. 158 amends
     SFAS No. 87 and SFAS No. 106 to include  guidance  regarding  selection  of
     assumed discount rates for use in measuring the benefit obligation.

     For public companies,  the requirements to recognize the funded status of a
     plan and to  comply  with the  disclosure  provisions  of SFAS No.  158 are
     effective  as of the end of the fiscal  year that ends after  December  15,
     2006. The requirement to measure plan assets and benefit  obligations as of
     the balance sheet date is effective for fiscal years ending after  December
     15,   2008.   The  Company  is   currently   evaluating   the  effect  that
     implementation  of the new standard  will have on the  Company's  financial
     position.

     Consideration   of  Prior  Years'  Errors  in   Quantifying   Current  Year
     ---------------------------------------------------------------------------
     Misstatements
     -------------
     In September 2006, the SEC issued Staff Accounting  Bulletin (SAB) No. 108,
     "Consideration   of  Prior  Years'  Errors  in  Quantifying   Current  Year
     Misstatements."  SAB No. 108 provides guidance concerning the process to be
     applied in  considering  the impact of prior years'  errors in  quantifying
     misstatements  in the current  year.  SAB No. 108 is effective  for periods
     ending after  November 15, 2006.  The Company is currently  evaluating  the
     effect that  implementation  of the new standard will have on the Company's
     financial position and results of operations.

     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 48 requires
     applying  a  "more  likely  than  not"  threshold  to the  recognition  and
     derecognition  of tax  positions.  FIN 48 is  effective  for  fiscal  years
     beginning  after December 15, 2006. We do not expect the adoption of FIN 48
     to have a material impact on our financial position,  results of operations
     or cash flows.

     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 will adopt the  disclosure  requirements  of EITF No.
     06-3 commencing January 1, 2007.


                                       10

     Accounting for Conditional Asset Retirement Obligations
     -------------------------------------------------------
     In March 2005, the FASB issued FIN 47,  "Accounting for  Conditional  Asset
     Retirement  Obligations,"  an  interpretation  of  FASB  No.  143.  FIN  47
     clarifies that the term conditional asset retirement  obligation as used in
     FASB No. 143 refers to a legal  obligation  to perform an asset  retirement
     activity in which the timing or method of settlement  are  conditional on a
     future  event that may or may not be within the control of the entity.  FIN
     47 also  clarifies  when an entity  would have  sufficient  information  to
     reasonably  estimate  the fair  value of an  asset  retirement  obligation.
     Although  a  liability  exists  for the  removal  of  poles  and  asbestos,
     sufficient   information  is  not  available   currently  to  estimate  our
     liability,  as the range of time over which we may settle these obligations
     is unknown or cannot be reasonably estimated. The adoption of FIN 47 during
     the fourth quarter of 2005 had no impact on our financial position, results
     of operations or cash flows.

     Partnerships
     ------------
     In June 2005, the FASB issued EITF No. 04-5, "Determining Whether a General
     Partner, or the General Partners as a Group, Controls a Limited Partnership
     or Similar  Entity When the Limited  Partners Have Certain  Rights,"  which
     provides  new  guidance  on how general  partners in a limited  partnership
     should determine whether they control a limited partnership.  EITF No. 04-5
     is effective for fiscal periods beginning after December 15, 2005.

     The Company has applied the  provisions  of EITF No. 04-5 and  consolidated
     the Mohave Cellular Limited Partnership (Mohave) effective January 1, 2006.
     As permitted,  we elected to apply EITF No. 04-5  retrospectively  from the
     date of adoption and have consolidated Mohave for all periods presented. We
     are the managing partner and have a 33% ownership position.

     Selected data for the Mohave partnership is as follows:


                                    For the three months       For the nine months
                                     ended September 30,       ended September 30,
                                   ------------------------   -----------------------
       ($ in thousands)                2006         2005        2006          2005
                                       ----         ----        ----          ----

                                                                
       Revenues                      $4,768       $4,242      $13,975       $11,909
       Depreciation Expense          $  458       $  506      $ 1,541       $ 1,544
       Operating Income              $1,545       $  768      $ 4,034       $ 2,312

(3)  Accounts Receivable:
     -------------------
     The  components  of  accounts  receivable,  net at  September  30, 2006 and
     December 31, 2005 are as follows:

($ in thousands)                             September 30, 2006     December 31, 2005
                                            ---------------------  --------------------

End user                                               $ 285,566             $ 210,224
Other                                                     18,811                24,231
Less:  Allowance for doubtful accounts                  (114,398)              (31,385)
                                            ---------------------  --------------------
   Accounts receivable, net                            $ 189,979             $ 203,070
                                            =====================  ====================

     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 $6,303,000 and $1,650,000
     for the three months ended September 30, 2006 and 2005,  respectively,  and
     $13,484,000 and $8,513,000 for the nine months ended September 30, 2006 and
     2005, respectively.  Our reserve has increased by approximately $85,000,000
     as a result of carrier activity that is in dispute.

     Our carrier dispute concerns the  "origination" of certain calls carried by
     a certain vendor and terminated on our networks.  We are participating in a
     carrier  dispute lawsuit with other carriers and have recently been able to
     estimate  the true  "origination"  of the calls and minutes in dispute.  We
     have  re-rated  this  class of calls and back  billed  the  vendor  for the
     difference in rates including interest. We have reserved for these amounts.
     The FCC has denied this  vendor's  petition  regarding its treatment on the
     "origination"  of the specific  class of calls.  As a result,  we expect to
     prevail  but  cannot  at  this  time  estimate  the  ultimate   settlement.
     Settlement may result from negotiations amongst the affected parties, or if
     a  settlement  is not  reached,  the case will be  litigated in the federal
     court.

                                       11

(4)  Property, Plant and Equipment, Net:
     ----------------------------------
     Property,  plant and  equipment at September 30, 2006 and December 31, 2005
     are as follows:


($ in thousands)                             September 30, 2006      December 31, 2005
                                            ---------------------   ---------------------

                                                                       
Property, plant and equipment                        $ 6,586,534             $ 6,433,119
Less: accumulated depreciation                        (3,623,930)             (3,374,807)
                                            ---------------------   ---------------------
     Property, plant and equipment, net              $ 2,962,604             $ 3,058,312
                                            =====================   =====================

     Depreciation  expense is principally  based on the composite  group method.
     Depreciation  expense was  $85,414,000 and $97,336,000 for the three months
     ended  September  30, 2006 and 2005,  respectively,  and  $263,779,000  and
     $300,714,000  for the nine  months  ended  September  30,  2006  and  2005,
     respectively.

(5)  Acquisition:
     -----------
     On September  17, 2006,  we entered into a definitive  agreement to acquire
     Commonwealth Telephone Enterprises, Inc. (Commonwealth) in a cash-and-stock
     taxable  transaction for a total  consideration of $1.16 billion,  based on
     the closing  price of Citizens'  common stock on September  15, 2006.  Each
     Commonwealth  share  will  receive  $31.31  in cash  and  0.768  shares  of
     Citizens' common stock.

     The  acquisition  has been  approved  by the  Boards of  Directors  of both
     Citizens  and  Commonwealth.  The  transaction  is subject to  approval  by
     Commonwealth's  shareholders,  as  well as  state  and  federal  regulatory
     approvals. We expect the transaction to be consummated by mid-2007.

     We intend to finance the cash portion of the transaction with a combination
     of cash on hand  and  debt.  We have  obtained  a firm  commitment  for the
     financing  necessary  to complete the  transaction  from  Citigroup  Global
     Markets,  Inc., Credit Suisse and JP Morgan Securities,  Inc. We obtained a
     commitment  letter for a  $990,000,000  senior  unsecured  term  loan,  the
     proceeds  of  which  will be used to pay the  cash  portion  of the  merger
     consideration  (including  cash  payable  upon the  assumed  conversion  of
     $300,000,000 of the Commonwealth  convertible  notes in connection with the
     merger), to cash out restricted shares,  options and other equity awards of
     Commonwealth,  to repay all outstanding  indebtedness under  Commonwealth's
     existing  revolving  credit  facility (which was $35,000,000 as of June 30,
     2006) and to pay fees and  expenses  related  to the  merger.  We expect to
     refinance  this term loan,  which matures  within one year,  with long-term
     debt prior to the maturity thereof.

     The  acquisition  will be  accounted  for  using  the  purchase  method  of
     accounting.  Under this method, the purchase price will be allocated to the
     fair value of the net assets  acquired.  The excess purchase price over the
     fair value of the assets acquired will be allocated to goodwill.

(6)  Discontinued Operations:
     -----------------------
     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 Electric  Lightwave,  LLC (ELI) and Conference
     Call USA,  LLC  (CCUSA)  as  discontinued  operations  in our  consolidated
     statement of operations. All prior periods have been restated.

     ELI
     ---
     In February 2006, we entered into a definitive agreement to sell all of the
     outstanding  membership  interests in ELI, our  competitive  local exchange
     carrier business (CLEC), to Integra Telecom Holdings,  Inc. (Integra),  for
     $247,000,000,  including  $243,000,000  in  cash  plus  the  assumption  of
     approximately $4,000,000 in capital lease obligations, subject to customary
     adjustments  under the terms of the agreement.  This transaction  closed on
     July  31,  2006.  We  recognized  a  pre-tax  gain  on the  sale  of ELI of
     approximately $116,791,000. Our after-tax gain on the sale was $72,079,000.
     We expect to recognize  additional  amounts with respect to the sale of ELI
     as working  capital  adjustments  to the sale price are  finalized  and any
     remaining  assets are sold. Our cash liability for taxes as a result of the
     sale is expected to be  approximately  $5,000,000 due to the utilization of
     existing tax net operating losses on both the federal and state level.

                                       12

     ELI had revenues of  $159,200,000  and operating  income of $21,500,000 for
     the year ended  December 31, 2005.  At December 31, 2005,  ELI's net assets
     totaled  $116,400,000.  We had no outstanding debt specifically  identified
     with ELI, and therefore no interest  expense was allocated to  discontinued
     operations.  We ceased to record  depreciation  expense  for ELI  effective
     February 1, 2006.

     Summarized financial information for ELI is set forth below:

                                            September 30,     December 31,
($ in thousands)                                2006              2005
                                           ----------------  ----------------

Current assets                                     $     -         $  24,986
Net property, plant and equipment                    9,622           137,730
                                           ----------------  ----------------
Total assets held for sale                         $ 9,622         $ 162,716
                                           ================  ================

Current liabilities                                $     -         $  21,605
Long-term debt                                           -             4,246
Other liabilities                                        -            20,415
                                           ----------------  ----------------
Total liabilities related to assets
  held for sale                                    $     -         $  46,266
                                           ================  ================




                                  For the three months ended September 30,   For the nine months ended September 30,
                                  ----------------------------------------   ---------------------------------------
($ in thousands)                        2006                2005                   2006               2005
                                  ----------------  ----------------------   -----------------  --------------------

                                                                                      
Revenue                                   $ 14,534           $ 39,770           $ 100,612         $ 116,777
Operating income                          $  3,951           $  5,465           $  26,835         $  12,256
Income taxes                              $  3,267           $  2,267           $  11,756         $   4,837
Net income                                $  5,046           $  3,170           $  18,498         $   7,209
Gain on disposal of ELI, net of tax       $ 72,079           $      -           $  72,079         $       -


     CCUSA
     -----
     In February 2005, we entered into a definitive agreement to sell CCUSA, our
     conferencing  services  business.  On March 15, 2005, we completed the sale
     for  $43,565,000  in cash,  subject to  adjustments  under the terms of the
     agreement.  The  pre-tax  gain on the sale of CCUSA  was  $14,061,000.  Our
     after-tax gain was $1,167,000. The book income taxes recorded upon sale are
     primarily attributable to a low tax basis in the assets sold.

     We  had  no  outstanding  debt  specifically  identified  with  CCUSA,  and
     therefore no interest expense was allocated to discontinued operations.  In
     addition,  we ceased to record  depreciation  expense  for CCUSA  effective
     February 16, 2005.

     Summarized financial information for CCUSA is set forth below:

                                   For the nine months ended September 30,
                                   ---------------------------------------
($ in thousands)                        2006               2005
                                   ----------------  ---------------------

Revenue                                        $ -            $ 4,607
Operating income                               $ -            $ 1,489
Income taxes                                   $ -            $   449
Net income                                     $ -            $ 1,040
Gain on disposal of CCUSA, net of tax          $ -            $ 1,167


                                       13

(7)  Other Intangibles:
     -----------------
     Other  intangibles  at  September  30,  2006 and  December  31, 2005 are as
     follows:



($ in thousands)                                     September 30, 2006       December 31, 2005
                                                   ------------------------  ---------------------

                                                                              
Customer base - amortizable over 96 months                      $  994,605             $  994,605
Trade name - non-amortizable                                       122,058                122,058
                                                   ------------------------  ---------------------
   Other intangibles                                             1,116,663              1,116,663
Accumulated amortization                                          (652,715)              (557,930)
                                                   ------------------------  ---------------------
    Total other intangibles, net                                $  463,948             $  558,733
                                                   ========================  =====================

     Amortization expense was $31,595,000 and $94,785,000 for the three and nine
     months  ended  September  30,  2006 and  2005,  respectively.  Amortization
     expense,  based  on our  estimate  of  useful  lives,  is  estimated  to be
     $126,380,000  per year through 2008 and $57,533,000 in 2009, at which point
     these assets will be fully amortized.

(8)  Long-Term Debt:
     --------------
     The activity in our long-term  debt from December 31, 2005 to September 30,
     2006 is as follows:


                                                                Nine months ended September 30, 2006
                                                     ------------------------------------------------------------
                                                                                                                     Interest
                                                                                                                     Rate* at
                                      December 31,                    Interest                    September 30,   September 30,
($ in thousands)                         2005            Payments     Rate Swap   Reclassification    2006            2006
                                         -----           --------     ---------   ----------------    -----           ----

FIXED RATE

  Rural Utilities Service Loan
                                                                                                       
   Contracts                           $    22,809      $    (691)    $    -        $      -         $   22,118          6.080%

  Senior Unsecured Debt                  4,120,781       (226,770)      1,186            (70)         3,895,127          8.242%

  EPPICS                                    33,785           -             -         (14,378)            19,407          5.000%

  Industrial Development Revenue
   Bonds                                    58,140           -             -               -             58,140          5.559%
                                       -----------      -----------   --------      ----------       -----------
TOTAL LONG TERM DEBT                   $ 4,235,515      $(227,461)    $ 1,186       $(14,448)        $3,994,792          8.175%
                                       -----------      ===========   ========      ==========       -----------
  Less:  Debt Discount                     (12,692)                                                      (9,354)
  Less:  Current Portion                  (227,693)                                                     (37,774)
                                       -----------                                                   -----------
                                       $ 3,995,130                                                   $3,947,664
                                       ===========                                                   ===========


* 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.

     In  October  2006,  our  Board of  Directors  authorized  us to enter  into
     debt-for-debt  exchanges  of up to  $150,000,000  of  our  debt  securities
     maturing in 2008.

     In February 2006, our Board of Directors  authorized us to repurchase up to
     $150,000,000  of our  outstanding  debt  over  the  following  twelve-month
     period.  These  repurchases  may  require us to pay  premiums,  which would
     result in pre-tax  losses to be recorded  in  investment  and other  income
     (loss).  Through October 31, 2006, we have not made any purchases  pursuant
     to this authorization.

                                       14

     For the nine months  ended  September  30,  2006,  we retired an  aggregate
     principal  amount of  $241,909,000  of debt,  including  $14,378,000  of 5%
     Company Obligated Mandatorily  Redeemable  Convertible Preferred Securities
     due 2036 (EPPICS)  that were  converted  into our common stock.  During the
     first quarter of 2006, we entered into two  debt-for-debt  exchanges of our
     debt securities. As a result, $47,500,000 of our 7.625% notes due 2008 were
     exchanged for  approximately  $47,430,000  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  $2,392,000
     was recognized in accordance with EITF No. 96-19,  "Debtor's Accounting for
     a Modification or Exchange of Debt Instruments," which is included in other
     income (loss), net.

     On June 1, 2006, we retired at par our entire $175,000,000 principal amount
     of 7.60% Debentures due June 1, 2006.

     On June 14, 2006, we repurchased  $22,700,000 of our 6.75% Senior Notes due
     August 17, 2006 at a price of 100.181% of par.

     On August 17, 2006, we retired at par the $29,100,000  remaining balance of
     the 6.75% Senior Notes.

     As of September 30, 2006,  EPPICS  representing a total principal amount of
     $192,349,000  have been  converted  into  15,492,000  shares of our  common
     stock.  Approximately  $8,901,000  of EPPICS,  which are  convertible  into
     776,456 shares of our common stock, were outstanding at September 30, 2006.
     Our long-term debt footnote indicates  $19,400,000 of EPPICS outstanding at
     September 30, 2006,  of which  $10,500,000  is debt of related  parties for
     which the company has an offsetting receivable.

     The total outstanding  principal amounts of industrial  development revenue
     bonds were  $58,140,000  at September  30, 2006 and December 31, 2005.  The
     earliest  maturity date for these bonds is in August 2015.  Under the terms
     of our  agreements  to sell  our  former  gas and  electric  operations  in
     Arizona,  completed in 2003,  we are obligated to call for  redemption,  at
     their first  available  call dates,  three Arizona  industrial  development
     revenue bond series  aggregating to  approximately  $33,440,000.  The first
     call  dates for these  bonds are in 2007.  We expect to retire  all  called
     bonds with cash. In addition,  holders of $11,150,000  principal  amount of
     industrial development bonds may tender such bonds to us at par and we have
     the  simultaneous  option to call such bonds at par on August 1,  2007.  We
     expect to call the bonds and retire them with cash.

     As of September 30, 2006, we have available  lines of credit with financial
     institutions in the aggregate amount of $249,100,000.  Outstanding  standby
     letters of credit issued under the facility  were $0.9 million.  Associated
     facility fees vary,  depending on our debt leverage  ratio,  and are 0.375%
     per annum as of September 30, 2006. The expiration date for the facility is
     October 29, 2009. During the term of the 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.

                                       15


(9)  Net Income Per Share of Common Stock:
     ------------------------------------
     The  reconciliation of the income per share of common stock calculation for
     the three and nine months ended September 30, 2006 and 2005,  respectively,
     is as follows:


                                                         For the three months                   For the nine months
($ in thousands, except per-share amounts)                ended September 30,                   ended September 30,
                                                   ----------------------------------   -----------------------------------
                                                        2006              2005               2006               2005
                                                   ----------------  ----------------   ----------------  -----------------
Net income used for basic and diluted earnings
----------------------------------------------
   per share of common stock:
   --------------------------
                                                                                                     
Income from continuing operations                        $  51,334          $ 35,206          $ 190,067          $ 116,178
Income from discontinued operations                         77,125             3,170             90,577              9,416
                                                   ----------------  ----------------   ----------------  -----------------
Total basic net income available to common
  stockholders                                           $ 128,459          $ 38,376          $ 280,644          $ 125,594
                                                   ================  ================   ================  =================
Effect of conversion of preferred securities
   - EPPICS                                                     71               217                332                  -
                                                   ----------------  ----------------   ----------------  -----------------
Total diluted net income available to common
   stockholders                                          $ 128,530          $ 38,593          $ 280,976          $ 125,594
                                                   ================  ================   ================  =================
Basic earnings per share of common stock:
-----------------------------------------
Weighted-average common stock outstanding - basic          319,891           338,928            323,160            339,027
                                                   ----------------  ----------------   ----------------  -----------------

Income from continuing operations                        $    0.16          $   0.10          $    0.59          $    0.34
Income from discontinued operations                           0.24              0.01               0.28               0.03
                                                   ----------------  ----------------   ----------------  -----------------
Net income per share available to common
   stockholders                                          $    0.40          $   0.11          $    0.87          $    0.37
                                                   ================  ================   ================  =================
Diluted earnings per share of common stock:
-------------------------------------------
Weighted-average common stock outstanding                  319,891           338,928            323,160            339,027
Effect of dilutive shares                                      761             3,117                932              3,090
Effect of conversion of preferred securities
   - EPPICS                                                    782             2,364              1,068                  -
                                                   ----------------  ----------------   ----------------  -----------------
Weighted-average common stock outstanding
   - diluted                                               321,434           344,409            325,160            342,117
                                                   ================  ================   ================  =================
Income from continuing operations                        $    0.16          $   0.10          $    0.59          $    0.34
Income from discontinued operations                           0.24              0.01               0.27               0.03
                                                   ----------------  ----------------   ----------------  -----------------
Net income per share available to common
   stockholders                                          $    0.40          $   0.11          $    0.86          $    0.37
                                                   ================  ================   ================  =================

     Stock Options
     -------------
     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  earning per share of common stock 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.

     For the three and nine months ended September 30, 2005, options to purchase
     1,900,000 and 1,910,000  shares,  respectively,  at exercise prices ranging
     from  $13.45 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 common shares
     and, therefore, the effect would be antidilutive.

     In  addition,  for the three and nine months ended  September  30, 2006 and
     2005,   restricted   stock  awards  of  1,205,000  and  1,495,000   shares,
     respectively, are excluded from our basic weighted average shares of common
     stock outstanding and included in our dilutive shares of common stock using
     the treasury  stock method until the shares are no longer  contingent  upon
     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, 2006,  approximately 96% of the EPPICS outstanding,  or
     about  $192,349,000  aggregate  principal amount of EPPICS,  have converted
     into 15,492,000  shares of our common stock,  including  shares issued from
     treasury.

                                       16

     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 are
     converted, we would issue approximately 776,456 shares of our common stock.
     These  securities  have been  included in the  diluted  income per share of
     common stock calculation for the period ended September 30, 2006.

     At  September  30,  2005,  we had 542,088  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.  These  securities  have been
     included in the diluted  income per share of common stock  calculation  for
     the three months ended September 30, 2005.  However they have been excluded
     from the  calculation  for the nine months ended September 30, 2005 because
     their inclusion would have had an antidilutive effect.

     Stock Units
     -----------
     At  September  30, 2006 and 2005,  we had 210,152 and 210,334  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 2006, our Board of Directors  authorized us to repurchase up to
     $300,000,000 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  10,199,900
     shares  of  our  common  stock  at  an  aggregate  cost  of   approximately
     $135,200,000.

     On May 25, 2005,  our Board of Directors  authorized us to repurchase up to
     $250,000,000 of our common stock.  This share repurchase  program commenced
     on June 13,  2005.  As of December 31, 2005,  we completed  the  repurchase
     program  and had  repurchased  a total of  18,775,156  shares of our common
     stock at an aggregate cost of $250,000,000.

(10) Stock Plans:
     -----------
     At September 30, 2006, we had five stock-based  compensation  plans,  which
     are described below. 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,  2006,  there were
     29,930,472  shares  authorized  for grant under  these plans and  5,881,360
     shares available for grant.

                        Management Equity Incentive Plan
                        --------------------------------
     Under the  MEIP,  awards of our  common  stock  were  granted  to  eligible
     officers,  management employees and non-management employees in the form of
     incentive stock options,  non-qualified  stock options,  stock appreciation
     rights (SARs), restricted stock or other stock-based awards.

     Since the expiration  date of the MEIP plan on June 21, 2000, no awards can
     be granted under the MEIP.  The exercise  price of stock options issued was
     equal to or greater  than the fair market  value of the  underlying  common
     stock on the date of grant. Stock options are not ordinarily exercisable on
     the date of grant but vest over a period of time (generally 4 years). Under
     the terms of the MEIP, subsequent stock dividends and stock splits have the
     effect of increasing the option shares outstanding,  which  correspondingly
     decreases the average exercise price of outstanding options.

                             Equity Incentive Plans
                             ----------------------
     Since the expiration date of the 1996 EIP on May 22, 2006, no awards can be
     granted under the 1996 EIP. Under the 2000 EIP,  awards of our common stock
     may  be  granted   to   eligible   officers,   management   employees   and
     non-management   employees  in  the  form  of  incentive   stock   options,
     non-qualified  stock options,  SARs,  restricted stock or other stock-based
     awards. As discussed under the Non-Employee  Directors'  Compensation Plans
     below,  prior to May 25, 2006 directors  received an award of stock options
     under the 2000 EIP upon commencement of service.


                                       17

     At September 30, 2006,  there were 27,389,711  shares  authorized for grant
     under the 2000 EIP and 3,366,331 shares available for grant, as adjusted to
     reflect stock dividends. No awards will be granted more than 10 years after
     the effective  date (May 18, 2000) of the 2000 EIP plan. The exercise price
     of stock  options and SARs under the 2000 and 1996 EIP  generally  shall be
     equal to or greater  than the fair market  value of the  underlying  common
     stock on the date of grant. Stock options are not ordinarily exercisable on
     the date of grant but vest over a period of time (generally 4 years).

     Under the terms of the EIP  plans,  subsequent  stock  dividends  and stock
     splits have the effect of increasing the option shares  outstanding,  which
     correspondingly decrease the average exercise price of outstanding options.

     The following  summary presents  information  regarding  outstanding  stock
     options as of  September  30, 2006 and changes  during the nine months then
     ended with regard to options under the MEIP and EIP plans:


                                                                                                          Aggregate
                                                                           Weighted       Weighted        Intrinsic
                                                            Shares         Average         Average         Value at
                                                          Subject to     Option Price     Remaining     September 30,
                                                            Option        Per Share     Life in Years        2006
           --------------------------------------------- -------------- --------------- -------------- -----------------
                                                                                             
           Balance at January 1, 2006                      7,985,000        $11.52
               Options granted                                22,000        $12.55
               Options exercised                          (2,121,000)       $ 9.76                        $ 7,280,000
               Options canceled, forfeited or lapsed         (62,000)       $ 9.96
           --------------------------------------------- --------------
           Balance at September 30, 2006                   5,824,000        $12.19           4.65         $10,785,000
           ============================================= ==============

           Exercisable at September 30, 2006               5,352,000        $12.32           4.44         $ 9,215,000
           ============================================= ==============

           Options expected to vest                          406,000                                      $   751,000
           ============================================= ==============

     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 $21,394,000.  Total
     remaining  unrecognized  compensation  cost  associated with unvested stock
     options at  September  30, 2006 was  $1,202,000  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 2005 was $12,153,000.  The total intrinsic value of stock options
     outstanding  and  exercisable  at September  30, 2005 was  $16,565,000  and
     $11,036,000,  respectively.  The weighted average  grant-date fair value of
     options granted during the nine months ended September 30, 2005 was $13.21.
     Options granted during the first nine months of 2005 totaled 792,800.  Cash
     received upon the exercise of options  during the first nine months of 2005
     totaled $46,739,000.

     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 the first nine months of 2006:

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


                                       18


     The following  table  presents the weighted  average  assumptions  used for
     grants in fiscal 2005:

                                                       2005
                      ---------------------------- --------------
                      Dividend yield                    7.72%
                      Expected volatility                 46%
                      Risk-free interest rate           4.16%
                      Expected life                   6 years
                      ---------------------------- --------------

     The following summary presents  information  regarding unvested  restricted
     stock as of  September  30,  2006 and  changes  during the nine months then
     ended with regard to restricted stock under the MEIP and EIP plans:


                                                               Weighted         Aggregate
                                                               Average        Fair Value at
                                              Number of       Grant Date      September 30,
                                                Shares        Fair Value           2006
        ------------------------------------ ------------- ----------------- ----------------
                                                                      
        Balance at January 1, 2006            1,456,000           $12.47

            Restricted stock granted            730,000           $12.86       $10,253,000


            Restricted stock vested            (609,000)          $12.01       $ 8,564,000

            Restricted stock forfeited         (372,000)          $12.60
        ------------------------------------ -------------
        Balance at September 30, 2006         1,205,000           $12.90       $16,916,000
        ==================================== =============

        Restricted stock expected to vest     1,145,000                        $16,076,000
        ==================================== =============


     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, 2006 was  $11,481,000  and the
     weighted  average  period over which this cost is expected to be recognized
     is approximately two years.

     The total fair value of shares  granted  and vested  during the nine months
     ended  September  30, 2005 was  approximately  $4,600,000  and  $6,196,000,
     respectively.  The  total  fair  value  of  unvested  restricted  stock  at
     September 30, 2005 was $20,262,000.  The weighted  average  grant-date fair
     value of restricted  shares granted during the nine months ended  September
     30, 2005 was $13.11.  Shares  granted  during the first nine months of 2005
     totaled 339,500.

                   Non-Employee Directors' Compensation Plans
                   ------------------------------------------
     Each  non-employee  director  receives a grant of 10,000 stock options upon
     commencement of his or her service on the Board of Directors. These options
     are  currently   awarded  under  the  Directors'   Equity  Plan.  Prior  to
     effectiveness of the Directors'  Equity Plan on May 25, 2006, these options
     were awarded under the 2000 EIP. The exercise price of these options, which
     become  exercisable  six months  after the grant  date,  is the fair market
     value (as defined in the relevant  plan) of our common stock on the date of
     grant.  Options  granted  under the  Directors'  Equity  Plan expire on the
     earlier of the tenth anniversary of the grant date or the first anniversary
     of termination of service as a director.

     Each  non-employee  director  also  receives an annual grant of 3,500 stock
     units.  These units are currently  awarded under the Directors' Equity Plan
     and prior to  effectiveness  of that plan,  were awarded under the Deferred
     Fee Plan. Each non-employee director may also elect to receive meeting fees
     and,  when  applicable,  fees for serving as a committee  chair and/or Lead
     Director,  in stock units.  In addition,  non-employee  directors  may also
     elect to receive  stock  units in lieu of the annual cash  retainer.  Stock
     units are  payable  upon  termination  of service  as a director  in either
     common stock  (convertible on a one-to-one  basis) or cash, at the election
     of the director.

     Since  effectiveness of the Directors'  Equity Plan, no further grants have
     been made under the Deferred Fee Plan.

                                       19

     The number of shares of common  stock  authorized  for  issuance  under the
     Directors'  Equity  Plan  is  2,540,761,   which  includes  540,761  shares
     available  for grant under the Deferred Fee Plan on the  effective  date of
     the  Directors'  Equity Plan.  In  addition,  if and to the extent that any
     "plan  units"  outstanding  on May 25, 2006 under the Deferred Fee Plan are
     forfeited, or if any option granted under the Deferred Fee Plan terminates,
     expires, or is cancelled or forfeited, without having been fully exercised,
     shares of common stock  subject to such "plan  units" or options  cancelled
     shall become  available under the Directors'  Equity Plan. At September 30,
     2006,  there were  2,515,029  shares  available  for  grant.  There were 12
     directors  participating in the non-employee plans during the third quarter
     of 2006.  In the first nine  months of 2006,  total plan units  earned were
     93,710.  At September  30, 2006,  210,152  options  were  exercisable  at a
     weighted average exercise price of $10.89.

     We account  for the  Deferred  Fee Plan and the  Directors'  Equity Plan in
     accordance with SFAS No. 123R. To the extent directors elect to receive the
     distribution  of their  stock unit  accounts in cash,  they are  considered
     liability-based  awards.  To the  extent  directors  elect to  receive  the
     distribution  of their  stock  unit  accounts  in  common  stock,  they are
     considered  equity-based awards.  Compensation expense for stock units that
     are  considered  equity-based  awards is based on the  market  value of our
     common  stock at the date of grant.  Compensation  expense  for stock units
     that are considered  liability-based awards is based on the market value of
     our common stock at the end of each  period.  For awards  granted  prior to
     1999,  a  director  could  elect  to be paid in stock  options.  Generally,
     compensation  cost was not recorded because the options were granted at the
     fair  market  value of our common  stock on the grant date under APB No. 25
     and related interpretations.

     We had also maintained a Non-Employee  Directors' Retirement Plan providing
     for the payment of specified sums annually to our  non-employee  directors,
     or their designated  beneficiaries,  starting at the director's retirement,
     death or termination of directorship. In 1999, we terminated this Plan. The
     vested  benefit of each  non-employee  director,  as of May 31,  1999,  was
     credited to the director's account in the form of stock units. Such benefit
     will be payable to each director upon  retirement,  death or termination of
     directorship. Each participant had until July 15, 1999 to elect whether the
     value of the stock  units  awarded  would be payable  in our  common  stock
     (convertible on a one-for-one  basis) or in cash. As of September 30, 2006,
     the amount for such payments was approximately  $672,000, all of which will
     be payable in stock (based on the July 15, 1999 stock price).

(11) Segment Information:
     -------------------
     As of January 1, 2006, we operate in a single 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.

     As permitted by SFAS No. 131, we have utilized the aggregation  criteria in
     combining  our markets  because all of the  Company's  Frontier  properties
     share similar economic characteristics:  they provide the same products and
     services to similar  customers  using  comparable  technologies  in all the
     states  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.


                                       20

     The  interest  rate  swap  contracts  are  reflected  at fair  value in our
     consolidated balance sheet 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.  The notional  amounts
     of fixed-rate indebtedness hedged as of September 30, 2006 and December 31,
     2005  was  $550,000,000  and  $500,000,000,  respectively.  Such  contracts
     require us to pay variable rates of interest  (estimated  average pay rates
     of approximately  9.02% as of September 30, 2006 and approximately 8.60% as
     of December 31, 2005) and receive fixed rates of interest  (average receive
     rates of 8.26% as of September  30, 2006 and 8.46% as of December 31, 2005,
     respectively).  The fair value of these  derivatives  is reflected in other
     liabilities  as of September  30, 2006 and December 31, 2005, in the amount
     of $7,542,000 and $8,727,000, respectively. The related underlying debt has
     been decreased by a like amount. The amounts paid during the three and nine
     months ended September 30, 2006 as a result of these contracts  amounted to
     $1,002,000 and $2,670,000 and are included as interest expense.

     During  September  2005, we entered into a series of separate  forward rate
     agreements with our swap counter-parties that fixed the underlying variable
     rate  component  of some of our swaps at the market  rate as of the date of
     execution for certain future  rate-setting  dates.  These  agreements  have
     expired.  Fair value at December  31, 2005 was  $1,129,000.  A gain for the
     changes in the fair value of these  forward rate  agreements of $430,000 is
     included in other income  (loss),  net for the nine months ended  September
     30, 2006.

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

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


                                                For the three months               For the nine months
                                                  ended September 30,               ended September 30,
                                          --------------------------------- ---------------------------------
($ in thousands)                               2006             2005             2006             2005
                                          ---------------  ---------------- ---------------  ----------------
                                                                                        
Investment income                                $ 4,596           $ 2,909        $ 12,863          $  8,930
Gain from Rural Telephone Bank dissolution             -                 -          61,428                 -
Loss on exchange of debt                               -                 -          (2,433)           (3,175)
Gain on forward rate agreements                        -             1,305             430             1,305
Investment gain                                        -               688               -             1,576
Other, net                                          (234)            1,117          (3,915)            1,924
                                          ---------------  ---------------- ---------------  ----------------
  Total investment and other income
     (loss), net                                 $ 4,362           $ 6,019        $ 68,373          $ 10,560
                                          ===============  ================ ===============  ================

     The gain of $61,428,000  resulted from the  dissolution  and liquidation of
     the Rural Telephone Bank.

(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  $201,250,000).  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
     $207,475,000  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 $211,756,000  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 2006 and the four
     quarters  of  2005.  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.

                                       21

     As of September 30, 2006,  EPPICS  representing a total principal amount of
     $192,349,000  have been  converted  into  15,492,000  shares of our  common
     stock.  A total of $8,901,000 of EPPICS is  outstanding as of September 30,
     2006 and if all outstanding  EPPICS were  converted,  776,456 shares of our
     common  stock  would be issued upon such  conversion.  Our  long-term  debt
     footnote indicates $19,400,000 of EPPICS outstanding at September 30, 2006,
     of which  $10,500,000 is debt of related  parties for which the company has
     an offsetting receivable.

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


                                                                       Pension Benefits
                                                  ---------------------------------------------------------
                                                   For the three months ended   For the nine months ended
                                                        September 30,                 September 30,
                                                  ---------------------------   ---------------------------
                                                      2006          2005            2006          2005
                                                  -------------  ------------   ------------- -------------
($ in thousands)
Components of net periodic benefit cost
---------------------------------------
                                                                                       
Service cost                                          $  1,646      $  1,509        $  5,164      $  4,588
Interest cost on projected benefit obligation           11,104        11,710          34,112        34,812
Return on plan assets                                  (15,279)      (15,093)        (45,531)      (45,278)
Amortization of prior service cost and unrecognized
       net obligation                                      (61)          (61)           (183)         (183)
Amortization of unrecognized loss                        2,816         2,748           8,986         7,411
                                                  -------------  ------------   ------------- -------------
Net periodic benefit cost                             $    226      $    813        $  2,548      $  1,350
                                                  =============  ============   ============= =============


                                                                   Other Postretirement Benefits
                                                  ---------------------------------------------------------
                                                   For the three months ended   For the nine months ended
                                                        September 30,                 September 30,
                                                  ---------------------------   ---------------------------
                                                      2006          2005            2006          2005
                                                  -------------  ------------   ------------- -------------
($ in thousands)
Components of net periodic benefit cost
---------------------------------------
Service cost                                          $    174      $    188        $    522      $    784
Interest cost on projected benefit obligation            2,211         2,736           6,633         9,041
Return on plan assets                                     (245)         (312)           (735)         (936)
Amortization of prior service cost and unrecognized
       net obligation                                   (1,026)         (732)         (3,078)         (941)
Amortization of unrecognized loss                        1,513         1,478           4,539         4,962
                                                  -------------  ------------   ------------- -------------
Net periodic benefit cost                             $  2,627      $  3,358        $  7,881      $ 12,910
                                                  =============  ============   ============= =============

     We expect that our pension and other  postretirement  benefit  expenses for
     2006 will be $13,000,000 - $16,000,000 (down from $19,000,000 in 2005), and
     no  contribution  will be required to be made by us to the pension  plan in
     2006.

(16) Related Party Transaction:
     -------------------------
     In June 2005,  the Company  sold for cash its  interests in certain key man
     life  insurance  policies on the lives of Leonard Tow, our former  Chairman
     and Chief  Executive  Officer,  and his wife, a former  director.  The cash
     surrender value of the policies purchased by Dr. Tow totaled  approximately
     $24,195,000,  and we  recognized a gain of  approximately  $457,000 that is
     included in investment and other income.

(17) Commitments and Contingencies:
     -----------------------------
     We  anticipate  capital   expenditures  of  approximately   $270,000,000  -
     $280,000,000  for  2006.  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.

                                       22

     The City of Bangor,  Maine,  filed suit against us on November 22, 2002, in
     the U.S.  District  Court  for the  District  of Maine  (City of  Bangor v.
     Citizens  Communications  Company,  Civ. Action No.  02-183-B-S).  The City
     alleged,  among  other  things,  that we are  responsible  for the costs of
     cleaning up environmental  contamination  alleged to have resulted from the
     operation  of a  manufactured  gas plant owned by Bangor Gas  Company  from
     1852-1948 and by us from  1948-1963.  In acquiring the operation in 1948 we
     acquired  the stock of Bangor Gas  Company  and merged it into us. The City
     alleged the existence of extensive contamination of the Penobscot River and
     initially  asserted  that money  damages  and other  relief at issue in the
     lawsuit could exceed  $50,000,000.  The City also  requested  that punitive
     damages be assessed against us. We filed an answer denying liability to the
     City, and asserted a number of counterclaims against the City. In addition,
     we identified a number of other potentially responsible parties that may be
     liable for the  damages  alleged by the City and joined  them as parties to
     the lawsuit.  These  additional  parties  include UGI  Utilities,  Inc. and
     Centerpoint Energy Resources  Corporation.  The Court dismissed all but two
     of the City's claims,  including its claims for joint and several liability
     under the Comprehensive Environmental Response, Compensation, and Liability
     Act (CERCLA) and the claim against us for punitive damages.

     On June 27, 2006, the court issued  Findings of Fact and Conclusions of Law
     in the first  phase of the case.  The court found  contamination  in only a
     small section of the River and determined that Citizens and the City should
     share cleanup costs 60% and 40%,  respectively.  The precise  nature of the
     remedy in this case remains to be  determined  by  subsequent  proceedings.
     However,  based  upon  the  Court's  ruling,  we  believe  that  we will be
     responsible  for only a  portion  of the  cost to  clean  up and the  final
     resolution of this matter will not be material to the operating results nor
     the financial condition of the Company.

     Subsequent to the June 27 judgment,  we began  settlement  discussions with
     the City and those  discussions are ongoing,  with  participation  from the
     State of Maine. The judge has stayed the next phase of the litigation until
     November 30, 2006 to allow those  discussions to take place.  The stay will
     remain in effect for the entire period provided that the discussions remain
     productive. If we are not able to settle this matter, we intend to (i) seek
     relief from the Court in connection with the adverse aspects of the Court's
     opinion and (ii) continue  pursuing our right to obtain  contribution  from
     the third parties  against whom we have commenced  litigation in connection
     with this case. In addition, we have demanded that various of our insurance
     carriers defend and indemnify us with respect to the City's lawsuit, and on
     December 26, 2002, we filed a  declaratory  judgment  action  against those
     insurance  carriers in the Superior Court of Penobscot  County,  Maine, for
     the purpose of  establishing  their  obligations  to us with respect to the
     City's lawsuit.  We intend to vigorously  pursue this lawsuit and to obtain
     from our  insurance  carriers  indemnification  for any damages that may be
     assessed  against us in the City's  lawsuit as well as to recover the costs
     of our  defense  of that  lawsuit.  We cannot at this time  determine  what
     amount we may recover from third parties or insurance carriers.

     On June 7, 2004,  representatives  of Robert A. Katz Technology  Licensing,
     LP, contacted us regarding possible infringement of several patents held by
     that firm. The patents cover a wide range of operations in which  telephony
     is supported by computers,  including obtaining  information from databases
     via  telephone,   interactive  telephone  transactions,  and  customer  and
     technical support applications.  We were cooperating with the patent holder
     to  determine  if we are  currently  using  any of the  processes  that are
     protected by its patents,  but we have not had any communication  with them
     on this issue since mid-2004.

     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 $1,000,000,000.  In August 2004, we notified Citibank by letter that
     we believe its claims for indemnification are invalid and are not supported
     by applicable law. 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.

                                       23

     The  Company  sold all of its  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 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 or superior to ours,  and that all VJO members are regulated
     utility  providers with regulated  cost recovery.  Regardless,  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, 2007 and remained in default for the duration
     of the  contract  (another  8 years),  we  estimate  that our  undiscounted
     purchase   obligation   for  2007  through  2015  would  be   approximately
     $1,264,000,000. 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.

                                       24

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
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:

     *    Our  ability  to  complete  the   acquisition  of   Commonwealth,   to
          successfully  integrate their  operations and to realize the synergies
          from the acquisition;

     *    Our ability to refinance  the bridge loan that will be used to finance
          the cash portion of the merger consideration with long-term debt;

     *    Changes in the number of our revenue  generating units, which consists
          of access lines plus 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 changes in regulation in the communications industry as
          a result of federal and state  legislation and  regulation,  including
          potential  changes  in  access  charges  and  subsidy  payments,   and
          regulatory network upgrade and reliability requirements;

     *    Our ability to comply with  federal  and state  regulation  (including
          state rate of return  limitations  on our earnings) and our ability to
          successfully renegotiate state regulatory plans as they expire or come
          up for renewal from time to time;

     *    Our ability to 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;

                                       25

     *    The effects of bankruptcies in the telecommunications  industry, which
          could result in more price competition and 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;

     *    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  expiring  union  contracts
          covering  approximately  945  employees  that are  scheduled to expire
          during the remainder of 2006;

     *    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  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/A for the year
ended  December 31, 2005 in evaluating any statement in this report 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. In February 2006, we entered into a
definitive  agreement to sell our  competitive  local exchange  carrier  (CLEC),
Electric  Lightwave,  LLC (ELI).  We are  accounting  for ELI as a  discontinued
operation in our consolidated statements of operations. ELI was sold on July 31,
2006.  In September  2006,  we entered  into a  definitive  agreement to acquire
Commonwealth.  This  acquisition,  if  successfully  completed,  will expand our
presence  in  Pennsylvania  and  strengthen  our  position  as a  market-leading
full-service  communications  provider  to rural  markets.  The  acquisition  is
subject to approval by Commonwealth's shareholders, as well as state and federal
regulatory approvals.

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 competition will
continue to intensify in 2006 across all products and in all of our markets. Our
Frontier  business has  experienced  erosion in access lines and switched access
minutes in the first nine months of 2006 as a result of competition. Competition
in our markets could result in reduced revenues in 2006 and 2007.

                                       26

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 high margin
services such as local line and access charges,  and 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.

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

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

As of September 30, 2006, we had cash and cash  equivalents  aggregating  $417.1
million.  Our  primary  source  of funds  continued  to be cash  generated  from
operations. For the nine months ended September 30, 2006, we used cash flow from
continuing operations, RTB proceeds,  proceeds from the sale of ELI and cash and
cash equivalents to fund 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 2007, 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  $37.8
million and $653.4 million of debt maturing in 2007 and 2008, respectively.

A number of  factors,  including  but not limited  to,  losses of access  lines,
increases  in  competition,  lower  subsidy and access  revenues are expected to
reduce our cash generated by operations  and may require us to increase  capital
expenditures.  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 over the next several
years our cash  taxes  will  increase  substantially.

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

Acquisition
-----------
On  September  17,  2006,  we entered  into a  definitive  agreement  to acquire
Commonwealth  Telephone  for  $41.72  per  share,  in a  cash-and-stock  taxable
transaction,  for a total  consideration of $1.16 billion,  based on the closing
price of Citizens' common stock on September 15, 2006. Each  Commonwealth  share
will receive $31.31 in cash and 0.768 shares of Citizens' common stock.

The  acquisition  has been  approved by the Boards of Directors of both Citizens
and  Commonwealth.  The  transaction  is subject to approval  by  Commonwealth's
shareholders,  as well as state and federal regulatory approvals.  We expect the
transaction to be consummated by mid-2007.

We intend to finance the cash portion of the  transaction  with a combination of
cash on hand and debt.  We have  obtained a firm  commitment  for the  financing
necessary to complete the  transaction  from  Citigroup  Global  Markets,  Inc.,
Credit Suisse and JP Morgan Securities, Inc. We obtained a commitment letter for
a $990.0 million senior  unsecured term loan, the proceeds of which will be used
to pay the cash portion of the merger consideration (including cash payable upon
the assumed  conversion of $300.0 million of the Commonwealth  convertible notes
in connection with the merger), to cash out restricted shares, options and other
equity  awards of  Commonwealth,  to repay all  outstanding  indebtedness  under
Commonwealth's existing revolving credit facility (which was $35.0 million as of
June 30, 2006) and to pay fees and expenses related to the merger.  We expect to
refinance  this term loan,  which  matures  within one year,  with long-tem debt
prior to the maturity thereof.

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 cash liability for taxes as a result of the cash distribution is expected to
be  approximately  $2.0  million  due to the  utilization  of  existing  tax net
operating losses on both the federal and state level.

                                       27

Sale of Non-Strategic Investments
---------------------------------
During 2005, we executed a strategy of divesting non-core assets, which resulted
in the following transactions:

On February 1, 2005,  we sold 20,672 shares of  Prudential  Financial,  Inc. for
approximately $1.1 million in cash.

In June 2005, we sold for cash our  interests in certain key man life  insurance
policies on the lives of Leonard  Tow, our former  Chairman and Chief  Executive
Officer,  and his  wife,  a former  director.  The cash  surrender  value of the
policies  purchased  by Dr. Tow  totaled  approximately  $24.2  million,  and we
recognized a gain of  approximately  $457,000 that is included in investment and
other income.

During 2005, we sold 79,828 shares of Global  Crossing  Limited for $1.1 million
in cash.

Capital Expenditures
--------------------
For the nine months ended  September  30, 2006,  our capital  expenditures  were
$163.4 million.  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  $270.0
million - $280.0 million for 2006.

Increasing   competition   and  improving  the   capabilities  or  reducing  the
maintenance costs of our plant may cause our capital expenditures to increase in
the future. Our capital  expenditures  planned for new services such as wireless
and VOIP in 2006 are not material.  However, based on the success of our planned
roll-out of these  products in late 2006,  our  capital  expenditures  for these
products may increase in the future.

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

Debt Reduction and Debt Exchanges
---------------------------------
For the nine months ended September 30, 2006, we retired an aggregate  principal
amount  of  $241.9  million  of debt,  including  $14.4  million  of 5%  Company
Obligated  Mandatorily  Redeemable  Convertible  Preferred  Securities  due 2006
(EPPICS) that were converted into our common stock.

In  October  2006,   our  Board  of  Directors   authorized  us  to  enter  into
debt-for-debt  exchanges of up to $150.0 million of our debt securities maturing
in 2008.

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 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 other income (loss), net.

On June 1, 2006, we retired at par our entire $175.0 million principal amount of
7.60% Debentures due June 1, 2006.

On June 14, 2006,  we  repurchased  $22.7  million of our 6.75% Senior Notes due
August 17, 2006 at a price of 100.181% of par.

On August 17, 2006, we retired at par the $29.1 million remaining balance of the
6.75% Senior Notes.

In February  2006,  our Board of Directors  authorized  us to  repurchase  up to
$150.0 million of our outstanding debt over the following  twelve-month  period.
These repurchases may require us to pay premiums,  which would result in pre-tax
losses to be recorded in investment and other income (loss). Through October 31,
2006, we have not made any purchases pursuant to this authorization.

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

                                       28

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 2006 and the four quarters of 2005.  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, 2006, EPPICS representing a total principal amount of $192.3
million have been converted into  15,492,000  shares of our common stock,  and a
total of $8.9 million remains  outstanding to third parties.  Our long-term debt
footnote indicates $19.4 million of EPPICS outstanding at September 30, 2006, of
which  $10.5  million is debt of related  parties  for which the  company has an
offsetting receivable.

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, 2006
and December 31, 2005 were $550.0 million and $500.0 million, respectively. Such
contracts  require us to pay variable rates of interest  (estimated  average pay
rates of approximately 9.02% as of September 30, 2006 and approximately 8.60% as
of December 31, 2005) and receive fixed rates of interest  (average receive rate
of 8.26% as of September 30, 2006 and 8.46% as of December 31, 2005).  All swaps
are accounted for under SFAS No. 133 (as amended) as fair value hedges.  For the
three and nine months ended September 30, 2006, the interest  expense  resulting
from these  interest  rate swaps  totaled  approximately  $1.0  million and $2.7
million, respectively.

Credit Facilities
-----------------
As of  September  30,  2006,  we had  available  lines of credit with  financial
institutions  in the aggregate  amount of $249.1  million.  Outstanding  standby
letters  of credit  issued  under the  facility  were $0.9  million.  Associated
facility  fees vary,  depending on our debt leverage  ratio,  and are 0.375% per
annum as of September 30, 2006. The expiration  date for the facility is October
29,  2009.  During the term of the  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.

                                       29

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  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 4.50 to 1.  Although  the credit  facility  is
unsecured,  it 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.

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 periods ended  September 30, 2006 and
2005, we received  approximately $21.4 million and $46.7 million,  respectively,
upon the exercise of outstanding stock options.

Share Repurchase Programs
-------------------------
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  10,199,900  shares of our
common stock at an aggregate cost of approximately $135.2 million.

On May 25, 2005, our Board of Directors authorized us to repurchase up to $250.0
million of our common stock. This share repurchase program commenced on June 13,
2005.  As of December 31,  2005,  we completed  the  repurchase  program and had
repurchased  a total of  18,775,156  shares of our common  stock at an aggregate
cost of $250.0 million.

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 generated 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
-----------------------
In February  2006,  we entered  into a  definitive  agreement to sell all of the
outstanding  membership interests in ELI, our CLEC business,  to Integra Telecom
Holdings, Inc. (Integra),  for $247.0 million,  including $243.0 million in cash
plus the assumption of approximately  $4.0 million in capital lease obligations,
subject  to  customary  adjustments  under  the  terms  of the  agreement.  This
transaction closed on July 31, 2006. We recognized a pre-tax gain on the sale of
ELI of  approximately  $116.8 million.  Our after-tax gain on the sale was $72.1
million.  We expect to recognize  additional amounts with respect to the sale of
ELI as  working  capital  adjustments  to the sale price are  finalized  and any
remaining  assets are sold. Our cash liability for taxes as a result of the sale
is expected to be approximately  $5.0 million due to the utilization of existing
tax net operating losses on both the federal and state level.

On March 15,  2005,  we completed  the sale of CCUSA for $43.6  million in cash,
subject to adjustments under the terms of the agreement. The pre-tax gain on the
sale of CCUSA was $14.1 million.  Our after-tax gain was $1.2 million.  The book
income taxes recorded upon sale are primarily attributable to a low tax basis in
the assets sold.

                                       30

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,
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/A  for the year  ended  December  31,  2005 and the
Current Report on Form 8-K filed on November 6, 2006.

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

Accounting for Defined Benefit Pension and Other Postretirement Plans
---------------------------------------------------------------------
In October 2006,  the FASB issued  Statement of Financial  Accounting  Standards
(SFAS) No. 158,  "Employers'  Accounting for Defined  Benefit  Pension and Other
Postretirement  Plans,"  which  completes the first phase of a FASB project that
will comprehensively reconsider accounting for pensions and other postretirement
benefit plans and amends the following FASB Statements:

     *    SFAS No. 87, "Employers' Accounting for Pensions"

     *    SFAS No. 88,  "Employers'  Accounting for Settlements and Curtailments
          of Defined Benefit Pension Plans and for Termination Benefits"

     *    SFAS No. 106, "Employers' Accounting for Postretirement Benefits Other
          Than Pensions"

     *    SFAS No.  132(R),  "Employers'  Disclosures  about  Pensions and Other
          Postretirement Benefits"

SFAS No. 158 requires (1)  recognition of the funded status of a benefit plan in
the balance sheet,  (2)  recognition in other  comprehensive  income of gains or
losses and prior  service costs or credits  arising  during the period but which
are not included as components  of periodic  benefit cost,  (3)  measurement  of
defined  benefit plan assets and  obligations  as of the balance sheet date, and
(4) disclosure of additional  information  about the effects on periodic benefit
cost for the  following  fiscal year  arising from  delayed  recognition  in the
current period. In addition, SFAS No. 158 amends SFAS No. 87 and SFAS No. 106 to
include  guidance  regarding  selection  of  assumed  discount  rates for use in
measuring the benefit obligation.

For public companies,  the requirements to recognize the funded status of a plan
and to comply with the disclosure provisions of SFAS No. 158 are effective as of
the end of the fiscal year that ends after December 15, 2006. The requirement to
measure  plan assets and  benefit  obligations  as of the balance  sheet date is
effective  for fiscal  years ending  after  December  15,  2008.  The Company is
currently  evaluating  the effect that  implementation  of the new standard will
have on the Company's financial position.

Consideration of Prior Years' Errors in Quantifying Current Year Misstatements
------------------------------------------------------------------------------
In September  2006,  the SEC issued  Staff  Accounting  Bulletin  (SAB) No. 108,
"Consideration   of  Prior   Years'   Errors   in   Quantifying   Current   Year
Misstatements."  SAB No. 108  provides  guidance  concerning  the  process to be
applied  in  considering  the  impact  of prior  years'  errors  in  quantifying
misstatements  in the current year.  SAB No. 108 is effective for periods ending
after  November 15, 2006.  The Company is currently  evaluating  the effect that
implementation of the new standard will have on the Company's financial position
and results of operations.

                                       31

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 48 requires  applying a
"more likely than not" threshold to the  recognition  and  derecognition  of tax
positions.  FIN 48 is effective for fiscal years  beginning  after  December 15,
2006.  We do not expect the adoption of FIN 48 to have a material  impact on our
financial position, results of operations or cash flows.

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" (EITF No. 06-3),  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 will
adopt the disclosure requirements of EITF No. 0206-3 commencing January 1, 2007.

Accounting for Conditional Asset Retirement Obligations
-------------------------------------------------------
In March  2005,  the FASB  issued  FIN 47,  "Accounting  for  Conditional  Asset
Retirement  Obligations,"  an  interpretation  of FASB No. 143. FIN 47 clarifies
that the term conditional  asset  retirement  obligation as used in FASB No. 143
refers to a legal  obligation to perform an asset  retirement  activity in which
the timing or method of settlement are conditional on a future event that may or
may not be within  the  control of the  entity.  FIN 47 also  clarifies  when an
entity would have sufficient  information to reasonably  estimate the fair value
of an asset retirement  obligation.  Although a liability exists for the removal
of poles and asbestos,  sufficient  information  is not  available  currently to
estimate  our  liability,  as the range of time over which we  may settle  these
obligations is unknown or cannot be reasonably estimated. The adoption of FIN 47
during  the  fourth  quarter  of 2005 had no impact on our  financial  position,
results of operations or cash flows.

Partnerships
------------
In June 2005,  the FASB issued  EITF No.  04-5,  "Determining  Whether a General
Partner,  or the General Partners as a Group,  Controls a Limited Partnership or
Similar  Entity When the Limited  Partners Have Certain  Rights," which provides
new guidance on how general partners in a limited  partnership  should determine
whether  they  control a limited  partnership.  EITF No. 04-5 is  effective  for
fiscal periods beginning after December 15, 2005.

The Company applied the provisions of EITF No. 04-5 and  consolidated the Mohave
Cellular Limited  Partnership  (Mohave) effective January 1, 2006. As permitted,
we elected to apply EITF No.  04-5  retrospectively  from the date of  adoption.
Revenues,  depreciation and operating income for Mohave were $4.8 million,  $0.5
million and $1.5 million, respectively, for the three months ended September 30,
2006 and $14.0  million,  $1.5 million and $4.0 million,  respectively,  for the
nine months ended September 30, 2006.

Revenues,  depreciation and operating income for Mohave were $4.2 million,  $0.5
million and $0.8 million, respectively, for the three months ended September 30,
2005 and $11.9  million,  $1.5 million and $2.3 million,  respectively,  for the
nine months ended September 30, 2005.

Stock-Based Compensation
------------------------
In December  2004,  the FASB issued SFAS No. 123  (revised  2004),  "Share-Based
Payment"  (SFAS No.  123R).  SFAS No. 123R requires  that  stock-based  employee
compensation be recorded as a charge to earnings.  In April 2005, the Securities
and Exchange  Commission  required  adoption of SFAS No. 123R for annual periods
beginning  after June 15,  2005.  Accordingly,  we have  adopted  SFAS No.  123R
commencing  January  1,  2006  using  a  modified  prospective  application,  as
permitted by SFAS No.  123R.  Accordingly,  prior  period  amounts have not been
restated. Under this application, we are required to record compensation expense
for all awards  granted after the date of adoption and for the unvested  portion
of previously granted awards that remain outstanding at the date of adoption.

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 to value the stock.  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  under our stock  plans  (together,  Stock-Based
Awards).  Stock-based  compensation expense for the three months ended September
30, 2006 was $2.6 million ($1.6 million after tax or $0.01 per basic and diluted
share of common  stock).  Stock-based  compensation  expense  for the first nine
months of 2006 was $8.0 million  ($5.0  million after tax or $0.01 per basic and
diluted share of common stock).

                                       32


(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 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, 2006  increased
$6.0 million, or 1.2%, as compared with the prior year period.

Consolidated  revenue for the nine months  ended  September  30, 2006  increased
$21.3 million, or 1.4%, as compared with the prior year period.

In February 2006, we entered into a definitive agreement to sell ELI to Integra.
As a result,  we have  classified  ELI's results of  operations as  discontinued
operations  in our  consolidated  statements of  operations  and restated  prior
periods.

On March 15, 2005, we completed the sale of our conferencing  service  business,
CCUSA. As a result of the sale, we have classified CCUSA's results of operations
as  discontinued  operations in our  consolidated  statements of operations  and
restated prior periods.

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. We lost approximately  85,700 access lines during the nine months
ended September 30, 2006, but added  approximately  51,300  high-speed  internet
subscribers  during this same  period.  The loss of lines  during the first nine
months of 2006 was primarily among residential  customers.  The  non-residential
line losses were  principally  in  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 2006. A continued loss of
access  lines,  combined  with  increased  competition  and  the  other  factors
discussed  in MD&A,  may cause our  revenues,  profitability  and cash  flows to
decrease in the last quarter of 2006.


                           TELECOMMUNICATIONS REVENUE

($ in thousands)                   For the three months ended September 30,      For the nine months ended September 30,
                                  -------------------------------------------  --------------------------------------------
                                    2006        2005     $ Change    % Change    2006        2005      $ Change    % Change
                                  ---------- ----------------------- --------  ------------ ------------------------ ------
                                                                                                 
Local services                    $ 203,036   $ 208,601    $ (5,565)     -3%   $  609,855   $  624,280   $ (14,425)     -2%
Access services                     154,838     145,417       9,421       6%      469,387      453,895      15,492       3%
Long distance services               38,927      43,003      (4,076)     -9%      116,779      129,090     (12,311)    -10%
Data and internet services           59,410      45,806      13,604      30%      164,256      126,807      37,449      30%
Directory services                   28,371      28,363           8       0%       85,715       84,867         848       1%
Other                                22,616      30,021      (7,405)    -25%       74,979       80,739      (5,760)     -7%
                                  ---------- -----------------------           ---------- ------------------------
                                  $ 507,198   $ 501,211    $  5,987       1%   $1,520,971   $1,499,678   $  21,293       1%
                                  ========== =======================           ========== ========================

Local Services
Local services  revenue for the three months ended  September 30, 2006 decreased
$5.6  million,  or 3%, as  compared  with the prior year period.  Local  revenue
decreased  $7.1  million  primarily  due to  continued  losses of access  lines.
Enhanced  services  revenue  increased $1.5 million,  as compared with the prior
year period,  primarily due to sales 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.

Local  services  revenue for the nine months ended  September 30, 2006 decreased
$14.4  million,  or 2%, as compared  with the prior year period.  Local  revenue
decreased  $19.1  million  primarily  due to continued  losses of access  lines.
Enhanced  services  revenue  increased $4.7 million,  as compared with the prior
year period,  primarily due to sales 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.
                                       33

Access Services
Access services  revenue for the three months ended September 30, 2006 increased
$9.4  million,  or 6%, as compared  with the prior year period.  Access  service
revenue  includes  subsidy  payments we receive from federal and state agencies.
Subsidy  revenue  increased  $12.5  million  primarily  due to a  missed  filing
deadline  in 2005 (as  discussed  below) and  significantly  higher  recovery of
costs.  Special access revenue increased $2.8 million primarily due to growth in
high-capacity  circuits.  Switched  access revenue  decreased  $5.8 million,  as
compared  with the prior year period,  primarily  due to a decline in minutes of
use related to access line losses.

Access  services  revenue for the nine months ended September 30, 2006 increased
$15.5  million,  or 3%, as compared with the prior year period.  Access  service
revenue  includes  subsidy  payments we receive from federal and state agencies.
Subsidy revenue  increased $24.0 million due to a missed filing deadline in 2005
(as discussed below) and significantly  higher recovery of costs. Special access
revenue  increased  $7.9  million  primarily  due  to  growth  in  high-capacity
circuits.  Switched access revenue decreased $16.4 million, as compared with the
prior year  period,  primarily  due to a decline  in  minutes of use  related to
access line losses.

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 national  average cost per loop  (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 are not
expected  to be  accompanied  by  proportional  decreases  in our costs,  so any
further  reductions in those revenues will directly affect our profitability and
cash flows.

During 2005, we filed one of our USF  qualifying  reports two business days late
and obtained a waiver from the FCC that  permitted  acceptance of the late-filed
report.  As of September  30, 2005,  we had not received the waiver from the FCC
and therefore did not qualify for $10.0 million in USF funding  during the third
quarter of 2005. We recognized  such amount as revenue in the fourth  quarter of
2005.

Long Distance Services
Long  distance  services  revenue for the three months ended  September 30, 2006
decreased $4.1 million,  or 9%, as compared with the prior period. Long distance
services  revenue for the nine months ended  September 30, 2006 decreased  $12.3
million,  or 10%, as compared with the prior period.  We have actively  marketed
packages  of  long  distance  minutes  particularly  with  our  bundled  service
offerings.  The sale of packaged  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
decreased  slightly  during  the third  quarter  of 2006  compared  to the third
quarter of 2005.  Our long  distance  revenues  may  continue to decrease in the
future due to lower rates  and/or  minutes of use.  Competing  services  such as
wireless,  VOIP,  and cable  telephony  are  resulting  in a loss of  customers,
minutes of use and  further  declines in the rates we charge our  customers.  We
expect  these  factors  will  continue  to  adversely  affect our long  distance
revenues during the remainder of 2006.

Data and Internet Services
Data and internet services revenue for the three months ended September 30, 2006
increased  $13.6  million,  or 30%,  as  compared  with the  prior  year  period
primarily  due to  growth in data and  high-speed  internet  services.  Data and
internet services revenue for the nine months ended September 30, 2006 increased
$37.4 million,  or 30%, 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 72,000, or 25%, since
September 30, 2005.

Other
Other  revenue for the three  months ended  September  30, 2006  decreased  $7.4
million,  or 25%, as compared with the prior year period primarily due to a $4.7
million  increase in bad debt  expense and a $1.9  million  decrease in customer
premise equipment sales.

                                      34

Other  revenue for the nine months  ended  September  30,  2006  decreased  $5.8
million,  or 7%, as compared  with the prior year period  primarily  due to $4.8
million  increase in bad debt expense and  decreases of $1.4 million in customer
equipment sales and $1.2 million in billing and collection revenue. The decrease
was partially  offset by an increase of $2.1 million in cellular roaming revenue
associated with the Mohave Cellular Limited  Partnership,  which is consolidated
in accordance with EITF 04-5.


                                COST OF SERVICES

      ($ in thousands)             For the three months ended September 30,      For the nine months ended September 30,
                                  --------------------------------------------  --------------------------------------------
                                     2006        2005     $ Change    % Change     2006        2005      $ Change   % Change
                                  ---------- ----------- ----------- ---------  ----------- ----------- -----------  -------
                                                                                                 
      Network access               $ 42,791    $ 41,281    $ 1,510       4%     $ 121,411    $ 116,598     $ 4,813       4%


Cost of  services  for the  three  and nine  months  ended  September  30,  2006
increased $1.5 million and $4.8 million,  or 4%,  respectively  as compared with
the prior year  period due to  increasing  rates and usage.  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.  Access line losses have offset some
of the increase.


                            OTHER OPERATING EXPENSES

($ in thousands)                   For the three months ended September 30,      For the nine months ended September 30,
                                  -------------------------------------------  --------------------------------------------
                                    2006        2005      $ Change   % Change    2006        2005      $ Change    % Change
                                  ---------- ----------- ------------ -------  ------------ --------- ------------- -------
                                                                                                
Operating expenses                $ 142,804   $ 149,647    $ (6,843)     -5%   $ 416,877    $ 427,716   $ (10,839)     -3%
Taxes other than income taxes        21,582      22,540        (958)     -4%      68,351       72,303      (3,952)     -5%
Sales and marketing                  22,292      21,892         400       2%      68,251       63,880       4,371       7%
                                  ---------- ----------- ------------           ---------- ---------- -------------
                                  $ 186,678   $ 194,079    $ (7,401)     -4%   $ 553,479    $ 563,899   $ (10,420)     -2%
                                  ========== =========== ============           ========== ========== =============


Operating  expenses for the three months ended September 30, 2006 decreased $6.8
million,  or 5%,  as  compared  with the  prior  year  period  primarily  due to
headcount  reductions and associated  decreases in salaries and benefits,  which
included a $3.0 million accrual for severance in 2005.

Operating  expenses for the nine months ended September 30, 2006 decreased $10.8
million,  or 3%,  as  compared  with the  prior  year  period  primarily  due to
headcount  reductions and associated  decreases in salaries and benefits,  which
included a $3.0  million  accrual  for  severance  in 2005.  Our  expenses  have
increased  marginally,  as a result of absorbing the common  operating  costs of
ELI.

We routinely review our operations,  personnel and facilities to achieve greater
efficiencies. We are in the process of consolidating our call center operations.
As we work through the consolidation, including the opening of a new call center
in  Deland,  FL in August  2006,  we expect  that our  operating  expenses  will
temporarily  increase.  As noted  elsewhere,  the  introduction  of new  service
offerings may also negatively impact our cost structure.

Included in operating expenses is stock compensation expense. Stock compensation
expense was $2.6 million and $2.1  million for the three months ended  September
30, 2006 and 2005, respectively,  and $8.0 million and $6.4 million for the nine
months  ended  September  30,  2006 and 2005,  respectively.  In 2006,  we began
expensing the cost of the unvested portion of outstanding stock options pursuant
to SFAS No. 123R.

Included  in  operating  expenses is pension  and other  postretirement  benefit
expenses.  Based on current  assumptions and plan asset values, we estimate that
our pension and other  postretirement  expenses will decrease from $19.0 million
in 2005 to  approximately  $13.0  million  to $16.0  million in 2006 and that no
contribution  will be required to be made by us to the pension plan in 2006.  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.

Taxes  other than  income  taxes for the nine months  ended  September  30, 2006
decreased $4.0 million,  or 5%, as compared with the prior year period primarily
due to refunds received for prior periods.

                                      35

Sales and  marketing  expenses  for the nine  months  ended  September  30, 2006
increased $4.4 million,  or 7%, as compared with the prior year period primarily
due  to  increased  marketing  and  advertising   spending  in  an  increasingly
competitive  environment  and the launch of new products.  As our markets become
more competitive and we launch new products,  we expect that our marketing costs
will  continue  to  increase.  We hope to  shift  spending  from  other  expense
categories to compensate for sales and marketing expense increases.


                      DEPRECIATION AND AMORTIZATION EXPENSE

      ($ in thousands)             For the three months ended September 30,      For the nine months ended September 30,
                                  --------------------------------------------  ---------------------------------------------
                                    2006        2005     $ Change     % Change    2006        2005      $ Change    % Change
                                  ---------- ----------- ------------ --------  ---------- ------------ ------------ --------
                                                                                                
      Depreciation  expense        $ 85,414    $ 97,336   $ (11,922)    -12%    $ 263,779    $ 300,714   $ (36,935)    -12%
      Amortization expense           31,595      31,595           -       0%       94,785       94,785           -       0%
                                  ---------- ----------- ------------           ---------- ------------ ------------
                                   $117,009    $128,931   $ (11,922)     -9%    $ 358,564    $ 395,499   $ (36,935)     -9%
                                  ========== =========== ============           ========== ============ ============

Depreciation  expense for the three and nine  months  ended  September  30, 2006
decreased $11.9 million and $36.9 million, or 12%, respectively as compared with
the prior year period due to a declining asset base and changes in the remaining
useful lives of certain assets.  Effective with the completion of an independent
study of the estimated  useful lives of our plant  assets,  we adopted new lives
beginning October 1, 2005. The decrease is due to a declining asset base and the
result of extending the useful lives of our copper  facilities.  The decrease is
expected to be partially  offset by the  shortening  of lives for our  switching
software assets all in accordance with the independent study.

 INVESTMENT AND OTHER INCOME (LOSS), NET / INTEREST EXPENSE / INCOME TAX EXPENSE

      ($ in thousands)             For the three months ended September 30,      For the nine months ended September 30,
                                  -------------------------------------------  --------------------------------------------
                                    2006        2005     $ Change    % Change    2006        2005      $ Change    % Change
                                  ---------- ----------- ----------- --------  ------------ ---------- ----------- --------
      Investment and
        other income (loss), net   $  4,362    $  6,019    $ (1,657)    -28%    $  68,373    $  10,560    $ 57,813     547%
      Interest expense             $ 82,186    $ 85,219    $ (3,033)     -4%    $ 252,920    $ 253,009    $    (89)      0%
      Income tax expense           $ 31,562    $ 22,514    $  9,048      40%    $ 112,903    $  65,055    $ 47,848      74%

Investment and other income,  net for the three months ended  September 30, 2006
decreased $1.7 million, or 28%, as compared with the prior year period primarily
due to the gain on forward rate agreements in 2005.

Investment  and other income,  net for the nine months ended  September 30, 2006
increased $57.8 million as compared with the prior year period  primarily due to
the net proceeds  received as a result of the liquidation and dissolution of the
RTB, partially offset by a $2.4 million loss we incurred on the exchange of debt
during the first quarter of 2006.

Interest  expense for the three months ended  September 30, 2006  decreased $3.0
million,  or 4%, as compared with the prior year period primarily due to a lower
average debt  balance  offset by higher  short term  interest  rates that we pay
under our swap  agreements  ($550.0  million in  principal  amount is swapped to
floating rate at September  30, 2006).  Our  composite  average  borrowing  rate
(including  the  effect  of our swap  agreements)  for the  three  months  ended
September  30, 2006 as compared  with the prior year period was 28 basis  points
higher, increasing from 7.90% to 8.18%.

Income taxes for the three and nine months ended  September  30, 2006  increased
$9.0 million, or 40%, and $47.8 million, or 74%, respectively,  as compared with
the prior year periods primarily due to changes in taxable income. The effective
tax rate for the first nine months of 2006 was 37.3% as compared  with 35.9% for
the first nine months of 2005. We expect to utilize a substantial  amount of tax
net  operating  losses  as a result  of the sale of ELI and  receipt  of the RTB
proceeds.

                             DISCONTINUED OPERATIONS

      ($ in thousands)             For the three months ended September 30,      For the nine months ended September 30,
                                  --------------------------------------------  -------------------------------------------
                                    2006        2005     $ Change    % Change    2006        2005      $ Change    % Change
                                  ---------- ----------- ----------- --------- ----------- ---------- ------------ --------
      Revenue                      $ 14,534    $ 39,770   $ (25,236)    -63%    $100,612    $ 121,384   $ (20,772)    -17%
      Operating income             $  3,951    $  5,465   $  (1,514)    -28%    $ 26,835    $  13,745   $  13,090      95%
      Income taxes                 $  3,267    $  2,267   $   1,000      44%    $ 11,756    $   5,282   $   6,474     123%
      Net income                   $  5,046    $  3,170   $   1,876      59%    $ 18,498    $   8,249   $  10,249     124%
      Gain on disc ops,  net
        of tax                     $ 72,079    $      -   $  72,079     100%    $ 72,079    $   1,167   $  70,912    6076%



                                       36

In February  2006, we entered into a definitive  agreement to sell ELI, our CLEC
business,  to Integra for $247.0 million,  including $243.0 million in cash plus
the  assumption  of  approximately  $4.0 million in capital  lease  obligations,
subject  to  customary  adjustments  under  the  terms  of the  agreement.  This
transaction closed on July 31, 2006. We recognized a pre-tax gain on the sale of
ELI of  approximately  $116.8 million.  Our after-tax gain on the sale was $72.1
million. We expect the gain recognized to be adjusted in the future as we settle
the final sale price and sell the remaining assets. Our cash liability for taxes
as a result of the sale is expected to be  approximately $5.0 million due to the
utilization  of existing tax net operating  losses on both the federal and state
level.

On March 15,  2005,  we completed  the sale of CCUSA for $43.6  million in cash,
subject to adjustments under the terms of the agreement. The pre-tax gain on the
sale of CCUSA was $14.1 million.  Our after-tax gain was $1.2 million.  The book
income taxes recorded upon sale are primarily attributable to a low tax basis in
the assets sold. Revenue, operating income, income taxes and net income of CCUSA
were $4.6  million,  $1.5 million,  $0.5 million and $1.0 million,  for the nine
months ended September 30, 2005, respectively.


                                       37

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, 2006, 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, 2006,  the fair value of our long-term debt was estimated to be
approximately $4.1 billion,  based on our overall weighted average interest rate
of 8.18%  and our  overall  weighted  maturity  of 12  years.  There has been no
material change in the weighted average  maturity  applicable to our obligations
since December 31, 2005.

The overall  weighted  average  interest rate  decreased  approximately  4 basis
points  during the third  quarter of 2006. A  hypothetical  increase of 82 basis
points (10% of our overall weighted  average  borrowing rate) would result in an
approximate  $193.7  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,
2006 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,  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,  2006,  that  our
disclosure controls and procedures are effective.

(b) Changes in internal control over financial reporting
We reviewed our internal control over financial reporting at September 30, 2006.
There have been no changes in our  internal  control  over  financial  reporting
identified  in an  evaluation  thereof  that  occurred  during the third  fiscal
quarter of 2006 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/A for the year ended December 31, 2005, except as set forth below:

As reported in our Annual Report on Form 10-K/A for the year ended  December 31,
2005, the City of Bangor,  Maine, filed suit against us on November 22, 2002, in
the U.S.  District  Court for the District of Maine (City of Bangor v.  Citizens
Communications  Company,  Civ. Action No. 02-183-B-S).  The City alleged,  among
other things, that we are responsible for the costs of cleaning up environmental
contamination  alleged to have resulted from the operation of a manufactured gas
plant owned by Bangor Gas Company from  1852-1948 and by us from  1948-1963.  In
acquiring  the operation in 1948 we acquired the stock of Bangor Gas Company and
merged it into us. The City alleged the existence of extensive  contamination of
the Penobscot River.

On June 27, 2006,  the court issued  Findings of Fact and  Conclusions of Law in
the first  phase of the  case.  The court  found  contamination  in only a small
section of the River and  determined  that  Citizens  and the City should  share
cleanup  costs 60% and 40%,  respectively.  The precise  nature of the remedy in
this case remains to be  determined by subsequent  proceedings.  However,  based
upon the  Court's  ruling,  we believe  that we will be  responsible  for only a
portion of the cost to clean up and the final resolution of this matter will not
be material to the operating results nor the financial condition of the Company.

Subsequent to the June 27 judgment,  we began  settlement  discussions  with the
City and those  discussions are ongoing,  with  participation  from the State of
Maine.  The judge has stayed the next phase of the litigation until November 30,
2006 to allow those  discussions  to take place.  The stay will remain in effect
for the entire period provided that the discussions remain productive. If we are
not able to settle this  matter,  we intend to (i) seek relief from the Court in
connection  with the adverse  aspects of the Court's  opinion and (ii)  continue
pursuing our right to obtain contribution from the third parties against whom we
have  commenced  litigation in connection  with this case. In addition,  we have
demanded  that various of our  insurance  carriers  defend and indemnify us with
respect to the City's lawsuit,  and on December 26, 2002, we filed a declaratory
judgment  action  against  those  insurance  carriers in the  Superior  Court of
Penobscot County, Maine, for the purpose of establishing their obligations to us
with respect to the City's lawsuit.  We intend to vigorously pursue this lawsuit
and to obtain from our insurance carriers  indemnification  for any damages that
may be assessed against us in the City's lawsuit as well as to recover the costs
of our defense of that lawsuit.  We cannot at this time determine what amount we
may recover from third parties or insurance carriers.

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/A
for the year ended December 31, 2005.


                                       39



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, 2006.



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

July  1, 2006 to July  30, 2006
                                                                         
Share Repurchase Program (1)                    -       $     -                  -     $ 164,800,000
Employee Transactions (2)                   2,414       $ 12.80          N/A                N/A

August  1, 2006 to August 31, 2006
Share Repurchase Program (1)                    -       $     -                  -     $ 164,800,000
Employee Transactions (2)                       -       $     -          N/A                N/A

September 1, 2006 to September 30, 2006
Share Repurchase Program (1)                    -       $     -                  -     $ 164,800,000
Employee Transactions (2)                     423       $ 13.67          N/A                N/A


Totals July 1, 2006 to September 30, 2006
Share Repurchase Program (1)                    -       $     -                  -     $ 164,800,000
Employee Transactions (2)                   2,837       $ 12.93          N/A                N/A



(1)  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.
(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.

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.

                                       40



                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 9, 2006


                                       41