CITIZENS COMMUNICATIONS COMPANY
                         -------------------------------



                                    FORM 10-K
                                    ---------




                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                  ---------------------------------------------


                     OF THE SECURITIES EXCHANGE ACT OF 1934
                     --------------------------------------


                      FOR THE YEAR ENDED DECEMBER 31, 2007
                      ------------------------------------






                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-K
(Mark one)
|X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
    OF 1934

For the fiscal year ended December 31, 2007
                          -----------------
                                       OR
| | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934

For the transition period from _________ to ___________

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

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

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

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

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

Securities registered pursuant to Section 12(b) of the Act:
                                                                             
  Title of each class                                                            Name of each exchange on which registered
-----------------------------------------------------------------------------    -----------------------------------------
Common Stock, par value $.25 per share                                               New York Stock Exchange
Guarantee of Convertible Preferred Securities of Citizens Utilities Trust            New York Stock Exchange
Series A Participating Preferred Stock Purchase Rights                               New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:  NONE

Indicate by check mark if the registrant is a well-known seasoned issuer, as
defined in Rule 405 of the Securities Act.   Yes  X   No
                                                 ---     ---

Indicate  by  check  mark if the  registrant  is not  required  to file  reports
pursuant to Section 13 or 15(d) of the Act.  Yes      No  X
                                                 ---     ---

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 if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

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

Large Accelerated Filer  [X]  Accelerated Filer  [  ]   Non-Accelerated Filer  [  ]  Smaller Reporting Company [  ]

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Act).  Yes      No  X
                             ---     ---

The  aggregate  market  value of  common  stock  held by  non-affiliates  of the
registrant  on June  29,  2007  was  approximately  $5,195,611,000  based on the
closing price of $15.27 per share on such date.

The number of shares outstanding of the registrant's  Common Stock as of January
31, 2008 was 327,762,000.

                       DOCUMENT INCORPORATED BY REFERENCE
Portions  of the Proxy  Statement  for the  Company's  2008  Annual  Meeting  of
Stockholders to be held on May 15, 2008 are  incorporated by reference into Part
III of this Form 10-K.




                   CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

                                   TABLE OF CONTENTS
                                   -----------------
                                                                                   Page
                                                                                   ----
PART I
------

                                                                                 
Item 1.    Business                                                                   2

Item 1A.   Risk Factors                                                               8

Item 1B.   Unresolved Staff Comments                                                 11

Item 2.    Properties                                                                11

Item 3.    Legal Proceedings                                                         11

Item 4.    Submission of Matters to a Vote of Security Holders                       12

Executive Officers                                                                   13

PART II
-------

Item 5.    Market for Registrant's Common Equity,  Related Stockholder Matters
               and Issuer Purchases of Equity Securities                             15

Item 6.    Selected Financial Data                                                   18

Item 7.    Management's Discussion and Analysis of
               Financial Condition and Results of Operations                         19

Item 7A.   Quantitative and Qualitative Disclosures About Market Risk                35

Item 8.    Financial Statements and Supplementary Data                               36

Item 9.    Changes in and Disagreements with Accountants on Accounting
               and Financial Disclosure                                              36

Item 9A.   Controls and Procedures                                                   37

Item 9B.   Other Information                                                         37

PART III
--------

Item 10.   Directors, Executive Officers and Corporate Governance                    38

Item 11.   Executive Compensation                                                    38

Item 12.   Security Ownership of Certain Beneficial Owners
               and Management and Related Stockholder Matters                        38

Item 13.   Certain Relationships and Related Transactions, and Director
               Independence                                                          38

Item 14.   Principal Accountant Fees and Services                                    38

PART IV
-------

Item 15.   Exhibits and Financial Statement Schedules                                38

Index to Consolidated Financial Statements                                          F-1




                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

                                     PART I
                                     ------

Item 1.   Business
          --------

Citizens Communications Company (Citizens) and its subsidiaries will be referred
to as the "Company,"  "we," "us" or "our"  throughout this report.  Citizens was
incorporated in the State of Delaware in 1935 as Citizens Utilities Company.

We are a communications  company providing services to rural areas and small and
medium-sized  towns and cities. We offer our services under the "Frontier" name.
Revenue  from our  Frontier  operations  was $2.3  billion  in 2007.  Among  the
highlights for 2007:

          *    Acquisitions
               On March 8, 2007, we acquired Commonwealth Telephone Enterprises,
               Inc.   (Commonwealth   or  CTE)  in  a  cash  and  stock  taxable
               transaction,  for a total  consideration  of  approximately  $1.1
               billion.

               On October 31,  2007,  we  completed  the  acquisition  of Global
               Valley Networks, Inc. and GVN Services (together GVN) for a total
               consideration of $62.0 million in cash.

          *    Cash Generation
               We  continued  to  generate  significant  free cash flow  through
               further   growth  of   broadband   and  value   added   services,
               productivity improvements,  and a disciplined capital expenditure
               program that emphasizes  return on investment.  The first quarter
               of 2007  included the $37.5  million  favorable  impact of a cash
               settlement of a switched access dispute.

          *    Stockholder Value
               During 2007, we  repurchased  $250.0  million of our common stock
               and we  continued  to pay an annual  dividend of $1.00 per common
               share.

          *    Growth
               During  2007,  we  added  approximately  130,700  new  high-speed
               internet  customers and almost 116,100  customers  began buying a
               bundle or package of our  services.  At December 31, 2007, we had
               approximately   523,800  high-speed  data  customers  and  almost
               633,800 customers buying a bundle or package of services.  During
               2005, we also began offering a television  product in partnership
               with Echostar's  DISH Network  (DISH),  and at the end of 2007 we
               had approximately 93,600 DISH customers.

Our objective is to be the leading provider of  communication  services to homes
and businesses in our service areas.  We are committed to delivering  innovative
and reliable products and solutions with an emphasis on convenience, service and
customer satisfaction.  We offer a variety of voice, data and internet services,
and television  that are available as bundled or package  solutions or, for some
products,  a la carte. We believe that superior  customer service and innovative
product  positioning  will continue to  differentiate us from our competitors in
the marketplace.

Telecommunications Services

As of December 31,  2007,  we operated as an incumbent  local  exchange  carrier
(ILEC) in 24 states.

The   telecommunications   industry  is  undergoing   significant   changes  and
difficulties  and our financial  results reflect the impact of this  challenging
environment. As discussed in more detail in Management's Discussion and Analysis
of  Financial  Condition  and  Results of  Operations  (MD&A),  we operate in an
increasingly  challenging  environment and,  accordingly,  our Frontier revenues
have  decreased  slightly in 2007 after  excluding the impact of the CTE and GVN
acquisitions.

Our business,  under the Frontier name, is primarily with residential  customers
and,  to a lesser  extent,  non-residential  customers.  Our  Frontier  services
include:

          *    access services;

          *    local services;

                                       2


          *    long distance services;

          *    data and internet services;

          *    directory services;

          *    television services; and

          *    wireless services.

Frontier is typically the leading  incumbent carrier in the markets we serve and
provides  the "last  mile" of  telecommunications  services to  residential  and
business customers in these markets.

Access  services.  Switched  access services allow other carriers the use of our
facilities  to  originate  and  terminate  their  long  distance  voice and data
traffic.  These services are generally offered on a month-to-month basis and the
service is billed on a minutes-of-use  basis. Access charges are based on access
rates  filed with the Federal  Communications  Commission  (FCC) for  interstate
services  and  with  the  respective  state  regulatory  agency  for  intrastate
services.  In  addition,  subsidies  received  from state and federal  universal
service funds based on the high cost of providing  telephone  service to certain
rural areas are a part of our access services revenue.

Revenue is  recognized  when services are provided to customers or when products
are delivered to customers.  Monthly recurring network access service revenue is
billed in advance. The unearned portion of this revenue is initially deferred on
our balance  sheet and  recognized  in revenue over the period that the services
are provided.

Local services.  We provide basic telephone wireline services to residential and
non-residential  customers in our service  areas.  Our service areas are largely
residential  and are generally less densely  populated than the primary  service
areas of the largest incumbent local exchange carriers. We also provide enhanced
services to our  customers  by offering a number of calling  features  including
call forwarding,  conference calling, caller identification,  voicemail and call
waiting. All of these local services are billed monthly in advance. The unearned
portion  of  this  revenue  is  initially  deferred  on our  balance  sheet  and
recognized  in revenue over the period that the services are  provided.  We also
offer packages of  communications  services.  These packages permit customers to
bundle their basic telephone line with their choice of enhanced,  long distance,
television and internet services for a monthly fee and/or usage fee depending on
the plan.

We intend to  continue  our  efforts to  increase  the  penetration  of enhanced
services.  We believe that increased sales of such services will produce revenue
with higher operating margins due to the relatively low marginal operating costs
necessary to offer such services. We believe that our ability to integrate these
services with other services will provide us with the  opportunity to capture an
increased percentage of our customers' communications expenditures.

Long distance  services.  We offer long distance  services in our territories to
our  customers.  We  believe  that many  customers  prefer  the  convenience  of
obtaining their long distance service through their local telephone  company and
receiving  a single  bill.  Long  distance  network  service to and from  points
outside of our operating  territories  is provided by  interconnection  with the
facilities of  interexchange  carriers  (IXCs).  Our long distance  services are
billed either as unlimited/fixed number of minutes in advance or on a per minute
of use basis,  in which case it is billed in  arrears.  The earned but  unbilled
portion  of this  revenue  is  recognized  in revenue  and  accrued in  accounts
receivable over the period that the services are provided.

Data and internet  services.  We offer data services  including  internet access
(via  high-speed or dial up internet  access),  frame relay,  Metro ethernet and
asynchronous  transfer  mode  (ATM)  switching  services.  We offer  other  data
transmission  services to other carriers and  high-volume  commercial  customers
with dedicated  high-capacity circuits like DS-1's and DS-3's. Such services are
generally  offered  on a  contract  basis and the  service  is billed on a fixed
monthly  recurring charge basis. Data and internet services are typically billed
monthly in advance.  The unearned portion of this revenue is initially  deferred
on our balance sheet and recognized in revenue over the period that the services
are provided.

Directory  services.  Directory  services  involves  the  provision of white and
yellow page  directories of residential and business  listings.  We provide this
service  through a third-party  contractor and are paid a percentage of revenues
from the sale of advertising in these  directories.  Our directory  service also
includes  "Frontier Pages," an internet-based  directory service which generates
advertising  revenue. We recognize the revenue from these services over the life
of the related white or yellow pages book, which is typically one calendar year.

                                       3


Television  services.   We  offer  a  television  product  in  partnership  with
Echostar's DISH Network.  We provide access to all-digital  television  channels
featuring movies,  sports,  news, music, and high-definition TV programming.  We
offer packages of 100, 200 or 250 channels and include high-definition channels,
family channels and ethnic  channels.  We also provide access to local channels.
We are in an  "agency"  relationship  with DISH.  We bill the  customer  for the
monthly  services  and remit those  billings  to DISH  without  recognizing  any
revenue.  We in-turn receive from DISH and recognize as revenue  activation fees
and a nominal billing and collection fee.

Wireless  services.  During 2006,  we began  offering  wireless data services in
certain  markets.  Our wireless  data  services  utilize  technologies  that are
relatively new, and we depend to some degree on the representations of equipment
vendors,  lab testing and the  experiences of others who have been successful at
deploying these new  technologies.  As of December 31, 2007, we operate wireless
data WIFI networks in 13 municipalities, four colleges and universities and over
50 business  establishments  with wireless  coverage known as hot spots. We earn
revenue from this  service  from  end-user  subscribers  on a monthly  recurring
charge, from colleges, universities and businesses on a monthly recurring charge
for a fixed number of users, and from hourly, daily and weekly casual end-users.
All revenues are billed in advance or by credit card.

The  following  table sets forth the number of our access  lines and  high-speed
internet subscribers as of December 31, 2007 and 2006.

                                          Access Lines and High-Speed
                                          ---------------------------
                                      Internet Subscribers at December 31,
                                      ------------------------------------
      State                                2007                 2006
      -----                                ----                 ----

      New York............                 897,300               952,500
      Pennsylvania .......                 523,500                45,300
      Minnesota...........                 287,400               296,900
      California..........                 205,400               190,200
      Arizona.............                 199,600               198,700
      West Virginia.......                 183,700               178,100
      Illinois............                 129,000               129,100
      Tennessee...........                 108,600               111,000
      Wisconsin...........                  78,800                77,600
      Iowa................                  57,100                57,600
      Nebraska............                  53,300                54,100
      All other states (13)...             231,800               228,700
                                         ---------             ---------
           Total                         2,955,500             2,519,800
                                         =========             =========

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.  Our CTE acquisition in  Pennsylvania  added 434,600 access lines
and 50,500 high-speed customers at date of closing, March 8, 2007. Excluding the
impact of the CTE and GVN  acquisitions,  we lost  approximately  130,300 access
lines during the year ended December 31, 2007, but added over 66,700  high-speed
internet  subscribers during this same period.  With respect to the access lines
we lost in 2007,  112,900  were  residential  customer  lines  and  17,400  were
non-residential customer lines. The non-residential line losses were principally
in  our  central  and  eastern  regions  and  Rochester,  New  York,  while  the
residential  losses  were  throughout  our  markets.   Our  GVN  acquisition  in
California added approximately 15,300 access lines and 4,200 high-speed internet
subscribers  as of December 31, 2007. We expect to continue to lose access lines
but to increase high-speed internet subscribers during 2008. 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 during 2008.

                                       4



Regulatory Environment

General
-------

The  majority  of our  operations  are  regulated  by various  state  regulatory
agencies, often called public service or utility commissions, and the FCC.

Our revenue is subject to  regulation  by the FCC and various  state  regulatory
agencies.  We expect  federal  and state  lawmakers  to  continue  to review the
statutes  governing  the level  and type of  regulation  for  telecommunications
services.

The  Telecommunications  Act of 1996, or the 1996 Act,  dramatically changed the
telecommunications  industry. The main purpose of the 1996 Act was to open local
telecommunications  marketplaces to competition. The 1996 Act preempts state and
local  laws  to the  extent  that  they  prevent  competition  with  respect  to
communications services. Under the 1996 Act, however, states retain authority to
impose requirements on carriers necessary to preserve universal service, protect
public  safety and  welfare,  ensure  quality of service and protect  consumers.
States  are also  responsible  for  mediating  and  arbitrating  interconnection
agreements  between  competitive  local exchange  carriers  (CLECs) and ILECs if
voluntary  negotiations  fail. In order to create an  environment in which local
competition  is a  practical  possibility,  the 1996  Act  imposes  a number  of
requirements for access to network  facilities and  interconnection on all local
communications providers.  Incumbent local carriers must interconnect with other
carriers,  unbundle some of their services at wholesale rates,  permit resale of
some of their services, enable collocation of equipment, provide local telephone
number portability and dialing parity,  provide access to poles, ducts, conduits
and  rights-of-way,  and complete calls  originated by competing  carriers under
termination arrangements.

At the federal  level and in a number of the states in which we operate,  we are
subject  to price cap or  incentive  regulation  plans  under  which  prices for
regulated  services are capped in return for the  elimination  or  relaxation of
earnings oversight.  The goal of these plans is to provide incentives to improve
efficiencies and increased  pricing  flexibility for competitive  services while
ensuring that customers  receive  reasonable  rates for basic services.  Some of
these plans have limited terms and, as they expire,  we may need to  renegotiate
with various  states.  These  negotiations  could impact rates,  service quality
and/or  infrastructure  requirements which could impact our earnings and capital
expenditures.  In other  states in which we  operate,  we are subject to rate of
return regulation that limits levels of earnings and returns on investments.  In
some of our states,  we have been  successful in reducing or  eliminating  price
regulation on end-user services under state commission jurisdiction. In order to
receive  relief from earnings  regulation,  we have agreed to certain  broadband
availability  commitments  in  Pennsylvania.  We have been compliant with all of
those  regulatory  requirements  to date  and we  continue  to work  toward  our
requirement to have 100% broadband  availability  by the end of 2008. We will be
able to meet customer  requests for broadband using various types of technology,
including DSL, T1 and wireless,  where appropriate.  We continue to advocate our
position of less regulation with various regulatory agencies.

For  interstate  services  regulated  by the  FCC,  we  have  elected  a form of
incentive  regulation  known as "price caps" for most of our operations.  In May
2000, the FCC adopted a methodology  for regulating the interstate  access rates
of price cap companies through May 2005. The program, known as the Coalition for
Affordable Local and Long Distance  Services,  or CALLS plan, reduced prices for
interstate-switched  access  services  and  phased  out  many  of  the  implicit
subsidies in interstate access rates. The CALLS program expired in 2005. The FCC
may address  future  changes in interstate  access  charges during 2008 and such
changes may adversely affect our revenues and profitability.

Another  goal of the 1996 Act was to remove  implicit  subsidies  from the rates
charged by local  telecommunications  companies.  The CALLS plan  addressed this
requirement for interstate services.  State legislatures and regulatory agencies
are  beginning to reduce the implicit  subsidies in intrastate  rates.  The most
common  subsidies are in access rates that  historically  have been priced above
their costs to allow basic local rates to be priced below cost.  Legislation has
been  considered  in several  states to require  regulators  to eliminate  these
subsidies and implement  state  universal  service  programs where  necessary to
maintain reasonable basic local rates. However, not all the reductions in access
charges would be fully offset.  We anticipate  additional state  legislative and
regulatory pressure to lower intrastate access rates.

Some state  legislatures  and  regulators  are also  examining  the provision of
telecommunications  services to previously  unserved areas.  Since many unserved
areas are located in rural  markets,  we could be required to expand our service
territory into some of these areas.

                                       5

Recent and Potential Regulatory Developments
--------------------------------------------

Wireline and wireless carriers are required to provide local number  portability
(LNP).  LNP is the  ability of  customers  to switch from a wireline or wireless
carrier to another  wireline  or wireless  carrier  without  changing  telephone
numbers.  We are 100% LNP  capable in our  largest  markets  and over 99% of our
exchanges are LNP capable.  We will upgrade the remaining  exchanges in response
to bona fide requests as required by FCC regulations.

In 1994,  Congress passed the Communications  Assistance for Law Enforcement Act
(CALEA)  to ensure  that  telecommunication  networks  can meet law  enforcement
wiretapping  needs.  Our  company  was fully  compliant,  for all Time  Division
Multiplexing (TDM) voice services, by June 2006. In June 2006, the FCC issued an
order addressing the assistance  capabilities required,  pursuant to Section 103
of the CALEA law, for  facilities-based  broadband Internet access providers and
providers of  interconnected  voice over internet  protocol (VOIP).  We invested
significant  capital  in 2007 to take the  necessary  steps to comply  with this
order.

The FCC and Congress may address issues  involving  inter-carrier  compensation,
the universal  service fund net neutrality  and internet  telephony in 2008. The
FCC  adopted  a  Further  Notice  of  Proposed   Rulemaking  (FNPRM)  addressing
inter-carrier  compensation  on February 10, 2005.  Some of the proposals  being
discussed  with respect to  inter-carrier  compensation  could reduce our access
revenues and our profitability.  The universal service fund is under pressure as
local exchange  companies lose access lines and more entities,  such as wireless
companies,  seek to receive  monies from the fund. The FCC released 3 Notices of
Proposed Rulemakings on January 29, 2008 considering comprehensive reform to how
the  high-cost  portion  of the  fund  is  calculated  and  distributed  to both
incumbent and competitive recipients.  Changes in the funding or payout rules of
the  universal  service fund could further  reduce our subsidy  revenues and our
profitability.  As  discussed  in MD&A,  our access  and  subsidy  revenues  are
important to our cash flows and our access and subsidy revenues declined in 2007
compared to 2006. Our access and subsidy  revenues are both likely to decline in
2008.

Regulators  at both the federal  and state  levels  continue to address  whether
internet  telephony  services  (VOIP)  are  subject  to the  same  or  different
regulatory and financial models as traditional telephony.  The FCC has concluded
that certain VOIP  services are  jurisdictionally  interstate  in nature and are
thereby  exempt  from  state  telecommunications  regulations.  The  FCC has not
addressed  other  related  issues,  such as:  whether  or under  what terms VOIP
originated traffic may be subject to intercarrier compensation; and whether VOIP
services  are subject to general  state  requirements  relating to taxation  and
general  commercial  business  requirements.  The FCC has  stated  its intent to
address  these open  questions in subsequent  orders in its ongoing  "IP-Enabled
Services Proceeding," which opened in February 2004. Internet telephony may have
an advantage over our traditional services if it remains less regulated.

The FCC has issued rules that became effective on October 11, 2007 requiring the
amount of  emergency  backup  power that we,  along with all ILEC's and wireless
carriers,  are  required to have at its central  offices,  remote  offices,  and
digital loop carrier  systems  (DLCs).  We will be required to invest capital in
2008 to meet these  requirements  in certain of our offices and DLCs.  Under the
rules,  we must be compliant by October 11, 2008.  These FCC rules are currently
being  challenged in the courts and a favorable ruling could reduce or eliminate
the capital expenditures needed to comply with the rules.

In January 2008,  the FCC released  public  notices  requesting  comments on two
petitions that have been filed  regarding net neutrality and the  application of
the FCC's Internet  Policy  Statement.  It is uncertain  whether these petitions
will result in any formal FCC action.

Some  state  regulators  (including  New  York  and  Illinois)  have in the past
considered  imposing  on  regulated  companies  (including  us) cash  management
practices that could limit the ability of a company to transfer cash between its
subsidiaries or to its parent company.  None of the existing state  requirements
materially  affect our cash  management but future  changes by state  regulators
could  affect  our  ability to freely  transfer  cash  within  our  consolidated
companies.

Competition

Competition in the telecommunications industry is intense and increasing,  while
the industry continues to undergo significant changes. We experience competition
from many communication  service providers  including cable operators,  wireless
carriers,  VOIP providers,  long distance providers,  competitive local exchange
carriers, internet providers and other wireline carriers. In addition, consumers
are changing  behavior by using wireless in place of wireline services and maybe
using email as a substitute  for telephone  calls.  We believe that  competition
will  continue  to  intensify  in 2008  across  all  products  and in all of our
markets,  and that trends in  changing  consumer  behavior  will  continue.  Our
business  experienced erosion in access lines and switched access minutes of use
in 2007 as a result of competition and these trends.  Competition in our markets
and these trends may result in reduced revenues in 2008.

                                       6


We are responding to this competitive environment with new product offers and by
bundling  products and services together and making these services subject to an
end-user  contract term commitment  (called a Price Protection  Plan).  Revenues
from data  services  and packages  continue to increase as a  percentage  of our
total  revenues.  There will  continue to be price and margin  pressures  in our
business that may result in less revenues and profitability.

In  addition,  the factors,  that could  affect our revenues and  profitability,
could also result in more  bankruptcies  in the sector and therefore  affect our
ability to collect money owed to us by bankrupt carriers.

Divestiture of Electric Lightwave, LLC

In 2006, we sold our CLEC  business,  Electric  Lightwave,  LLC (ELI) for $255.3
million  (including  the  sale of  associated  real  estate)  in cash  plus  the
assumption  of  approximately  $4.0  million in capital  lease  obligations.  We
recognized a pre-tax gain on the sale of ELI of  approximately  $116.7  million.
Our after-tax gain on the sale was $71.6  million.  Our cash liability for taxes
as a result of the sale was approximately $5.0 million due to the utilization of
existing tax net operating losses on both the federal and state level.

Segment Information

With  the  2006  sale of our  CLEC  (ELI),  we  currently  operate  in only  one
reportable segment.

Financial Information about Foreign and Domestic Operations and Export Sales

We have no foreign operations.

General

Order backlog is not a  significant  consideration  in our business.  We have no
material  contracts  or  subcontracts  that may be subject to  renegotiation  of
profits or  termination  at the election of the Federal  government.  We hold no
patents, licenses or concessions that are material. We have applied for a patent
for certain technology used in our "Frontier 1" product.

Employees

As of December 31, 2007, we had  approximately  5,900  employees.  Approximately
3,100  of our  employees  are  affiliated  with a  union.  The  number  of union
employees  covered by  agreements  set to expire during 2008 is 650. We consider
our relations with our employees to be good.

Available Information

We are subject to the informational  requirements of the Securities Exchange Act
of 1934.  Accordingly,  we file periodic  reports,  proxy  statements  and other
information  with the Securities and Exchange  Commission  (SEC).  Such reports,
proxy  statements and other  information  may be obtained by visiting the Public
Reference  Room of the SEC at 100 F Street,  NE,  Washington,  D.C.  20549 or by
calling the SEC at  1-800-SEC-0330.  In addition,  the SEC maintains an Internet
site (www.sec.gov) that contains reports,  proxy and information  statements and
other   information   regarding   the  Company  and  other   issuers  that  file
electronically. Material filed by us can also be inspected at the offices of the
New York Stock Exchange,  Inc. (NYSE),  20 Broad Street,  New York, NY 10005, on
which our common stock is listed.  On June 8, 2007, our Chief Executive  Officer
submitted the annual  certification  required by Section  303A.12(a) of the NYSE
Listed Company Manual.  In addition,  the  certifications of our Chief Executive
Officer  and  Chief  Financial   Officer  required  under  Section  302  of  the
Sarbanes-Oxley Act of 2002 are included as exhibits to this Form 10-K.

We make  available,  free of charge on our  website,  our Annual  Report on Form
10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and amendments
to these  reports  filed or furnished  pursuant to Section 13(a) or 15(d) of the
Exchange  Act,  as  soon as  practicable  after  we  electronically  file  these
documents  with,  or furnish them to, the SEC.  These  documents may be accessed
through our website at www.czn.net under "Investor Relations."

                                       7


We also make available on our website, or in printed form upon request,  free of
charge,  our  Corporate  Governance  Guidelines,  Code of  Business  Conduct and
Ethics,  and the  charters  for the  Audit,  Compensation,  and  Nominating  and
Corporate  Governance  committees  of the Board of Directors.  Stockholders  may
request  printed  copies of these  materials  by writing  to: 3 High Ridge Park,
Stamford,  Connecticut 06905 Attention: Corporate Secretary. Our website address
is www.czn.net.

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

Before you make an  investment  decision  with  respect to our  securities,  you
should  carefully  consider all the information we have included or incorporated
by reference in this Form 10-K and our subsequent periodic filings with the SEC.
In particular,  you should carefully  consider the risk factors  described below
and read the risks and uncertainties related to "forward-looking  statements" as
set forth in the  "Management's  Discussion and Analysis of Financial  Condition
and  Results  of   Operations"   section  of  this  Form  10-K.  The  risks  and
uncertainties  described  below  are not  the  only  ones  facing  our  company.
Additional risks and uncertainties that are not presently known to us or that we
currently  deem  immaterial  or that are not  specific  to us,  such as  general
economic conditions, may also adversely affect our business and operations.

Risks Related to Competition and Our Industry
---------------------------------------------

         We face intense competition, which could adversely affect us.

         The telecommunications industry is extremely competitive and
competition is increasing. The traditional dividing lines between long distance,
local, wireless, cable and internet services are becoming increasingly blurred.
Through mergers and various service expansion strategies, services providers are
striving to provide integrated solutions both within and across geographic
markets. Our competitors include CLECs and other providers (or potential
providers) of services, such as internet service providers, or ISPs, wireless
companies, neighboring incumbents, VOIP providers and cable companies that may
provide services competitive with ours or services that we intend to introduce.
Competition is intense and increasing and we cannot assure you that we will be
able to compete effectively. For example, excluding the impact of the CTE and
GVN acquisitions, at December 31, 2007, we had 130,300 fewer access lines than
we had at December 31, 2006, and we believe wireless and cable telephony
providers have increased their market share in our markets. We expect to
continue to lose access lines and that competition with respect to all our
products and services will increase.

         We expect competition to intensify as a result of the entrance of new
competitors, penetration of existing competitors into new markets, changing
consumer behavior and the development of new technologies, products and
services. We cannot predict which of the many possible future technologies,
products or services will be important to maintain our competitive position or
what expenditures will be required to develop and provide these technologies,
products or services. Our ability to compete successfully will depend on
marketing and on our ability to anticipate and respond to various competitive
factors affecting the industry, including a changing regulatory environment that
may affect our competitors and us differently, new services that may be
introduced, changes in consumer preferences, demographic trends, economic
conditions and pricing strategies by competitors. Increasing competition may
reduce our revenues and increase our costs as well as require us to increase our
capital expenditures and thereby decrease our cash flow.

         Some of our competitors have superior resources, which may place us at
a cost and price disadvantage.

         Some of our current and potential competitors have market presence,
engineering, technical and marketing capabilities, and financial, personnel and
other resources substantially greater than ours. In addition, some of our
competitors can raise capital at a lower cost than we can. Consequently, some
competitors may be able to develop and expand their communications and network
infrastructures more quickly, adapt more swiftly to new or emerging technologies
and changes in customer requirements, take advantage of acquisition and other
opportunities more readily and devote greater resources to the marketing and
sale of their products and services than we can. Additionally, the greater brand
name recognition of some competitors may require us to price our services at
lower levels in order to retain or obtain customers. Finally, the cost
advantages of some competitors may give them the ability to reduce their prices
for an extended period of time if they so choose.

Risks Related to Our Business
-----------------------------

         Decreases in certain types of our revenues will impact our
profitability.

                                       8


         Our Frontier business has been experiencing declining access lines,
switched access minutes of use, long distance prices, Federal and state
subsidies and related revenues because of economic conditions, increasing
competition, changing consumer behavior (such as wireless displacement of
wireline use, email use, instant messaging and increasing use of VOIP),
technology changes and regulatory constraints. These factors are likely to cause
our local network service, switched network access, long distance and subsidy
revenues to continue to decline, and these factors, together with the potential
need to increase our capital spending, may cause our cash generated by
operations to decrease.

         We may be unable to grow our revenue and cash flow despite the
initiatives we have implemented.

         We must produce adequate cash flow that, when combined with funds
available under our revolving credit facility, will be sufficient to service our
debt, fund our capital expenditures, pay our taxes and maintain our current
dividend policy. We expect that our cash taxes, which increased significantly in
2007, will continue to increase in 2008 and 2009 due to our expectations of
continued profitability and the effects of fully utilizing our federal net
operating loss carryforwards and Alternative Minimum Tax (AMT) tax credit
carryforwards that were generated in prior years. We have implemented several
growth initiatives, including increasing our marketing promotion/expenditures
and launching new products and services with a focus on areas that are growing
or demonstrate meaningful demand such as wireline and wireless high-speed
internet, the DISH satellite television product and our Peace of Mind computer
technical support. There is no assurance that these initiatives will result in
an improvement in our financial position or our results of operations.

         We may complete a significant business combination or other transaction
that could increase our shares outstanding, affect our debt, result in a change
in control, or all of the above.

         From time to time we evaluate potential acquisitions and other
arrangements, such as the Commonwealth and GVN acquisitions, that would extend
our geographic markets, expand our services, enlarge the capacity of our
networks or increase the types of services provided through our networks. If we
complete any acquisition or other arrangement, we may require additional
financing that could result in an increase in our shares outstanding and/or
debt, result in a change in control, or all of the above. There can be no
assurance that we will enter into any transaction.

         Our business is sensitive to the creditworthiness of our wholesale
customers.

         We have substantial business relationships with other
telecommunications carriers for whom we provide service. During the past few
years, several of our carrier customers have filed for bankruptcy. While these
bankruptcies have not had a material adverse effect on our business to date,
future bankruptcies in our industry could result in our loss of significant
customers, more price competition and uncollectible accounts receivable. As a
result, our revenues and results of operations could be materially and adversely
affected.

Risks Related to Liquidity, Financial Resources, and Capitalization
-------------------------------------------------------------------

      Substantial debt and debt service obligations may adversely affect us.

      We have a significant amount of indebtedness. We may also obtain
additional long-term debt and working capital lines of credit to meet future
financing needs, subject to certain restrictions under our existing
indebtedness, which would increase our total debt.

      The significant negative consequences on our financial condition and
results of operations that could result from our substantial debt include:

          *    limitations  on our ability to obtain  additional  debt or equity
               financing,  partially  due to the effects of the  current  credit
               environment;

          *    instances in which we are unable to meet the financial  covenants
               contained in our debt  agreements or to generate cash  sufficient
               to make  required debt  payments,  which  circumstances  have the
               potential  of  accelerating  the  maturity  of some or all of our
               outstanding indebtedness;

          *    the  allocation  of a  substantial  portion of our cash flow from
               operations  to service our debt,  thus reducing the amount of our
               cash flow  available  for  other  purposes,  including  operating
               costs,  capital expenditures and dividends that could improve our
               competitive position or results of operations;

                                       9


          *    requiring us to sell debt or equity securities or to sell some of
               our core assets,  possibly on unfavorable  terms, to meet payment
               obligations;

          *    compromising   our   flexibility   to  plan  for,  or  react  to,
               competitive challenges in our business and the
               communications industry; and

          *    the  possibility  of our being put at a competitive  disadvantage
               with  competitors  who  do not  have  as  much  debt  as us,  and
               competitors  who may be in a more  favorable  position  to access
               additional capital resources.

         We will require substantial capital to upgrade and enhance our
operations.

         Replacing or upgrading our infrastructure will result in significant
capital expenditures. If this capital is not available when needed, our business
will be adversely affected. Increasing competition, offering new services,
improving the capabilities or reducing the maintenance costs of our plant may
cause our capital expenditures to increase in the future. In addition, our
ongoing annual dividend of $1.00 per share under our current policy utilizes a
significant portion of our cash generated by operations and therefore limits our
operating and financial flexibility and our ability to significantly increase
capital expenditures. While we believe that the amount of our dividend will
allow for adequate amounts of cash flow for capital spending and other purposes,
any material reduction in cash generated by operations and any increases in
capital expenditures, interest expense or cash taxes would reduce the amount of
cash generated by operations and available for payment of dividends. Losses of
access lines, the effects of increased competition, lower subsidy and access
revenues and the other factors described above may reduce our cash generated by
operations and may require us to increase capital expenditures. In addition, we
expect our cash paid for taxes to increase significantly in 2008 and 2009.

Risks Related to Regulation
---------------------------

         The access charge revenues we receive may be reduced at any time.

         A significant portion of our revenues ($349.4 million, or 15% in 2007)
is derived from access charges paid by IXCs for services we provide in
originating and terminating intrastate and interstate traffic. The amount of
access charge revenues we receive for these services is regulated by the FCC and
state regulatory agencies. Recent rulings regarding access charges have lowered
the amount of revenue we receive from this source. The FCC has an open
proceeding to address reform to access charges and other intercarrier
compensation. Additionally, some of the state commissions in the states where we
operate have proceedings to address intrastate access charges. We have also been
experiencing an increasing number of challenges from CLECs and other ILECs with
respect to our intrastate access charges in a number of states. Certain of those
challenges have led to formal complaints to the state PUCs. A material reduction
in the access revenues we receive would adversely affect our financial results.

         We are reliant on support funds provided under federal and state laws.

         We receive a portion of our revenue ($130.0 million, or 6% in 2007)
from federal and state subsidies, including the federal high cost fund, federal
local switching support fund, federal universal service fund surcharge and
various state funds. 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. We cannot predict when or
how these matters will be decided nor the effect on our subsidy revenue.

         The federal high cost fund is our largest source of subsidy revenue
(approximately $33.1 million in 2007). We currently expect that as a result of
both an increase in the national average cost per loop and a decrease in our
cost structure, there is likely to be a decrease in the subsidy revenue earned
in 2008 through the federal high cost support fund.

         In addition, approximately $35.9 million, or 1% of our revenue
represents a surcharge to customers (local, long distance and IXC) which is
remitted to the FCC and recorded as an expense in "other operating expenses".

                                       10


         Our company and industry are highly regulated, imposing substantial
compliance costs and restricting our ability to compete in our target markets.

         As an incumbent, we are subject to significant regulation from Federal,
state and local authorities. This regulation restricts our ability to change our
rates, especially on our basic services, and imposes substantial compliance
costs on us. Regulation restricts our ability to compete and, in some
jurisdictions, it may restrict how we are able to expand our service offerings.
In addition, changes to the regulations that govern us may have an adverse
effect upon our business by reducing the allowable fees that we may charge,
imposing additional compliance costs, or otherwise changing the nature of our
operations and the competition in our industry.

         Customers are now permitted to retain their wireline number when
switching to another service provider. This is likely to increase the number of
our customers who decide to disconnect their service from us. Other pending
rulemakings, including those relating to intercarrier compensation, universal
service and VOIP regulations, could have a substantial adverse impact on our
operations.

Risks Related to Technology
---------------------------

         In the future as competition intensifies within our markets, we may be
unable to meet the technological needs or expectations of our customers, and may
lose customers as a result.

         The telecommunications industry is subject to significant changes in
technology. If we do not replace or upgrade technology and equipment, we will be
unable to compete effectively because we will not be able to meet the needs or
expectations of our customers. Replacing or upgrading our infrastructure could
result in significant capital expenditures.

         In addition, rapidly changing technology in the telecommunications
industry may influence our customers to consider other service providers. For
example, we may be unable to retain customers who decide to replace their
wireline telephone service with wireless telephone service. In addition, VOIP
technology, which operates on broadband technology, now provides our competitors
with a low-cost alternative to provide voice services to our customers.

Item 1B.  Unresolved Staff Comments
          -------------------------

None.

Item 2.   Properties
          ----------

Our principal  corporate  offices are located in leased premises at 3 High Ridge
Park, Stamford, Connecticut 06905.

Operations support offices are currently located in leased premises at 180 South
Clinton  Avenue,  Rochester,  New  York  14646  and at 100  CTE  Drive,  Dallas,
Pennsylvania  18612. Call center support offices are currently located in leased
premises at 14450 Burnhaven  Drive,  Burnsville,  Minnesota 55306 and 1398 South
Woodland Blvd.,  DeLand,  Florida 32720. In addition,  we lease and own space in
our operating markets throughout the United States.

Our telephone  properties include:  connecting lines between customers' premises
and the central  offices;  central office switching  equipment;  fiber-optic and
microwave radio facilities;  buildings and land; and customer premise equipment.
The connecting lines,  including aerial and underground cable,  conduit,  poles,
wires and microwave equipment,  are located on public streets and highways or on
privately  owned land. We have  permission to use these lands  pursuant to local
governmental consent or lease, permit, franchise, easement or other agreement.

Item 3.   Legal Proceedings
          -----------------

Ronald A. Katz  Technology  Licensing  LP,  filed  suit  against  us for  patent
infringement  on June 8, 2007 in the U.S.  District  Court for the  District  of
Delaware.  Katz  Technology  alleges  that,  by  operating  automated  telephone
systems, including customer service systems, that allow our customers to utilize
telephone calling cards, order internet,  DSL, and dial-up services, and perform
a variety  of  account  related  tasks such as  billing  and  payments,  we have
infringed  thirteen of Katz Technology's  patents and continue to infringe three
of  Katz  Technology's   patents.  Katz  Technology  seeks  unspecified  damages
resulting  from our  alleged  infringement,  as well as a  permanent  injunction
enjoining  us  from  continuing  the  alleged   infringement.   Katz  Technology
subsequently  filed a tag-along notice with the Judicial Panel on Multi-District
Litigation,  notifying  them of this  action and its  relatedness  to In re Katz

                                       11

Interactive  Dial Processing  Patent  Litigation (MDL No. 1816),  pending in the
Central District of California before Judge R. Gary Klausner. The Judicial Panel
on Multi-District Litigation has transferred the case to the Central District of
California.  Discovery in the case has  commenced.  In January 2008, we received
notice of the accused services and 40 asserted claims from Katz  Technology.  We
intend to vigorously defend against this lawsuit.

We are party to various 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.

Item 4.    Submission of Matters to a Vote of Security Holders
           ---------------------------------------------------

None in fourth quarter 2007.

                                       12

Executive Officers of the Registrant

Our Executive Officers as of February 1, 2008 were:



          Name                 Age             Current Position and Officer
          ----                 ---             ----------------------------
                                  
Mary Agnes Wilderotter          53      Chairman of the Board, President and Chief Executive Officer
Donald R. Shassian              52      Chief Financial Officer
Hilary E. Glassman              45      Senior Vice President, General Counsel and Secretary
Peter B. Hayes                  50      Executive Vice President Sales, Marketing and Business Development
Robert J. Larson                48      Senior Vice President and Chief Accounting Officer
Daniel J. McCarthy              43      Executive Vice President and Chief Operating Officer
Cecilia K. McKenney             45      Senior Vice President, Human Resources
Melinda White                   48      Senior Vice President and General Manager, New Business Operations


There is no family  relationship  between directors or executive  officers.  The
term of office of each of the foregoing officers of Citizens will continue until
the next annual meeting of the Board of Directors and until a successor has been
elected and qualified.

MARY AGNES  WILDEROTTER  has been with Citizens  since  November  2004.  She was
elected  President and Chief Executive  Officer in November 2004 and Chairman of
the Board in  December  2005.  Prior to joining  Citizens,  she was Senior  Vice
President - Worldwide  Public  Sector of Microsoft  Corp.  from February 2004 to
November  2004 and Senior  Vice  President  -  Worldwide  Business  Strategy  of
Microsoft  Corp.  from 2002 to 2004.  Before  that she was  President  and Chief
Executive Officer of Wink Communications from 1997 to 2002.

DONALD R.  SHASSIAN has been with  Citizens  since April 2006.  Prior to joining
Citizens,  Mr. Shassian had been an independent  consultant since 2001 primarily
providing M&A advisory services to several  organizations in the  communications
industry.  In his role as independent  consultant,  Mr.  Shassian also served as
Interim Chief Financial  Officer of the Northeast region of Health Net, Inc. for
a  short  period  of  time,  and  assisted  in the  evaluation  of  acquisition,
disposition  and capital  raising  opportunities  for several  companies  in the
communications industry including AT&T, Consolidated  Communications and smaller
companies  in the rural local  exchange  business.  Mr.  Shassian is a certified
public accountant, and served for 5 years as the Senior Vice President and Chief
Financial Officer of Southern New England Telecommunications Corporation and for
more than 16 years at Arthur Andersen.

HILARY E.  GLASSMAN  has been with  Citizens  since July 2005.  Prior to joining
Citizens,  from  February  2003,  she was  associated  with  Sandler  O'Neill  &
Partners,  L.P., an investment  bank with a specialized  financial  institutions
practice,  first as Managing  Director,  Associate  General  Counsel and then as
Managing Director,  Deputy General Counsel.  From February 2000 through February
2003,  Ms.   Glassman  was  Vice  President  and  General   Counsel  of  Newview
Technologies,  Inc. (formerly e-Steel  Corporation),  a privately-held  software
company.

PETER B. HAYES has been with  Citizens  since  February  2005.  He is  currently
Executive Vice President, Sales, Marketing and Business Development. Previously,
he was Senior Vice President,  Sales,  Marketing and Business  Development  from
February 2005 to December  2005.  Prior to joining  Citizens,  he was associated
with Microsoft Corp. and served as Vice President, Public Sector, Europe, Middle
East, Africa from 2003 to 2005 and Vice President and General Manager, Microsoft
U.S. Government from 1997 to 2003.

ROBERT J. LARSON has been with Citizens  since July 2000. He was elected  Senior
Vice  President  and Chief  Accounting  Officer of Citizens  in  December  2002.
Previously, he was Vice President and Chief Accounting Officer from July 2000 to
December 2002. Prior to joining  Citizens,  he was Vice President and Controller
of Century Communications Corp.

DANIEL J. McCARTHY has been with Citizens  since  December 1990. He is currently
Executive Vice President and Chief Operating Officer.  Previously, he was Senior
Vice  President,  Field  Operations  from December 2004 to December 2005. He was
Senior Vice President  Broadband  Operations from January 2004 to December 2004,
President and Chief Operating Officer of Electric Lightwave from January 2002 to
December 2004,  President and Chief  Operating  Officer,  Public Services Sector
from November 2001 to January 2002, Vice President and Chief Operating  Officer,
Public  Services  Sector  from March 2001 to November  2001 and Vice  President,
Citizens Arizona Energy from April 1998 to March 2001.

                                       13


CECILIA K. McKENNEY has been with Citizens since February 2006. Prior to joining
Citizens,  she was the Group Vice President,  of Headquarters of Human Resources
of The Pepsi  Bottling  Group (PBG) from 2004 to 2005.  Previously  at PBG,  Ms.
McKenney was the Vice President, Headquarters Human Resources from 2000 to 2004.

MELINDA WHITE has been with Citizens since January 2005. She is currently Senior
Vice President and General Manager of New Business Operations.  Previously,  she
was Senior Vice President,  Commercial  Sales and Marketing from January 2006 to
October  2007.  Ms.  White was Vice  President  and General  Manager of Electric
Lightwave  from January 2005 to July 2006.  Prior to joining  Citizens,  she was
Executive  Vice  President,  National  Accounts/Business  Development  for  Wink
Communications  from 1996 to 2002. From 2002 to 2005, Ms. White pursued a career
in music.

                                       14



                                     PART II
                                     -------

Item 5.  Market for Registrant's Common Equity, Related Stockholder Matters and
         ----------------------------------------------------------------------
         Issuer Purchases of Equity Securities
         -------------------------------------

                           PRICE RANGE OF COMMON STOCK

Our common stock is traded on the New York Stock  Exchange under the symbol CZN.
The  following  table  indicates  the high and low prices  per share  during the
periods indicated.

                                       2007                     2006
                                -------------------    ------------------
                                  High       Low         High       Low
                                -------     -------    -------     ------
          First Quarter          $15.58     $13.92      $13.72     $11.97
          Second Quarter         $16.05     $14.80      $13.76     $12.25
          Third Quarter          $15.62     $12.50      $14.31     $12.38
          Fourth Quarter         $14.54     $12.03      $14.95     $13.68

As of January 31, 2008, the approximate  number of security holders of record of
our common stock was 24,984.  This  information  was obtained  from our transfer
agent, Illinois Stock Transfer Company.

                                    DIVIDENDS
The amount and timing of  dividends  payable on our common  stock are within the
sole discretion of our Board of Directors.  Commencing with the third quarter of
2004, we instituted a regular  annual cash dividend of $1.00 per share of common
stock  to  be  paid  quarterly.   Cash  dividends  paid  to  shareholders   were
approximately  $336.0  million,  $323.7 million and $338.4 million in 2007, 2006
and 2005, respectively. There are no material restrictions on our ability to pay
dividends.  The table  below  sets  forth  dividends  paid  during  the  periods
indicated.

                                 2007         2006          2005
                             -----------   -----------   ---------
        First Quarter           $0.25        $0.25         $0.25
        Second Quarter          $0.25        $0.25         $0.25
        Third Quarter           $0.25        $0.25         $0.25
        Fourth Quarter          $0.25        $0.25         $0.25


                                       15


                      STOCKHOLDER RETURN PERFORMANCE GRAPH

The following  performance  graph  compares the  cumulative  total return of our
common  stock  to the  S&P 500  Stock  Index  and to the  S&P  Telecommunication
Services Index for the five-year period commencing December 31, 2002.


                                    [GRAPH]


The graph  assumes  that $100 was  invested on December  31, 2002 in each of our
common stock,  the S&P 500 Stock Index and the S&P  Telecommunications  Services
Index and that all dividends were reinvested.


                                                    INDEXED RETURNS
                                      Base           Years Ending
                                     Period
Company / Index                       12/02       12/03     12/04     12/05     12/06     12/07
------------------------------------------------------------------------------------------------
                                                                       
Citizens Communications Company        100       117.73    156.79    150.04    189.56    180.03
S&P 500 Index                          100       128.68    142.69    149.70    173.34    182.86
S&P Telecommunications Services        100       107.08    128.34    121.12    165.69    185.48



          RECENT SALES OF UNREGISTERED SECURITIES, USE OF PROCEEDS FROM
                             REGISTERED SECURITIES

Since March 9, 2007, the Company's employees who participate in the Commonwealth
Builder 401(k) Plan (CTE 401(k) Plan),  which was taken over by the Company upon
the  acquisition  of CTE, were  inadvertently  permitted to purchase in the open
market approximately  149,000 shares of the Company's common stock that were not
registered  for  purchase  by the  CTE  401(k)  Plan  utilizing  a  Registration
Statement  on Form S-8 under the  Securities  Act of 1933.  All such shares were
purchased  by the  trustee  of the CTE  401(k)  Plan on behalf  of  participants
through open market  purchases,  and the Company received no proceeds from these
transactions.  Effective  December 31, 2007, the CTE 401(k) Plan was merged into
the  Citizens  401(k)  Savings  Plan and the  shares  purchased  thereunder  are
registered under a Form S-8.

                                       16



                      ISSUER PURCHASES OF EQUITY SECURITIES



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

October 1, 2007 to October 31, 2007
                                                                        
Share Repurchase Program (1)            2,174,901      $ 14.20       2,174,901       $       -
Employee Transactions (2)                     447      $ 13.23        N/A               N/A

November 1, 2007 to November 30, 2007
Share Repurchase Program (1)                    -      $     -               -       $       -
Employee Transactions (2)                  46,286      $ 12.67        N/A               N/A

December 1, 2007 to December 31, 2007
Share Repurchase Program (1)                    -      $     -               -       $       -
Employee Transactions (2)                       -      $     -        N/A               N/A

Totals October 1, 2007 to December 31,
  2007
Share Repurchase Program (1)            2,174,901      $ 14.20       2,174,901       $       -
Employee Transactions (2)                  46,733      $ 12.67        N/A               N/A



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

                                       17



Item 6.  Selected Financial Data
         -----------------------

The  following  tables  present  selected  historical   consolidated   financial
information  of Citizens  for the periods  indicated.  The  selected  historical
consolidated  financial  information  of Citizens as of and for each of the five
fiscal  years in the  period  ended  December  31,  2007 has been  derived  from
Citizens' historical consolidated financial statements.  The selected historical
consolidated  financial information as of December 31, 2007 and 2006 and for the
three  years ended  December  31,  2007 is derived  from the audited  historical
consolidated  financial  statements of Citizens included  elsewhere in this Form
10-K. The selected historical  consolidated financial information as of December
31, 2004 and for the years ended  December 31, 2004 and 2003 is derived from the
audited historical consolidated financial statements of Citizens not included in
this Form 10-K. The selected historical consolidated financial information as of
December  31,  2003  is  derived  from  the  unaudited  historical  consolidated
financial  statements  of Citizens  not  included in this Form 10-K and has been
recast  to be  comparable  to  the  audited  historical  consolidated  financial
statements.




($ in thousands, except per share amounts)                              Year Ended December 31,
------------------------------------------        --------------------------------------------------------------
                                                     2007         2006        2005         2004         2003
                                                  ------------ ----------- ------------ ------------ -----------
                                                                                       
Revenue (1)                                        $2,288,015   $2,025,367   $2,017,041   $2,022,378   $2,268,561
Income from continuing operations before
  cumulative effect of change in accounting
  principle (2)                                    $  214,654   $  254,008   $  187,942   $   57,064   $   71,879
Net income                                         $  214,654   $  344,555   $  202,375   $   72,150   $  187,852
Basic income per share of common stock
  from continuing operations before cumulative
  effect of change in accounting principle (2)     $     0.65   $     0.79   $     0.56   $     0.19   $     0.26
Earnings available for common shareholders per
  basic share                                      $     0.65   $     1.07   $     0.60   $     0.24   $     0.67
Earnings available for common shareholders per
  diluted share                                    $     0.65   $     1.06   $     0.60   $     0.23   $     0.64
Cash dividends declared (and paid) per common
  share                                            $     1.00   $     1.00   $     1.00   $     2.50   $        -

                                                                          As of December 31,
                                                  --------------------------------------------------------------
                                                     2007         2006        2005         2004         2003
                                                  ------------ ----------- ------------ ------------ -----------
Total assets                                       $7,256,069   $6,797,536   $6,427,567   $6,679,899   $7,457,939
Long-term debt                                     $4,736,897   $4,467,086   $3,995,130   $4,262,658   $4,179,590
Equity units (3)                                   $        -   $        -   $        -   $        -   $  460,000
Company Obligated Mandatorily Redeemable
  Convertible Preferred Securities (4)             $        -   $        -   $        -   $        -   $  201,250
Shareholders' equity                               $  997,899   $1,058,032   $1,041,809   $1,362,240   $1,415,183


(1)  Operating results include  activities from our Vermont Electric segment for
     three months of 2004 and the year ended 2003, and for Commonwealth from the
     date of its  acquisition  on March 8, 2007 and for GVN from the date of its
     acquisition on October 31, 2007.
(2)  The  cumulative  effect of change in accounting  principles  represents the
     $65.8  million  after tax  non-cash  gain  resulting  from the  adoption of
     Statement of Financial  Accounting Standards No. 143 in 2003.
(3)  On August  17,  2004,  we issued  common  stock to equity  unit  holders in
     settlement of the equity purchase contract.
(4)  The  consolidation  of this item changed  effective  January 1, 2004,  as a
     result of the adoption of FIN No. 46R,  "Consolidation of Variable Interest
     Entities."

                                       18



Item 7.   Management's Discussion and Analysis of Financial Condition and
          ---------------------------------------------------------------
          Results of Operations
          ---------------------

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

This annual report on Form 10-K  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  "believe,"  "anticipate,"  "expect" and similar  expressions  are
intended  to identify  forward-looking  statements.  Forward-looking  statements
(including oral  representations)  are only predictions or statements of current
plans, which we review continuously.  Forward-looking statements may differ from
actual future  results due to, but not limited to, and our future results may be
materially affected by, any of the following possibilities:

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

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

     *    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,  business,  industry  and
          employment conditions on our revenues;

     *    Our ability to effectively manage service quality;

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

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

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

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

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

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

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

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

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

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

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

                                       19


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

     *    Our ability to pay a $1.00 per common share dividend  annually,  which
          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  fully  utilizing  our  federal  net  operating  loss
          carryforwards and AMT tax credit  carryforwards that were generated in
          prior years, which have significantly increased our cash taxes in 2007
          and will continue to do so in 2008 and 2009;

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

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

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"  above,  in evaluating any statement in this Form
10-K or otherwise  made by us or on our behalf.  The  following  information  is
unaudited  and should be read in  conjunction  with the  consolidated  financial
statements and related notes  included in this report.  We have no obligation to
update or revise these forward-looking statements.

Overview
--------
We are a full-service  communications  provider and one of the largest  exchange
telephone carriers in the country. We offer our incumbent local exchange carrier
(ILEC)  services  under  the  "Frontier"  name.  On July 31,  2006,  we sold our
competitive  local exchange carrier (CLEC),  Electric  Lightwave,  LLC (ELI). We
accounted for ELI as a discontinued operation in our consolidated  statements of
operations.  On March 8, 2007,  we completed  the  acquisition  of  Commonwealth
Telephone  Enterprises,  Inc.,  which  includes  a small  CLEC  component.  This
acquisition expands our presence in Pennsylvania and strengthens our position as
a leading full-service  communications provider to rural markets. On October 31,
2007,  we completed the  acquisition  of Global  Valley  Networks,  Inc. and GVN
Services which expands our presence in California and also strengthens our rural
position.  As of December 31, 2007, we operated in 24 states with  approximately
5,900 employees.

Competition in the  telecommunications  industry is intense and  increasing.  We
experience competition from many telecommunications service providers, including
cable  operators,   wireless  carriers,  voice  over  internet  protocol  (VOIP)
providers,  long  distance  providers,   competitive  local  exchange  carriers,
internet providers and other wireline  carriers.  We believe that as of December
31, 2007,  approximately 58% of the households in our territories are able to be
served by alternate  phone  providers.  We also believe  that  competition  will
continue  to  intensify  in 2008  across all of our  products  and in all of our
markets.  Our Frontier business experienced erosion in access lines and switched
access  minutes  in  2006  and  2007,  primarily  as a  result  of  competition.
Competition in our markets may result in reduced revenues in 2008.

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

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

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

                                       20

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

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

As of December 31, 2007,  we had cash and cash  equivalents  aggregating  $226.5
million.  Our  primary  source  of funds  continued  to be cash  generated  from
operations.  For the year  ended  December  31,  2007,  we used  cash  flow from
continuing operations,  incremental borrowings, and cash and cash equivalents to
fund a  significant  portion  of the  acquisition  of  Commonwealth,  the entire
acquisition of GVN, capital  expenditures,  dividends,  interest payments,  debt
repayments and stock repurchases.

We believe our operating cash flows, existing cash balances, and credit facility
will be  adequate  to finance our working  capital  requirements,  fund  capital
expenditures, make required debt payments through 2008, pay taxes, pay dividends
to our  stockholders  in  accordance  with our  dividend  policy and support our
short-term and long-term  operating  strategies.  However,  a number of factors,
including  but not limited to,  increased  cash taxes,  losses of access  lines,
increases in competition  and lower subsidy and access  revenues are expected to
reduce our cash  generated  by  operations.  Our below  investment  grade credit
ratings may make it more difficult and expensive to refinance our maturing debt,
although  we do  not  have  any  significant  maturities  until  2011.  We  have
approximately  $2.4 million and $2.5 million of debt  maturing in 2008 and 2009,
respectively.

We have in recent  years paid  relatively  low amounts of cash taxes.  We expect
that in 2008 and  beyond  our cash taxes  will  increase  substantially,  as our
federal net operating loss  carryforwards  and AMT tax credit  carryforwards are
estimated to be fully  utilized  during 2007 and 2008.  We paid $54.4 million in
cash taxes during 2007, and expect to pay approximately $130.0 million to $140.0
million in 2008.  Our 2008 cash tax estimate  does not reflect the impact of the
"Economic Stimulus Act of 2008," which we are currently evaluating.

                     Cash Flow used by Investing Activities
                     --------------------------------------

Acquisitions
------------
On  March  8,  2007,  we  acquired  Commonwealth  in  a  cash-and-stock  taxable
transaction,  for a total  consideration of approximately $1.1 billion.  We paid
$804.1  million in cash ($663.7  million net,  after cash  acquired)  and issued
common stock with a value of approximately $247.4 million.

In connection with the acquisition of Commonwealth,  we assumed $35.0 million of
debt under a  revolving  credit  facility  and  $191.8  million  face  amount of
Commonwealth  convertible  notes (fair value of $209.6  million).  During  March
2007, we paid down the $35.0 million  credit  facility.  We have retired all but
$8.5  million of the $191.8  million  face  amount of  Commonwealth  notes as of
December  31, 2007.  The notes were retired by the payment of $165.4  million in
cash and the issuance of our common stock valued at approximately $36.7 million.
The premium paid of $18.9  million was recorded as $17.8 million to goodwill and
$1.1 million to other income (loss), net.

On October 31, 2007, we completed  the  acquisition  of Global Valley  Networks,
Inc. and GVN Services for a total cash consideration of $62.0 million.

Rural Telephone Bank
--------------------
We received  approximately  $64.6  million in cash from the  dissolution  of the
Rural Telephone Bank (RTB) in April 2006, which resulted in the recognition of a
pre-tax gain of  approximately  $61.4 million during the second quarter of 2006,
as reflected in investment  income in the consolidated  statements of operations
for the year ended December 31, 2006. Our tax net operating  losses were used to
absorb the cash liability for taxes.

Sale of Non-Core Operations and Investments
-------------------------------------------
During 2006,  we sold ELI, our CLEC  business  (including  its  associated  real
estate),  for $255.3 million in cash plus the assumption of  approximately  $4.0
million in capital lease obligations.

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.

                                       21


On March 15, 2005, we completed  the sale of Conference  Call USA, LLC for $43.6
million.

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 other income
(loss), net.

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

Capital Expenditures
--------------------
For the year ended  December  31,  2007,  our capital  expenditures  were $315.8
million,  including $34.3 million related to the Commonwealth and GVN properties
since date of acquisition.  We continue to closely scrutinize all of our capital
projects,  emphasize return on investment and focus our capital  expenditures on
areas and services that have the greatest  opportunities with respect to revenue
growth and cost reduction.  We anticipate capital  expenditures of approximately
$300.0 million to $310.0 million for 2008.

                     Cash Flow used by Financing Activities
                     --------------------------------------

Debt Reduction and Debt Exchanges
---------------------------------
For the year ended December 31, 2007, we retired an aggregate  principal  amount
of $967.2  million of debt,  including  $3.3  million  of 5%  Company  Obligated
Mandatorily  Redeemable  Convertible  Preferred Securities  (EPPICS),  and $17.8
million of 3.25%  Commonwealth  convertible  notes that were  converted into our
common stock. On April 26, 2007, we redeemed $495.2 million  principal amount of
our 7.625%  Senior Notes due 2008 at a price of 103.041% plus accrued and unpaid
interest.  During the first quarter of 2007, we temporarily  borrowed and repaid
$200.0 million utilized to temporarily fund the acquisition of Commonwealth, and
we paid down the $35.0 million  Commonwealth  credit facility.  Through December
31, 2007,  we retired  $183.3  million face amount of  Commonwealth  convertible
notes for which we paid $165.4 million in cash and $36.7 million in common stock
(premium  paid of $18.9  million was  recorded as $17.8  million to goodwill and
$1.1 million to other income (loss), net), resulting in a remaining  outstanding
balance of $8.5 million as of December 31, 2007. We also paid down $44.6 million
of  industrial  development  revenue  bonds and $4.3 million of rural  utilities
service loan contracts.

For the year ended December 31, 2006, we retired an aggregate  principal  amount
of $251.0 million of debt, including $15.9 million of 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,  $47.5 million of
our 7.625% notes due 2008 were exchanged for approximately  $47.4 million of our
9.00% notes due 2031.  During the fourth  quarter of 2006,  we entered into four
debt-for-debt  exchanges  and exchanged  $157.3  million of our 7.625% notes due
2008 for  $149.9  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, with respect to the first
quarter debt exchanges,  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.

For the year ended December 31, 2005, we retired an aggregate  principal  amount
of $36.4 million of debt,  including $30.0 million of EPPICS that were converted
into our common  stock.  During the second  quarter of 2005, we entered into two
debt-for-debt  exchanges of our debt securities.  As a result,  $50.0 million of
our 7.625% notes due 2008 were exchanged for approximately  $52.2 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 $3.2 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.

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

                                       22

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

On December 22, 2006, we issued in a private placement, $400.0 million principal
amount of 7.875% Senior Notes due January 15, 2027.  Proceeds from the sale were
used to partially finance our acquisition of Commonwealth.

In December 2006, we borrowed $150.0 million under a senior  unsecured term loan
agreement. The loan matures in 2012 and bears interest based on an average prime
rate or London  Interbank  Offered Rate, or LIBOR, at our election plus a margin
which  varies  depending  on our debt  leverage  ratio.  We used the proceeds to
partially finance our acquisition of Commonwealth.

EPPICS
------
As of  December  31,  2007,  we have only $4.0  million of EPPICS  related  debt
outstanding  to third  parties.  The following  disclosure  provides the history
regarding this issuance.

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  relating 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 2007, 2006
and 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 December 31, 2007, EPPICS  representing a total principal amount of $197.3
million had been converted  into  15,918,182  shares of our common stock,  and a
total of $4.0 million remains  outstanding to third parties.  Our long-term debt
footnote  indicates $14.5 million of EPPICS outstanding at December 31, 2007, of
which $10.5  million is debt of related  parties for which we have an offsetting
receivable.

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

The notional amounts of fixed-rate  indebtedness  hedged as of December 31, 2007
and 2006 were $400.0 million and $550.0  million,  respectively.  Such contracts
required us to pay variable  rates of interest  (estimated  average pay rates of
approximately  8.54% as of December  31,  2007,  and  approximately  9.02% as of
December 31, 2006) and receive fixed rates of interest  (average receive rate of
8.50% as of December 31, 2007, and 8.26% as of December 31, 2006). All swaps are
accounted  for under SFAS No. 133 (as  amended)  as fair value  hedges.  For the
years ended  December 31, 2007 and 2006,  the interest  expense  resulting  from
these interest rate swaps totaled  approximately  $2.4 million and $4.2 million,
respectively.  For the year ended  December 31, 2005,  our interest  expense was
reduced by $2.5 million, as a result of our swaps.

                                       23


On January 15, 2008,  we  terminated  all of our interest  rate swap  agreements
representing $400.0 million notional amount of indebtedness  associated with our
Senior Notes due in 2011 and 2013.  Cash  proceeds on the swap  terminations  of
approximately $15.5 million were received in January 2008. The related gain will
be deferred on the balance sheet, and amortized into income over the term of the
associated debt.

Credit Facility
---------------
As of  December  31,  2007,  we had  available  lines of credit  with  financial
institutions  in the  aggregate  amount of  $250.0  million  and  there  were no
outstanding  standby  letters of credit  issued under the  facility.  Associated
facility fees vary,  depending on our debt leverage  ratio,  and were 0.225% per
annum as of December 31, 2007. The expiration  date for this $250.0 million five
year revolving credit  agreement is May 18, 2012.  During the term of the credit
facility  we may  borrow,  repay and  reborrow  funds.  The credit  facility  is
available  for general  corporate  purposes but may not be used to fund dividend
payments.

Covenants
---------
The terms  and  conditions  contained  in our  indentures  and  credit  facility
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 United States  Generally  Accepted  Accounting  Principles (U.S.
GAAP), restrictions on the allowance of liens on our assets, and restrictions on
asset sales and transfers,  mergers and other changes in corporate  control.  We
currently have no restrictions  on the payment of dividends  either by contract,
rule or regulation,  other than those imposed by the Delaware General  Corporate
laws.

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

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

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

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

Proceeds from the Sale of Equity Securities
-------------------------------------------
We receive  proceeds  from the issuance of our common stock upon the exercise of
options  pursuant to our  stock-based  compensation  plans.  For the years ended
December 31, 2007 and 2006,  we received  approximately  $13.8 million and $27.2
million, respectively, upon the exercise of outstanding stock options.

Share Repurchase Programs
-------------------------
In February  2008,  our Board of Directors  authorized  us to  repurchase  up to
$200.0  million of our common stock in public or private  transactions  over the
following twelve month period.

In February  2007,  our Board of Directors  authorized  us to  repurchase  up to
$250.0  million of our common stock in public or private  transactions  over the
following twelve month period.  This share repurchase program commenced on March
19, 2007,  and was completed on October 15, 2007.  During 2007,  we  repurchased
17,279,600 shares of our common stock at an aggregate cost of $250.0 million.

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. During 2006, we repurchased 10,199,900 shares of our common stock at an
aggregate cost of approximately  $135.2 million.  No further purchases were made
prior to expiration of this authorization.

                                       24


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.  During 2005, we completed the  repurchase  program and had  repurchased a
total of  18,775,200  shares of our common stock at an aggregate  cost of $250.0
million.

Dividends
---------
We expect to pay  regular  quarterly  dividends.  Our  ability to fund a regular
quarterly  dividend  will be  impacted  by our  ability  to  generate  cash from
operations.  The  declarations  and payment of future  dividends  will be at the
discretion  of our  Board of  Directors,  and will  depend  upon  many  factors,
including our financial  condition,  results of  operations,  growth  prospects,
funding  requirements,  applicable  law and other factors our Board of Directors
deems relevant.

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.

Future Commitments
------------------
A summary of our future contractual obligations and commercial commitments as of
December 31, 2007 is as follows:


Contractual Obligations:                                                    Payment due by period
------------------------
                                                     ----------------------------------------------------------------

($ in thousands)                            Total          2008         2009-2010       2011-2012      Thereafter
---------------                             ------         ----         ---------       ---------      ----------

Long-term debt obligations,
                                                                                          
 excluding interest (see Note 11) (1)     $4,760,639      $  2,448        $  8,393    $1,431,534          $3,318,264

Interest on long-term debt                 4,887,086       370,721         740,879       579,081           3,196,405

Operating lease
   obligations (see Note 24)                  79,052        24,094          23,399        16,025              15,534

Purchase obligations (see Note 24)            55,904        27,813          27,236           360                 495

FIN No. 48 liability (see Note 2)             65,959        15,500          26,170        18,175               6,114
                                          ----------      --------        --------    ----------          ----------
          Total                           $9,848,640      $440,576        $826,077    $2,045,175          $6,536,812
                                          ==========      ========        ========    ==========          ==========

(1) Includes interest rate swaps for $7.9 million.

At December 31, 2007, we have outstanding performance letters of credit totaling
$22.9 million.

Divestitures
------------
On August 24, 1999, our Board of Directors  approved a plan of  divestiture  for
our public utilities services businesses, which included gas, electric and water
and  wastewater  businesses.  We have sold all of these  properties.  All of the
agreements  relating  to the  sales  provide  that we will  indemnify  the buyer
against  certain  liabilities  (typically  liabilities  relating  to events that
occurred prior to sale), including environmental liabilities, for claims made by
specified dates and that exceed  threshold  amounts  specified in each agreement
(see Note 24).

Discontinued Operations
-----------------------
On July 31, 2006, we sold our CLEC business  Electric  Lightwave,  LLC (ELI) for
$255.3 million  (including a later sale of associated  real estate) in cash plus
the assumption of approximately  $4.0 million in capital lease  obligations.  We
recognized a pre-tax gain on the sale of ELI of  approximately  $116.7  million.
Our after-tax gain on the sale was $71.6  million.  Our cash liability for taxes
as a result of the sale was approximately $5.0 million due to the utilization of
existing tax net operating losses on both the Federal and state level.

                                       25


On March 15, 2005, we completed the sale of Conference Call USA, LLC (CCUSA) for
$43.6 million in cash.  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.

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, pension and other postretirement benefits, income
taxes, contingencies and purchase price allocations 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.

Telecommunications Bankruptcies
Our estimate of anticipated losses related to telecommunications bankruptcies is
a "critical  accounting  estimate." We have  significant  ongoing  normal course
business  relationships  with many  telecom  providers,  some of which (in prior
years) have filed for bankruptcy.  We generally reserve approximately 95% of the
net outstanding pre-bankruptcy balances owed to us and believe that our estimate
of the net  realizable  value of the amounts owed to us by bankrupt  entities is
appropriate.  In 2007  and  2006,  we had no  "critical  estimates"  related  to
telecommunications bankruptcies.

Asset Impairment
In 2007 and 2006, we had no "critical estimates" related to asset impairments.

Depreciation and Amortization
The  calculation  of  depreciation  and  amortization  expense  is  based on the
estimated economic useful lives of the underlying property,  plant and equipment
and identifiable  intangible assets. An independent study updating the estimated
remaining useful lives of our plant assets is performed annually. We adopted the
lives  proposed  in  the  study  effective   October  1,  2007.  Our  "composite
depreciation  rate"  increased from 5.25% to 5.45% as a result of the study.  We
anticipate  depreciation  expense  of  approximately  $350.0  million  to $370.0
million for 2008.

Intangibles
Our  indefinite  lived  intangibles  consist of goodwill  and trade name,  which
resulted from the purchase of ILEC  properties.  We test for impairment of these
assets annually, or more frequently,  as circumstances  warrant. All of our ILEC
properties share similar economic  characteristics and as a result, we aggregate
our reporting units into one ILEC segment. In determining fair value of goodwill
during 2007 we  compared  the net book value of the  reporting  units to current
trading  multiples of ILEC  properties as well as trading values of our publicly
traded  common  stock.  Additionally,  we  utilized  a range of  prices to gauge
sensitivity.  Our  test  determined  that  fair  value  exceeded  book  value of
goodwill.

Pension and Other Postretirement Benefits
Our  estimates of pension  expense,  other post  retirement  benefits  including
retiree  medical  benefits  and related  liabilities  are  "critical  accounting
estimates." We sponsor  noncontributory defined benefit pension plans covering a
significant  number of current and former  employees  and other post  retirement
benefit plans that provide  medical,  dental,  life insurance and other benefits
for covered retired employees and their  beneficiaries  and covered  dependents.
The pension  plans for the  majority of our current  employees  are frozen.  The
accounting results for pension and post retirement benefit costs and obligations
are dependent upon various actuarial assumptions applied in the determination of
such amounts. These actuarial assumptions include the following: discount rates,
expected long-term rate of return on plan assets, future compensation increases,
employee  turnover,  healthcare  cost  trend  rates,  expected  retirement  age,
optional form of benefit and mortality.  We review these assumptions for changes
annually  with our  independent  actuaries.  We consider our  discount  rate and
expected  long-term  rate of  return  on plan  assets  to be our  most  critical
assumptions.

                                       26


The discount  rate is used to value,  on a present  basis,  our pension and post
retirement  benefit  obligation as of the balance  sheet date.  The same rate is
also used in the  interest  cost  component  of the pension and post  retirement
benefit cost  determination for the following year. The measurement date used in
the selection of our discount rate is the balance sheet date.  Our discount rate
assumption is determined  annually with  assistance  from our actuaries based on
the  pattern of  expected  future  benefit  payments  and the  prevailing  rates
available  on  long-term,  high quality  corporate  bonds that  approximate  the
benefit  obligation.  In making  this  determination  we  consider,  among other
things, the yields on the Citigroup Pension Discount Curve and Bloomberg Finance
and the changes in those rates from one period to the next. This rate can change
from year-to-year  based on market conditions that impact corporate bond yields.
Our discount  rate  increased  from 6.00% at year-end  2006 to 6.50% at year-end
2007.

The  expected  long-term  rate  of  return  on plan  assets  is  applied  in the
determination  of  periodic  pension  and  post  retirement  benefit  cost  as a
reduction  in the  computation  of  the  expense.  In  developing  the  expected
long-term rate of return assumption, we considered published surveys of expected
market returns, 10 and 20 year actual returns of various major indices,  and our
own historical 5-year and 10-year  investment  returns.  The expected  long-term
rate of return on plan assets is based on an asset allocation  assumption of 35%
to 55% in fixed income securities, 35% to 55% in equity securities and 5% to 15%
in alternative investments. We review our asset allocation at least annually and
make  changes  when  considered  appropriate.  In 2007,  we did not  change  our
expected  long-term rate of return from the 8.25% used in 2006. Our pension plan
assets are valued at actual market value as of the measurement date.

Accounting  standards  in effect  prior to December  31, 2006  required  that we
record an additional  minimum  pension  liability  when the plan's  "accumulated
benefit obligation" exceeded the fair market value of plan assets at the pension
plan measurement  (balance sheet) date. In the fourth quarter of 2005, primarily
due to a decrease in the  year-end  discount  rate,  we  recorded an  additional
minimum  pension  liability in the amount of $36.4 million with a  corresponding
charge to shareholders'  equity of $22.5 million, net of taxes of $13.9 million.
These adjustments did not impact our net income or cash flows.

We expect that our pension and other  postretirement  benefit  expenses for 2008
will be $5.0 million to $10.0 million (they were $8.8 million in 2007, excluding
a pension  curtailment  gain of $14.4 million) and that no contribution  will be
made by us to our pension plan in 2008. No contribution  was made to our pension
plans (which were merged into one plan at year end) during 2007.

Income Taxes
Our  effective  tax rates in 2006 and 2007 were  approximately  at the statutory
rates,  while in 2005 our effective tax rate was below the statutory  rate level
as a  result  of  the  completion  of  audits  with  federal  and  state  taxing
authorities and changes in the structure of certain of our subsidiaries.

Contingencies
At December 31,  2006,  we had a reserve of $8.0  million in  connection  with a
potential  environmental  claim in Bangor,  Maine. This claim was settled with a
payment of $7.625 million plus  additional  expenses during the third quarter of
2007.

We currently do not have any contingencies in excess of $5.0 million recorded on
our books.

Purchase Price Allocation - Commonwealth
The allocation of the  approximate  $1.1 billion paid to the "fair market value"
of the assets and liabilities of Commonwealth  is a critical  estimate.  We have
adjusted  our  preliminary  estimate  for the fair  values  assigned  to  plant,
customer  list,  and goodwill to the final values.  Additionally,  the estimated
expected life of a customer  (used to amortize the customer  list) is a critical
estimate.

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

Accounting for Uncertainty in Income Taxes
------------------------------------------
In July 2006, the FASB issued FASB  Interpretation No. (FIN) 48, "Accounting for
Uncertainty in Income Taxes." Among other things, FIN No. 48 requires applying a
"more  likely  than not"  threshold  to the  recognition  and  derecognition  of
uncertain  tax  positions  either taken or expected to be taken in the Company's
income tax returns. We adopted the provisions of FIN No. 48 in the first quarter
of 2007.  The  total  amount  of our  gross  FIN No.  48 tax  liability  for tax
positions that may not be sustained  under a "more likely than not" threshold as
of the date of adoption was $44.7 million (including $10.4 million acquired from
CTE) and amounts to $66.0 million as of December 31, 2007.  This amount includes
an accrual for interest from the date the tax positions were taken in the amount
of $6.2 million as of December 31, 2007.  These balances include amounts of $9.0
million  and $1.4  million  for  total FIN No. 48 tax  liabilities  and  accrued
interest, respectively,  resulting from positions taken by Commonwealth which we


                                       27



acquired in March 2007.  An increase of $14.8  million in the balance  since the
date of adoption is attributable  to a change made to the estimated  useful life
of an intangible  asset for income tax purposes.  This tax position is temporary
in nature and,  therefore,  will not impact the Company's  results of operations
when  ultimately  settled in the future.  The amount of our total FIN No. 48 tax
liabilities  reflected above that would positively impact the calculation of our
effective income tax rate, if our tax positions are sustained,  is $21.1 million
as of December 31, 2007.

The Company's policy regarding the  classification  of interest and penalties is
to include these amounts as a component of income tax expense. This treatment of
interest and penalties is consistent  with prior periods.  We have recognized in
our  consolidated  statement of operations for the year ended December 31, 2007,
additional  interest in the amount of $1.2 million. We are subject to income tax
examinations generally for the years 2003 forward for both our Federal and state
filing  jurisdictions.  We maintain  uncertain  tax  positions in various  state
jurisdictions.  It is reasonably possible that amounts related to previous asset
dispositions  and tax credits will change within the next 12 months,  due to the
expiration of the relevant statutes of limitations.  This could favorably impact
our results of  operations  by up to $7.0 million and reduce  acquired  goodwill
balances by up to $3.0 million.  Amounts related to all other positions that may
change within the next twelve months are not material.

The following new accounting  standards were adopted by the Company  without any
financial  statement impact.  All of these standards are more fully described in
Note 2 to the consolidated financial statements.

     *    How Taxes  Collected  from  Customers  and  Remitted  to  Governmental
          ----------------------------------------------------------------------
          Authorities  Should be  Presented  in the Income  Statement  (EITF No.
          ----------------------------------------------------------------------
          06-3)
          -----

     *    Accounting for Purchases of Life Insurance (EITF No. 06-5)
          ----------------------------------------------------------

The following new  accounting  standards  that will be adopted by the Company in
2008 and 2009 are currently being evaluated by the Company, but we do not expect
the adoption to have a material  impact on our  financial  position,  results of
operations or cash flows.

     *    Accounting for Endorsement  Split-Dollar  Life Insurance  Arrangements
          ----------------------------------------------------------------------
          (EITF No. 06-4)
          ---------------

     *    Fair Value Measurements (SFAS No. 157), as amended
          --------------------------------------------------

     *    Fair Value Option for Financial Assets and Financial Liabilities (SFAS
          ----------------------------------------------------------------------
          No. 159)
          --------

     *    Accounting  for  Collateral  Assignment  Split-Dollar  Life  Insurance
          ----------------------------------------------------------------------
          Arrangements (EITF No. 06-10)
          -----------------------------

     *    Business Combinations (SFAS No. 141R)
          -------------------------------------

                                       28


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

In the  paragraphs  below,  the Company has shown  adjustments  to its financial
presentations  to exclude the effects of the acquisitions of CTE and GVN because
of the aggregate magnitude of the acquisitions and their impact on the Company's
financial results in 2007. The Company's  variance  explanations below are based
upon an analysis of 2007 for Citizens  (excluding CTE and GVN),  except that the
first sentence in each section of revenue or expense shows the revenue, expenses
and/or  variances  based upon an  analysis of Citizens  including  the  acquired
properties.

                                     REVENUE

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

Consolidated  revenue  for the year ended  December  31, 2007  increased  $262.6
million, or 13%, to $2,288.0 million as compared with the prior year.  Excluding
the additional  revenue due to the CTE and GVN  acquisitions,  revenue decreased
$4.0 million  during  2007,  as compared  with the prior year.  During the first
quarter of 2007, we had a significant  favorable  settlement of a dispute with a
carrier that  resulted in a favorable  one-time  impact to our revenues of $38.7
million.  Excluding the impact of our  acquisitions  and the one-time  favorable
settlement,  our revenues  for the year ended  December 31, 2007 would have been
$1,982.7 million,  a decrease of $42.7 million,  or 2%, as compared to the prior
year,  primarily  from a reduction of $39.9  million in subsidies  received from
federal and state funds.

Consolidated  revenue  increased  $8.3  million  to $2.025  billion in 2006 from
$2.017 billion in 2005. The increase in 2006 was primarily due to a 24% increase
in high-speed internet subscribers partially offset by a loss of access lines, a
decline  in the  average  rate per  minute for long  distance  customers  and an
increase in bad debt expense.

Change  in the  number of our  access  lines is  important  to our  revenue  and
profitability.  We have lost  access  lines  primarily  because of  competition,
changing consumer behavior, economic conditions, changing technology and by some
customers  disconnecting second lines when they add high-speed internet or cable
modem service.  Excluding the impact of our acquisitions,  we lost approximately
130,300  access lines during 2007,  but added  approximately  66,700  high-speed
internet  subscribers during this same period.  Our GVN acquisition  represented
approximately  15,300 access lines and 4,200 high-speed internet  subscribers as
of December 31, 2007.  The loss of access lines during 2007 was primarily  among
residential  customers.  The non-residential line losses were principally in our
central  and eastern  regions and  Rochester,  New York,  while the  residential
losses were  throughout our markets.  We expect to continue to lose access lines
but to increase high-speed internet subscribers during 2008. A continued loss of
access  lines,  combined  with  increased  competition  and  the  other  factors
discussed  herein  may  cause  our  revenues,  profitability  and cash  flows to
decrease in 2008.

Our historical  results include the results of operations of  Commonwealth  from
the date of its  acquisition  on  March 8,  2007 and of GVN from the date of its
acquisition  on  October  31,  2007.  The  financial   tables  below  include  a
comparative  analysis of our results of  operations  on a  historical  basis for
2007,  2006 and 2005.  We have also  presented an analysis of each  category for
2007 for the results of Citizens  (excluding CTE and GVN) and the results of our
acquisitions:  CTE for the  last 23 days of  March  and the  nine  months  ended
December  31, 2007,  and the results of GVN for the last two months of 2007,  as
included in the consolidated results of operations.


                           TELECOMMUNICATIONS REVENUE

                                                        2007                                       2006                 2005
                                ----------------------------------------------------- ------------------------------- ----------
                                                         Citizens
  ($ in thousands)                 As                   (excluding
  ----------------              Reported  Acquisitions CTE and GVN) $ Change   % Change   Amount    $ Change  % Change   Amount
                                ---------- ----------------------- ---------- -------------------- -----------------------------
                                                                                            
  Local services               $  875,762  $  95,197  $  780,565   $ (29,019)     -4%  $  809,584   $(20,101)     -2% $  829,685
  Data and internet services      543,764     58,934     484,830      60,621      14%     424,209     58,596      16%    365,613
  Access services                 479,462     70,235     409,227     (18,732)     -4%     427,959     (3,380)     -1%    431,339
  Long distance services          180,525     27,070     153,455         183       0%     153,272    (16,224)    -10%    169,496
  Directory services              114,586      1,264     113,322        (816)     -1%     114,138      1,046       1%    113,092
  Other                            93,916     13,908      80,008     (16,197)    -17%      96,205    (11,611)    -11%    107,816
                               ---------- ---------- -----------   ----------          -----------  ---------         ----------
                               $2,288,015  $ 266,608  $2,021,407   $  (3,960)      0%  $2,025,367   $  8,326       0% $2,017,041
                               ========== ========== ===========   ==========          ===========  =========         ==========


                                       29



Local Services
Local  services  revenue for the year ended  December 31, 2007  increased  $66.2
million, or 8%, to $875.8 million as compared with the prior year. Excluding the
additional  local services  revenue due to the CTE and GVN acquisitions of $95.2
million,  local services  revenue for the year ended December 31, 2007 decreased
$29.0  million,  or 4%, to $780.6  million as compared with the prior year.  The
loss of  access  lines  accounted  for $28.7  million  of the  decline  in local
revenue,   partially  offset  by  rate  increases  in  Rochester,  New  York  on
residential lines that became effective August of 2006 and 2007.

Local  services  revenue for the year ended  December 31, 2006  decreased  $20.1
million,  or 2%, as compared with the prior year. Local revenue  decreased $25.9
million, primarily due to continued losses of access lines partially offset by a
local rate increase on some of our Rochester  residential access lines effective
August 2006.  2005 reflected a reserve of $4.0 million  associated  with a state
rate of return limitation on earnings.  Enhanced services revenue increased $5.8
million, primarily due to sales of additional feature packages.

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

Data and Internet Services
Data  and  internet  services  revenue  for the year  ended  December  31,  2007
increased  $119.6  million,  or 28%, to $543.8  million as compared to the prior
year. Excluding the additional data and internet services revenue due to the CTE
and GVN  acquisitions of $58.9 million,  data and internet  services revenue for
the years ended December 31, 2007 and 2006 increased $60.6 million,  or 14%, and
$58.6 million, or 16%, respectively,  as compared with the prior year, primarily
due to growth in data and high-speed internet services. As of December 31, 2007,
the number of the Company's high-speed internet subscribers increased by 66,700,
or 17%,  since  December 31,  2006.  Data and internet  services  also  includes
revenue  from data  transmission  services  to other  carriers  and  high-volume
commercial  customers  with  dedicated  high-capacity  circuits  like DS-1's and
DS-3's.  Revenue from these  dedicated  high-capacity  circuits  increased $19.8
million in 2007 and $9.1 million in 2006,  primarily due to growth in the number
of those circuits.

Access Services
Access  services  revenue for the year  ended December 31, 2007  increased $51.5
million, or 12%, to $479.5 million as compared to the prior year.  Excluding the
additional  access services revenue due to the CTE and GVN acquisitions of $70.2
million,  access services revenue for the year ended December 31, 2007 decreased
$18.7 million,  or 5%, as compared with the prior year.  Switched access revenue
of $284.6 million  increased  $21.2  million,  or 8%, as compared with the prior
year,  primarily due to the  settlement in the first quarter of a dispute with a
carrier  resulting  in a  favorable  impact on our  revenue of $38.7  million (a
one-time  event),  partially offset by the impact of a decline in minutes of use
related to access line losses.  Access service revenue includes subsidy payments
we receive from federal and state  agencies.  Subsidy  revenue of $124.7 million
decreased $39.9 million,  primarily due to lower receipts under the Federal High
Cost Fund program  resulting  from our reduced cost structure and an increase in
the  program's  National  Average  Cost  Per  Local  Loop  (NACPL),  along  with
reductions in Universal  Service Fund (USF) surcharges due to the elimination of
high-speed internet units from the USF calculation.

Access  services  revenue for the year ended  December 31, 2006  decreased  $3.4
million,  or 1%,  as  compared  with the prior  year.  Switched  access  revenue
decreased  $13.9 million to $263.4 million.  Approximately  $24.0 million of the
switched access decline was  attributable to a decline in minutes of use related
to access line losses.  This decline was offset by approximately $9.3 million of
disputed  carrier  activity  resolved in the  Company's  favor during the fourth
quarter of 2006.  Subsidy  revenue  increased $10.5 million to $164.6 million in
2006, primarily due to increased receipts from the Federal High Cost Fund due to
higher  costs in the base year,  as well as increased  receipts  from state high
cost funds.

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

                                       30


Long Distance Services
Long distance  services  revenue for the year ended  December 31, 2007 increased
$27.3  million,  or 18%,  to $180.5  million  as  compared  to the  prior  year.
Excluding the additional long distance  services  revenue due to the CTE and GVN
acquisitions of $27.1 million, long distance services revenue for the year ended
December  31, 2007 was  relatively  unchanged  as compared  with the prior year,
despite an increase of 13% in our long  distance  minutes of use.  Long distance
services  revenue for the year ended December 31, 2006 decreased  $16.2 million,
or 10% from 2005, primarily due to a decline in the average rate per minute. Our
long  distance  minutes of use increased  during 2006.  During 2007, we actively
marketed a package of unlimited long distance minutes with our digital phone and
state  unlimited  bundled service  offerings.  The sale of our digital phone and
state unlimited products,  and its associated unlimited minutes, has resulted in
an increase in long distance customers, and the minutes used by those customers.
This has lowered our overall  average rate per minute billed.  Our long distance
minutes of use  increased  during 2007 and 2006,  as compared to the prior years
and,  as noted  below in network  access  expenses,  has  increased  our cost of
services provided.

Our long distance services revenues have remained relatively unchanged,  but may
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.

Directory Services
Directory  services  revenue for the year ended December 31, 2007 increased $0.4
million  to  $114.6  million  as  compared  to the  prior  year.  Excluding  the
additional  directory  services  revenue due to the CTE and GVN  acquisitions of
$1.3 million,  directory  services  revenue for the year ended December 31, 2007
decreased  $0.8  million,  or 1%, as compared  with the prior year with slightly
lower revenues from yellow pages advertising, mainly in Rochester, New York.

Directory  services  revenue for the year ended December 31, 2006 increased $1.0
million,  or 1%, as compared  with the prior year due to growth in yellow  pages
advertising.

Other
Other revenue for the year ended December 31, 2007  decreased  $2.3 million,  or
2%, to $93.9  million as compared to the prior year.  Excluding  the  additional
other  revenue  due to the CTE and GVN  acquisitions  of  $13.9  million,  other
revenue for the year ended December 31, 2007 decreased $16.2 million, or 17%, as
compared with the prior year,  primarily  due to a $9.9 million  increase in bad
debt  expense,  the impact of a $3.4  million  reduction in revenue for our free
video promotions with a multi-year customer commitment in some of our markets, a
decrease in service  activation  billing of $2.5  million and a decrease of $1.8
million in wireless revenue from the Mohave Cellular Limited Partnership.

Other revenue for the year ended December 31, 2006 decreased  $11.6 million,  or
11%, as compared  with the prior year,  primarily due to an increase in bad debt
expense of $7.5 million and decreases of $2.3 million for  promotional  credits,
$1.8 million in sales of customer  premise  equipment  (CPE) and $1.6 million in
"bill and  collect" fee  revenue.  The  decreases  were  partially  offset by an
increase of $2.5 million in cellular  roaming  revenue from the Mohave  Cellular
Limited Partnership.


                       OTHER FINANCIAL AND OPERATING DATA

                                         As of December 31, 2007
                               -----------------------------------------------
                                     As                    Citizens (excluding   %           As of            %
                                  Reported    Acquisitions     CTE and GVN)    Change   December 31, 2006   Change    2005
                               ---------------------------------------------------------------------------------------------
                                                                                             
Access lines                        2,431,676     435,438         1,996,238      -6%        2,126,574       -5%   2,237,539
High-speed internet (HSI)
   subscribers                        523,845      63,971           459,874      17%          393,184       24%     318,096
Video subscribers                      93,596       9,080            84,516      34%           62,851       94%      32,326
Long distance subscribers           1,569,620     197,632         1,371,988      -1%        1,382,411        0%   1,381,238

                                   For the year ended December 31, 2007
                               -----------------------------------------------
                                     As                    Citizens (excluding     %     For the year ended     %
                                  Reported    Acquisitions     CTE and GVN)     Change    December 31, 2006   Change  2005
                               ---------------------------------------------------------------------------------------------
Switched access minutes of
  use (in millions)                    10,592       1,186             9,406      -8%           10,227       -9%     11,226
Average monthly revenue per
  average access line             N/A           N/A          $        81.50 *     6%        $   77.25        5%   $  73.39



* For the year ended  December  31,  2007,  the  calculation  includes the $38.7
million  favorable  impact from the first quarter 2007  settlement of a switched
access dispute.  The amount is $79.94 without the $38.7 million favorable impact
from the settlement.

                                       31



                             NETWORK ACCESS EXPENSES

                                                          2007                                        2006               2005
                                ----------------------------------------------------- ------------------------------- ----------
                                                        Citizens
($ in thousands)                   As                  (excluding
----------------                Reported  Acquisitions CTE and GVN) $ Change  % Change    Amount    $ Change  % Change   Amount
                                --------- ------------ ----------- ------------------- ----------- ------------------- ---------
                                                                                            
Network access                  $ 228,242  $ 35,781    $ 192,461    $ 21,214      12%   $ 171,247   $ 14,425       9%  $ 156,822


Network access
Consolidated  network  access  expenses  for the year ended  December  31,  2007
increased $57.0 million, or 33%, to $228.2 million as compared to the prior year
($35.8 million of which was  attributable to our 2007  acquisitions).  Excluding
the additional  network access expenses due to the 2007  acquisitions of CTE and
GVN,  network  access  expenses  for the years ended  December 31, 2007 and 2006
increased  $21.2  million and $14.4  million,  or 12% and 9%,  respectively,  as
compared with the prior year.  The increases in network costs for 2007 and 2006,
are  primarily  due to  increasing  rates and usage related to our long distance
product and our data backbone.  Additionally, in the fourth quarters of 2007 and
2006, we expensed $11.4 million and $9.7 million,  respectively,  of promotional
costs  associated  with  fourth  quarter  high-speed  internet  promotions  that
subsidized the cost of a new personal  computer or a new digital camera in 2007,
and a new personal  computer in 2006,  provided to customers that entered into a
multi-year  commitment for certain bundled services.  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. A decline in expenses associated with
access line losses, has offset some of the increase.


                            OTHER OPERATING EXPENSES
                                                          2007                                     2006                 2005
                                ----------------------------------------------------- ------------------------------- ----------
                                                         Citizens
($ in thousands)                   As                  (excluding
----------------                Reported  Acquisitions CTE and GVN) $ Change  % Change    Amount    $ Change  % Change   Amount
                                ---------  ----------- ----------- ------------------- ----------- ------------------- ---------
                                                                                            
Wage and benefit expenses       $381,326   $ 28,907    $ 352,419   $  (6,408)     -2%   $ 358,827  $ (23,841)     -6%  $ 382,668
Severance and early retirement
  costs                           13,874          -       13,874       6,681      93%       7,193        212       3%      6,981
Stock based compensation           9,022          -        9,022      (1,318)    -13%      10,340      1,913      23%      8,427
All other operating expenses     404,279     72,086 *    332,193     (24,590)     -7%     356,783      3,812       1%    352,971
                                ---------  ---------  -----------  ----------          ----------- ----------          ---------
                                $808,501   $100,993    $ 707,508   $ (25,635)     -3%   $ 733,143  $ (17,904)     -2%  $ 751,047
                                =========  =========  ===========  ==========          =========== ==========          =========

*  Includes  $33.0  million  of  common  corporate  costs  allocated  to the CTE
operations during 2007.

Consolidated  other  operating  expenses  for the year ended  December  31, 2007
increased  $75.4  million,  or 10%,  to $808.5  million as compared to the prior
year,  primarily  the  result  of our 2007  acquisitions  of CTE and GVN.  Other
operating expenses were impacted as follows:

Wage and benefit expenses
Wage and benefit  expenses for the year ended December 31, 2007 increased  $22.5
million,  or 6%, to $381.3 million as compared to the prior year.  Excluding the
additional  wage and benefit  expenses  due to the CTE and GVN  acquisitions  of
$28.9  million,  wage and benefit  expenses for the year ended December 31, 2007
decreased $6.4 million, or 2%, as compared with the prior year, primarily due to
headcount reductions and associated decreases in compensation and benefit costs.

Wage and benefit  expenses for the year ended December 31, 2006 decreased  $23.8
million,  or 6%, as compared  with the prior year,  primarily  due to  headcount
reductions,  and associated decreases in compensation and benefits, and improved
expense control in benefit costs.

Included in our "As  Reported"  wage and  benefit  expenses is pension and other
postretirement  benefit expenses. The amounts for 2007 include the costs for our
recently  acquired  Commonwealth  plans and  reflect  the  positive  impact of a
pension  curtailment gain of $14.4 million,  resulting from the freeze placed on
certain pension benefits of the former Commonwealth  non-union employees.  Based
on current  assumptions and plan asset values,  we estimate that our pension and
other  postretirement  benefit  expenses  (which  were  $8.8  million  in  2007,
including  the costs  associated  with the  Commonwealth  plans,  except for the
pension  curtailment gain of $14.4 million),  will be approximately $5.0 million
to $10.0 million in 2008, and that no  contribution  will be required to be made
by us to the pension plan in 2008. No contribution was made to our pension plans
during  2007.  In future  periods,  if the value of our pension  assets  decline
and/or projected  benefit costs increase,  we may have increased  pension and/or
postretirement  expenses.  Also, effective December 31, 2007, the CTE Employees'
Pension Plan was merged into the Citizens Pension Plan.

                                       32


Severance and early retirement costs
Severance  and early  retirement  costs for the year  ended  December  31,  2007
increased $6.7 million,  or 93%, as compared with the prior year,  primarily due
to a third quarter  charge of  approximately  $12.1  million  related to ongoing
initiatives to enhance customer service, streamline operations and reduce costs.
Approximately  120 positions  have been  eliminated as part of that  initiative,
most of which have been filled by new employees at our  remaining  call centers.
In addition,  approximately 50 field operations  employees agreed to participate
in an early  retirement  program  and  another  30  employees  from a variety of
functions have left the Company.

Severance  and early  retirement  costs for the year  ending  December  31, 2006
increased slightly from the prior year.

Stock based compensation
Stock based  compensation  for the year ended  December 31, 2007  decreased $1.3
million, or 13%, as compared with the prior year due to reduced costs associated
with stock options, since we have fewer stock option grants that remain unvested
compared to 2006.

Stock based  compensation  for the year ended  December 31, 2006  increased $1.9
million,  or 23%, as  compared  with the prior year due to  expensing  the cost,
which  began in 2006,  of the  unvested  portion of  outstanding  stock  options
pursuant to SFAS No. 123R.

All other operating expenses
All other  operating  expenses for the year ended  December  31, 2007  increased
$47.5  million,  or 13%,  to $404.3  million  as  compared  to the  prior  year.
Excluding the additional  expenses due to the CTE and GVN  acquisitions of $72.1
million,  all other  operating  expenses  for the year ended  December  31, 2007
decreased $24.6 million,  or 7%, as compared with the prior year,  primarily due
to the  allocation of common  corporate  costs over a larger base of operations,
which now includes Commonwealth.  Our purchase of Commonwealth has enabled us to
realize cost savings by leveraging our centralized back office, customer service
and administrative support functions over a larger customer base.  Additionally,
our USF  contribution  rate and PUC fees  decreased  from the prior year period,
resulting  in a  reduction  in costs of $13.1  million in 2007.  An  increase in
consulting  and other  outside  services  of $11.7  million  for the year  ended
December 31, 2007 offset some of the decrease in expenses noted above.

All other operating expenses for the year ended December 31, 2006 increased $3.8
million,  or 1%, as  compared  with the prior year,  primarily  due to sales and
marketing  expenses  that  increased due to a  competitive  environment  and the
launch of new products.


                      DEPRECIATION AND AMORTIZATION EXPENSE

                                                2007                                        2006                   2005
                         ------------------------------------------------------ --------------------------------  ---------
                                                  Citizens
($ in thousands)            As                   (excluding
----------------          Reported  Acquisitions CTE and GVN) $ Change  % Change    Amount    $ Change  % Change   Amount
                         ---------- -----------  ----------  ------------------- ----------- -------------------  ---------
                                                                                       
Depreciation expense     $ 374,435   $ 45,289    $ 329,146    $ (20,961)     -6%   $ 350,107  $ (43,719)   -11%   $ 393,826
Amortization expense       171,421     45,042 *    126,379           (1)      0%     126,380          2      0%     126,378
                         ---------- ----------   ----------   ----------          ----------- ----------          ---------
                         $ 545,856   $ 90,331    $ 455,525    $ (20,962)     -4%   $ 476,487  $ (43,717)    -8%   $ 520,204
                         ========== ==========   ==========   ==========          =========== ==========          =========

* Represents  amortization  expense related to the customer base acquired in the
CTE and GVN acquisitions, and the Commonwealth trade name. Our assessment of the
value of the customer base and trade name, and associated  expected useful life,
are based upon independent appraisal.

Consolidated  depreciation and amortization  expense for the year ended December
31, 2007 increased  $69.4 million,  or 15%, to $545.9 million as compared to the
prior year as a result of our 2007  acquisitions  of CTE and GVN.  Excluding the
impact  of our 2007  acquisitions,  depreciation  expense  for the  years  ended
December 31, 2007 and 2006 decreased $21.0 million, or 6%, and $43.7 million, or
11%, respectively, as compared with the prior years due to a declining net asset
base  partially  offset by  changes  in the  remaining  useful  lives of certain
assets.  An independent  study updating the estimated  remaining useful lives of
our plant assets is  performed  annually.  We adopted the lives  proposed in the
study  effective  October 1, 2007. Our "composite  depreciation  rate" increased
from 5.25% to 5.45% as a result of the study. We anticipate depreciation expense
of approximately $350.0 million to $370.0 million for 2008.

                                       33




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

                                                    2007                                     2006                   2005
                         ------------------------------------------------------ --------------------------------  ---------
                                                  Citizens
($ in thousands)            As                    (excluding
----------------          Reported  Acquisitions CTE and GVN) $ Change  % Change    Amount    $ Change  % Change   Amount
                         ---------- ------------  ----------  ------------------- ----------- ------------------  ---------
                                                                                       
Investment income        $  35,781   $    402    $  35,379    $ (44,057)    -55%   $  79,436   $ 67,213    550%   $  12,223
Other income (loss), net $ (17,833)  $  4,978    $ (22,811)   $ (25,818)   -859%   $   3,007   $  2,251    298%   $     756
Interest expense         $ 380,696   $   (260)   $ 380,956    $  44,510      13%   $ 336,446   $ (2,289)    -1%   $ 338,735
Income tax expense       $ 128,014   $ 27,013    $ 101,001    $ (35,478)    -26%   $ 136,479   $ 61,209     81%   $  75,270


Investment Income
Investment  income for the year ended December 31, 2007 decreased $43.7 million,
or 55%, to $35.8 million as compared to the prior year. Excluding the investment
income due to the CTE and GVN  acquisitions of $0.4 million,  investment  income
for the year ended December 31, 2007 decreased  $44.1 million,  as compared with
the prior year,  primarily due to the $64.6 million in proceeds received in 2006
from the RTB liquidation  and  dissolution,  partially  offset by an increase of
$10.8 million in income from  short-term  investments of cash and lower minority
interest in joint ventures of $2.3 million.

We borrowed $550.0 million in December 2006 in anticipation of the  Commonwealth
acquisition  in 2007.  Our average  cash  balance was $594.2  million and $429.5
million for the years ended December 31, 2007 and 2006, respectively.

Investment  income for the year ended December 31, 2006 increased $67.2 million,
as compared with the prior year, primarily due to an increase of $6.4 million in
income from higher cash balances  during the year arising from the $64.6 million
of cash  received  from the  liquidation  and  dissolution  of the RTB (and gain
recognized of $61.4 million),  the $255.3 million in cash received from the sale
of ELI and the postponement of our stock repurchase and debt repurchase programs
during  the  second  half  of  2006  in  connection   with  our  acquisition  of
Commonwealth.

Other Income (Loss), net
Other income (loss),  net for the year ended  December 31, 2007 decreased  $20.8
million to ($17.8)  million as compared to the prior year.  Excluding  the other
income due to the CTE and GVN acquisitions of $5.0 million, other income (loss),
net for the year ended  December  31, 2007  decreased  $25.8  million to ($22.8)
million as compared to prior year,  primarily  due to the premium  paid of $18.2
million on the early  retirement  of debt  during  2007 and a bridge loan fee of
$4.1 million.

Other income  (loss),  net for the year ended  December 31, 2006  increased $2.3
million,  as compared  to the prior  year.  Other  income  (loss),  net for 2006
consists primarily of insurance proceeds of $4.2 million, a loss of $2.4 million
on the exchange of debt,  an expense of $1.0 million for legal matters and gains
recognized  on the  extinguishment  of  approximately  $3.5  million of retained
liabilities of our disposed water properties.

Interest Expense
Interest  expense for the year ended December 31, 2007 increased  $44.5 million,
or 13%, to $381.0  million as compared  with the prior  year,  primarily  due to
$637.6 million of higher average debt resulting from financing the  Commonwealth
acquisition.  Our composite  average  borrowing rate for the year ended December
31, 2007, as compared with the prior year was 18 basis points lower,  decreasing
from 8.12% to 7.94%.

Interest expense for the year ended December 31, 2006 decreased $2.3 million, or
1%, as compared  with the prior year,  primarily  due to slightly  lower average
debt levels,  partially  offset by higher short term interest rates that we paid
on our swap  agreements  ($550.0  million in  principal  amount  was  swapped to
floating rate at December 31, 2006).  Our composite  average  borrowing rate for
the year ended  December 31, 2006,  as compared with the prior year was 18 basis
points higher, increasing from 7.94% to 8.12%.

Our average debt outstanding was $4,834.5 million, $4,196.9 million and $4,260.8
million for the years ended December 31, 2007, 2006 and 2005.

Income Tax Expense
Income tax expense for the year ended December 31, 2007 decreased $35.5 million,
or 26%, as compared  with the prior  year,  primarily  due to changes in taxable
income.  The overall  effective  tax rate for 2007 was 37.4% as compared with an
effective tax rate of 34.9% for 2006. The Company's  overall  effective tax rate
increased  in 2007 mainly due to changes in permanent  difference  items and tax
contingencies.

                                       34


We paid $54.4  million in cash taxes during 2007,  an increase of $49.0  million
over 2006,  reflecting the  utilization of our tax loss  carryforwards  in prior
years. We expect to pay approximately  $130.0 million to $140.0 million in 2008.
Our 2008 cash tax estimate does not reflect the impact of the "Economic Stimulus
Act of 2008," which we are currently evaluating.

Income taxes for the year ended  December 31, 2006 increased  $61.2 million,  as
compared with the prior year,  primarily due to changes in taxable  income.  The
effective tax rate for 2006 was 34.9%, as compared with an effective tax rate of
28.6% for 2005. We utilized a substantial  amount of tax loss carryforwards as a
result of the sale of ELI and receipt of RTB proceeds in 2006.

                             DISCONTINUED OPERATIONS

($ in thousands)                       2007       2006        2005
----------------                     ---------- ---------- -----------
                                      Amount     Amount      Amount
                                     ---------- ---------- -----------
Revenue                                 $ -     $ 100,612   $ 163,768
Operating income                        $ -     $  27,882   $  22,969
Income taxes                            $ -     $  11,583   $   9,519
Net income                              $ -     $  18,912   $  13,266
Gain on disposal of ELI and CCUSA,
   net of tax                           $ -     $  71,635   $   1,167

On July 31, 2006, we sold our CLEC business,  Electric Lightwave,  LLC (ELI) for
$255.3 million  (including the sale of associated  real estate) in cash plus the
assumption  of  approximately  $4.0  million in capital  lease  obligations.  We
recognized a pre-tax gain on the sale of ELI of  approximately  $116.7  million.
Our after-tax gain on the sale was $71.6  million.  Our cash liability for taxes
as a result of the sale was approximately $5.0 million due to the utilization of
existing tax net operating losses on both the Federal and state level.

On March 15, 2005, we completed the sale of CCUSA for $43.6 million in cash. 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 assets sold.

Item 7A.  Quantitative and Qualitative Disclosures about Market Risk
          ----------------------------------------------------------

Disclosure of primary market risks and how they are managed
We are exposed to market risk in the normal  course of our  business  operations
due to ongoing investing and funding activities, including those associated with
our pension assets.  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 includes  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,  all but $148.5  million 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.  A  hypothetical  10% 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 December 31,  2007,  a near-term  change in
interest rates would not materially affect our consolidated  financial position,
results of operations or cash flows.

In order to manage our  interest  expense,  we entered into  interest  rate swap
agreements.  Under  the  terms  of  the  agreements,  which  qualify  for  hedge
accounting,  we made  semi-annual,  floating interest rate payments based on six
month LIBOR and received a fixed rate on the  notional  amount.  The  underlying
variable  rate for these  interest  rate swaps is set in arrears.  For the years
ended December 31, 2007 and 2006, the net cash interest  payment  resulting from
these interest rate swaps totaled  approximately  $2.4 million and $4.2 million,
respectively.

                                       35


On January 15, 2008,  we  terminated  all of our interest  rate swap  agreements
representing $400.0 million notional amount of indebtedness  associated with our
Senior  Notes  due in 2011 and  2013.  We  received  cash  proceeds  on the swap
terminations of approximately $15.5 million in January 2008.

Sensitivity analysis of interest rate exposure
At December 31, 2007,  the fair value of our long-term  debt was estimated to be
approximately $4.8 billion, based on our overall weighted average borrowing rate
of 7.94% and our overall  weighted  average  maturity of approximately 13 years.
There has been no material change in the weighted average maturity applicable to
our obligations since December 31, 2006.

Our long-term debt as of December 31, 2007 was approximately 97% fixed rate debt
with minimal  exposure to interest  rate changes  after the  termination  of our
remaining interest rate swap agreements on January 15, 2008.

Equity Price Exposure

Our exposure to market  risks for changes in security  prices as of December 31,
2007 is  limited  to our  pension  assets  of $822.2  million.  We have no other
security investments of any material amount.

Item 8.   Financial Statements and Supplementary Data
          -------------------------------------------

The following documents are filed as part of this Report:

     1.   Financial Statements, See Index on page F-1.

     2.   Supplementary  Data,  Quarterly  Financial  Data  is  included  in the
          Financial Statements (see 1. above).

Item 9.   Changes in and Disagreements with Accountants on Accounting and
          ---------------------------------------------------------------
          Financial Disclosure
          --------------------

None.

                                       36


Item 9A.  Controls and Procedures
          -----------------------

(i)  Disclosure Controls and Procedures
     We  carried  out  an  evaluation,   under  the  supervision  and  with  the
     participation of our management,  including our principal executive officer
     and principal financial officer,  regarding the effectiveness of the design
     and operation of our disclosure  controls and  procedures.  Based upon this
     evaluation, and taking into account a failure to file one interim report on
     Form 8-K (for  execution of a credit  agreement  that was  described in the
     immediately  succeeding  Form  10-Q) as well as to report  in our  periodic
     reports on Form 10-Q the  unregistered  sales of shares to  participants in
     the  Commonwealth  Builder  401(k) Plan as  described  in Item 5(a) of this
     Report,  our principal  executive  officer and principal  financial officer
     concluded, as of the end of the period covered by this report, December 31,
     2007, that our disclosure  controls and procedures  were not effective.  We
     have taken steps to improve these  controls and believe that as of the date
     of this report, our disclosure controls and procedures are effective.

(ii) Internal Control Over Financial Reporting
     (a) Management's annual report on internal control over financial reporting
     Our management report on internal control over financial reporting appears
     on page F-2.
     (b) Report of registered public accounting firm
     The report of KPMG LLP, our independent registered public accounting firm,
     on internal control over financial reporting appears on page F-4.
     (c) Changes in internal control over financial reporting
     We reviewed our internal control over financial reporting at December 31,
     2007. There has been no change in our internal control over financial
     reporting identified in an evaluation thereof that occurred during the last
     fiscal quarter of 2007 that materially affected or is reasonably likely to
     materially affect our internal control over financial reporting.

Item 9B.   Other Information
           -----------------

None.

                                       37

                                    PART III
                                    --------

Item 10.  Directors, Executive Officers and Corporate Governance
          ------------------------------------------------------

The  information  required by this Item is  incorporated  by reference  from our
definitive  proxy  statement for the 2008 Annual Meeting of  Stockholders  to be
filed with the SEC pursuant to Regulation 14A within 120 days after December 31,
2007.  See  "Executive  Officers  of the  Registrant"  in Part I of this  Report
following Item 4 for information relating to executive officers.

Item 11.  Executive Compensation
          ----------------------

The  information  required by this Item is  incorporated  by reference  from our
definitive  proxy  statement for the 2008 Annual Meeting of  Stockholders  to be
filed with the SEC pursuant to Regulation 14A within 120 days after December 31,
2007.

Item 12.  Security Ownership of Certain Beneficial Owners and Management and
          ------------------------------------------------------------------
          Related Stockholder Matters
          ---------------------------

The  information  required by this Item is  incorporated  by reference  from our
definitive  proxy  statement for the 2008 Annual Meeting of  Stockholders  to be
filed with the SEC pursuant to Regulation 14A within 120 days after December 31,
2007.

Item 13.  Certain Relationships and Related Transactions, and Director
          ------------------------------------------------------------
          Independence
          ------------

The  information  required by this Item is  incorporated  by reference  from our
definitive  proxy  statement for the 2008 Annual Meeting of  Stockholders  to be
filed with the SEC pursuant to Regulation 14A within 120 days after December 31,
2007.

Item 14.   Principal Accountant Fees and Services
           --------------------------------------

The  information  required by this Item is  incorporated  by reference  from our
definitive  proxy  statement for the 2008 Annual Meeting of  Stockholders  to be
filed with the SEC pursuant to Regulation 14A within 120 days after December 31,
2007.

                                     PART IV
                                     --------

Item 15.  Exhibits and Financial Statement Schedules
          ------------------------------------------

           List of Documents Filed as a Part of This Report:

               (1)  Index to Consolidated Financial Statements:

Reports of Independent Registered Public Accounting Firm

Consolidated Balance Sheets as of December 31, 2007 and 2006

Consolidated Statements of Operations for the years ended
   December 31, 2007, 2006 and 2005

Consolidated Statements of Shareholders' Equity for the years ended
   December 31, 2007, 2006 and 2005

Consolidated Statements of Comprehensive Income for the years ended
   December 31, 2007, 2006 and 2005

Consolidated Statements of Cash Flows for the years ended
   December 31, 2007, 2006 and 2005

Notes to Consolidated Financial Statements

All other  schedules  have been  omitted  because the  required  information  is
included in the consolidated  financial  statements or the notes thereto,  or is
not applicable or required.

                                       38

                (2)   Index to Exhibits:

All documents  referenced  below were filed pursuant to the Securities  Exchange
Act of 1934 by Citizens  Communications  Company, file number 001-11001,  unless
otherwise indicated.

Exhibit
  No.          Description
-------        -----------
3.1            Restated Certificate of Incorporation of Citizens  Communications
               Company, (filed as Exhibit 3.200.1 to the Company's  Quarterly
               Report on Form 10-Q for the fiscal quarter ended June 30, 2000).*
3.2            By-laws  of  Citizens Communications Company, as  amended  (filed
               as Exhibit 99.2 to the Company's Current Report on Form 8-K filed
               on May 31, 2006).*
4.1            Rights  Agreement,  dated as of March 6, 2002,  between  Citizens
               Communications  Company and Mellon  Investor  Services,  LLC,  as
               Rights  Agent  (filed  as  Exhibit  1 to the  Company's
               Registration Statement on Form 8-A filed on March 22, 2002).*
4.2            Amendment  No. 1 to Rights  Agreement, dated  as of  January  16,
               2003,  between  Citizens  Communications  Company and Mellon
               Investor  Services  LLC, as Rights Agent (filed as Exhibit
               1.1 to the Company's Registration Statement on Form 8-A/A, dated
               January 16, 2003).*
4.3            Indenture of Securities, dated as of August 15, 1991, between
               Citizens Communications Company (f/k/a Citizens Utilities
               Company) and JPMorgan Chase Bank, N.A. (as successor to Chemical
               Bank), as Trustee (the "August 1991 Indenture") (filed as Exhibit
               4.100.1 to the Company's Quarterly Report on Form 10-Q for the
               fiscal quarter ended September 30, 1991).*
4.4            Fourth Supplemental Indenture to the August 1991 Indenture, dated
               October 1, 1994, between Citizens Communications Company (f/k/a
               Citizens Utilities Company) and JPMorgan Chase Bank, N.A. (as
               successor to Chemical Bank), as Trustee (filed as Exhibit 4.100.7
               to the Company Current Report on Form 8-K filed on January 3,
               1995).*
4.5            Fifth  Supplemental  Indenture  to the  August  1991  Indenture,
               dated as of June  15,  1995, between  Citizens  Communications
               Company  (f/k/a  Citizens  Utilities  Company) and JPMorgan
               Chase Bank,  N.A. (as successor to Chemical  Bank),  as Trustee
               (filed as Exhibit  4.100.8 to the  Company's  Current  Report on
               Form 8-K  filed on March 29,  1996  (the  "March  29,  1996
               8-K")).*
4.6            Sixth  Supplemental  Indenture  to the August 1991  Indenture,
               dated as of October 15,  1995, between  Citizens  Communications
               Company  (f/k/a  Citizens  Utilities  Company) and JPMorgan
               Chase Bank,  N.A. (as successor to Chemical  Bank),  as Trustee
               (filed as Exhibit  4.100.9 to the March 29, 1996 8-K).*
4.7            Seventh Supplemental Indenture to the August 1991 Indenture,
               dated as of June 1, 1996, between Citizens Communications Company
               (f/k/a Citizens Utilities Company) and JPMorgan Chase Bank, N.A.
               (as successor to Chemical Bank), as Trustee (filed as Exhibit
               4.100.11 to the Company's Annual Report on Form 10-K for the year
               ended December 31, 1996 (the "1996 10-K")).*
4.8            Eighth  Supplemental  Indenture  to the August 1991  Indenture,
               dated as of December 1, 1996, between  Citizens  Communications
               Company  (f/k/a  Citizens  Utilities  Company) and JPMorgan
               Chase Bank,  N.A. (as successor to Chemical  Bank),  as Trustee
               (filed as Exhibit  4.100.12 to the 1996 10-K).*
4.9            Amended  and  Restated  Declaration of Trust dated as of January
               15,  1996,  of  Citizens Utilities  Trust (filed as Exhibit
               4.200.4 to the Company's  Form 8-K Current Report filed on
               May 28, 1996 (the "May 28, 1996 8-K")).*
4.10           Convertible  Preferred  Security  Certificate  (filed as Exhibit
               A-1 to Exhibit 4.200.4 to the  May 28, 1996 8-K).*
4.11           Amended and Restated  Limited  Partnership  Agreement dated as of
               January 15, 1996 of Citizens Utilities Capital L.P. (filed as
               Exhibit 4.200.6 to the May 28, 1996 8-K).*
4.12           Partnership  Preferred  Security  Certificate  (filed as Annex A
               to Exhibit 4.200.6 to the May 28, 1996 8-K).*
4.13           Convertible Preferred Securities Guarantee Agreement dated as of
               January 15, 1996 between Citizens Communications Company (f/k/a
               Citizens Utilities Company) and JPMorgan Chase Bank, N.A. (as
               successor to Chemical Bank), as guarantee trustee (filed as
               Exhibit 4.200.8 to the May 28, 1996 8-K).*
4.14           Partnership Preferred Securities Guarantee Agreement dated as of
               January 15, 1996 between Citizens Communications Company (f/k/a
               Citizens Utilities Company) and JPMorgan Chase Bank, N.A. (as
               successor to Chemical Bank), as guarantee trustee (filed as
               Exhibit 4.200.9 to the May 28, 1996 8-K).*
4.15           Letter of Representations dated January 18, 1996, from Citizens
               Communications Company (f/k/a Citizens Utilities Company) and
               JPMorgan Chase Bank, N.A. (as successor to Chemical Bank), as
               trustee, to DTC, for deposit of Convertible Preferred Securities
               with DTC (filed as Exhibit 4.200.10 to the May 28, 1996 8-K).*

----------------------
*Incorporated by reference.
                                       39

4.16           Indenture,  dated as of January 15,  1996,  between  Citizens
               Communications  Company  (f/k/a Citizens  Utilities  Company) and
               JPMorgan Chase Bank,  N.A. (as successor to Chemical  Bank),
               as indenture  trustee (the "January 1996 Indenture")  (filed as
               Exhibit 4.200.1 to the May 28, 1996 8-K ).*
4.17           First  Supplemental  Indenture  to the January 1996  Indenture,
               dated as of January 15, 1996, between  Citizens  Communications
               Company  (f/k/a  Citizens  Utilities  Company) and JPMorgan
               Chase Bank,  N.A. (as successor to Chemical Bank),  as indenture
               trustee  (including the form  of note attached thereto) (filed as
               Exhibit 4.200.2 to the May 28, 1996 8-K).*
4.18           Senior  Indenture,  dated as of May 23,  2001,  between  Citizens
               Communications Company and JPMorgan Chase Bank, N.A.(as successor
               to The Chase  Manhattan  Bank),  as trustee (the "May
               2001  Indenture")  (filed as Exhibit 4.1 to the Company's Current
               Report on Form 8-K filed on May 24, 2001 8-K (the "May 24, 2001
               8-K")).*
4.19           Form of Senior Note due 2011 (filed as Exhibit 4.4 to the May 24,
               2001 8-K).*
4.20           Third  Supplemental  Indenture  to the May 2001  Indenture, dated
               as of  November  12,  2004, between Citizens Communications and
               JPMorgan Chase Bank, N.A.(filed as Exhibit 4.1 to the Company's
               Current Report on Form 8-K filed on November 12, 2004 (the
               "November 12, 2004 8-K")).*
4.21           Form of Senior  Note due 2013  (filed as Exhibit A to Exhibit
               4.1 to the  November  12,  2004 8-K).*
4.22           Indenture,  dated as of August 16, 2001, between Citizens
               Communications Company and JPMorgan  Chase Bank,  N.A. (as
               successor to The Chase Manhattan  Bank), as Trustee  (including
               the form of note attached  thereto)  (filed as Exhibit 4.1 of the
               Company's  Current Report on Form 8-K filed on August 22, 2001).*
4.23           Indenture,  dated as of December 22, 2006,  between  Citizens
               Communications  Company and The  Bank of New York,  as Trustee
               (filed as Exhibit 4.1 to the Company's  Current  Report on Form
               8-K filed on December 29, 2006).*
4.24           First Supplemental Indenture, dated March 8, 2007, among
               Commonwealth Telephone Enterprises, Inc., Citizens Communications
               Company and The Bank of New York, as Trustee. (filed as Exhibit
               10.1 to the Company's Current Report on Form 8-K filed on March
               9, 2007 (the "March 9, 2007 8-K")).*
4.25           First Supplemental Indenture,  dated March 8, 2007, among
               Commonwealth Telephone Enterprises, Inc., Citizens Communications
               Company  and The Bank of New  York,  as  Trustee.  (filed as
               Exhibit 10.2 to the March 9, 2007 8-K).*
4.26           Indenture dated as of March 23, 2007 by and between Citizens
               Communications  Company and The Bank of New York with  respect to
               the 6.625%  Senior  Notes due 2015  (including  the form of
               such note attached  thereto)  (filed as Exhibit 4.1 to the
               Company's  Current  Report on Form 8-K filed on March 27, 2007
               (the "March 27, 2007 8-K")).*
4.27           Indenture dated as of March 23, 2007 by and between Citizens
               Communications  Company and The  Bank of New York with  respect
               to the 7.125%  Senior  Notes due 2019  (including  the form of
               such note attached thereto) (filed as Exhibit 4.2 to the March
               27, 2007 8-K).*
10.1           Loan  Agreement   between  Citizens   Communications   Company
               and  Rural  Telephone  Finance Cooperative for  $200,000,000
               dated October 24, 2001 (filed as Exhibit 10.39 to the Company's
               Quarterly Report on Form 10-Q for the fiscal quarter ended
               September 30, 2001).*
10.2           Amendment  No.  1,  dated  as  of  March  31,  2003,  to  Loan
               Agreement   between   Citizens  Communications  Company and Rural
               Telephone Finance  Cooperative (filed as Exhibit 10.1 to the
               Company's Quarterly Report on Form 10-Q for the fiscal quarter
               ended March 31, 2003).*
10.3           Credit Agreement, dated as of December 6, 2006, among Citizens
               Communications Company, as the Borrower, and CoBank, ACB, as the
               Administrative Agent, the Lead Arranger and a Lender, and the
               other Lenders referred to therein (filed as Exhibit 10.1 to the
               Company's Current Report on Form 8-K filed on December 7, 2006).*
10.4           Loan Agreement, dated as of March 8, 2007, among Citizens
               Communications Company, as borrower, the Lenders listed therein,
               Citicorp North America, Inc., as Administrative Agent, and
               Citigroup Global Markets Inc., Credit Suisse Securities (USA) LLC
               and J.P. Morgan Securities Inc. as Joint-Lead Arrangers and Joint
               Book-Running Managers. (filed as Exhibit 10.3 to the March 9,
               2007 8-K).*
10.5           Credit  Agreement,  dated as of May 18,  2007,  among  Citizens
               Communications  Company,  the lenders party  thereto and Deutsche
               Bank AG New York Branch,  as  Administrative  Agent,  and
               Deutsche Bank Securities Inc., as Sole Lead Arranger and
               Bookrunner.
10.6           Amended and  Restated  Non-Employee  Directors'  Deferred  Fee
               Equity Plan dated as of May 18, 2004 (filed as Exhibit  10.1.2 to
               the Company's  Quarterly  Report on Form 10-Q for the fiscal
               quarter ended June 30, 2004 (the "2nd Quarter 2004 10-Q")).*
10.7           Amendment No. 1 to the Amended and Restated  Non-Employee
               Directors' Deferred Fee Equity Plan (filed as Exhibit  10.2 to
               the  Company's  Current Report on Form 8-K filed on  December 20,
               2005).*
                                       40

10.8           Non-Employee  Directors'  Equity  Incentive  Plan (filed as
               Appendix B to the Company's  Proxy Statement dated April 17,
               2006).*
10.9           Separation Agreement between Citizens Communications Company and
               Leonard Tow effective July 10, 2004 (filed as Exhibit 10.2.4 of
               the 2nd Quarter 2004 10-Q).*
10.10          Citizens  Executive  Deferred  Savings Plan dated  January 1,
               1996 (filed as Exhibit  10.19 to the  Company's  Annual  Report
               on Form 10-K for the year ended  December  31,  1999 (the "1999
               10-K")).*
10.11          1996 Equity  Incentive Plan (filed as Appendix A to the Company's
               Proxy Statement dated March 29, 1996).*
10.12          Amendment to 1996 Equity  Incentive Plan (filed as Exhibit B to
               the Company's  Proxy Statement dated March 28, 1997).*
10.13          Amendment to 1996 Equity Incentive Plan (effective March 4, 2005)
               (filed as Exhibit 10.1 to the Company's Quarterly Report on Form
               10-Q for the fiscal quarter ended March 31, 2005). *
10.14          2008 Citizens  Incentive  Plan (filed as Appendix A to the
               Company's  Proxy  Statement  dated  April 10, 2007).*
10.15          Amended and Restated 2000 Citizens Communications Company Equity
               Incentive Plan, as amended May 18, 2007 (filed as Appendix B to
               the Company's Proxy Statement dated April 10, 2007).*
10.16          Employment Agreement between Citizens Communications Company and
               Mary Agnes Wilderotter, effective November 1, 2004 (filed as
               Exhibit 10.16 to the Company's Quarterly Report on Form 10-Q for
               the fiscal quarter ended September 30, 2004 (the "3rd Quarter
               2004 10-Q")).*
10.17          Employment Agreement between Citizens Communications Company and
               Robert Larson, effective September 1, 2004 (filed as Exhibit
               10.18 to the 3rd Quarter 2004 10-Q).*
10.18          Employment  Agreement  between  Citizens  Communications  Company
               and  John H.  Casey,  III, effective  February 15, 2005 (filed as
               Exhibit 10.20 to the  Company's  Annual Report on Form
               10-K for the year ended December 31, 2004 (the "2004 10-K")).*
10.19          Offer of  Employment  Letter  between  Citizens  Communications
               Company  and Peter B. Hayes, effective February 1, 2005 (filed as
               Exhibit 10.23 to the 2004 10-K).*
10.20          Offer of Employment  Letter between Citizens  Communications
               Company and Donald R. Shassian,  effective  March 8, 2006 (filed
               as Exhibit  10.1 to the  Company's  Quarterly  Report on Form
               10-Q for the fiscal quarter ended March 31, 2006).*
10.21          Separation  Agreement  between  Citizens  Communications  Company
               and John H. Casey III dated November 15, 2007.
10.22          Form of arrangement  with named  executive  officers (other than
               CEO) with respect to vesting of restricted stock upon a change-in
               -control.
10.23          Form of Restricted Stock Agreement for CEO.
10.24          Form of Restricted Stock Agreement for named executive officers
               other than CEO.
10.25          Summary of  Compensation  Arrangements  for Named  Executive
               Officers  Outside of Employment Agreements  (filed as Exhibit
               10.1 to the Company's Current Report on Form 8-K filed February
               27, 2008).*
10.26          Summary of Non-Employee Directors' Compensation Arrangements
               Outside of Formal Plans.
10.27          Membership  Interest Purchase Agreement between Citizens
               Communications  Company and Integra Telecom  Holdings,  Inc.
               dated  February  6, 2006  (filed as Exhibit  10.1 to the
               Company's Current Report on Form 8-K filed on February 9, 2006).*
10.28          Agreement  and Plan of Merger  dated as of  September  17, 2006
               among  Commonwealth  Telephone Enterprises,  Inc., Citizens
               Communications Company and CF Merger Corp. (filed as Exhibit 2.1
               to the Company's Current Report on Form 8-K filed on September
               18, 2006).*
10.29          Stock Purchase Agreement, dated as of July 3, 2007, between
               Citizens Communications Company and Country Road Communications
               LLC (filed as Exhibit 2.1 to the Company's Current Report on Form
               8-K filed on July 9, 2007).*
12.1           Computation  of ratio of earnings to fixed charges (this item is
               included  herein for the sole purpose of incorporation by
               reference).
21.1           Subsidiaries of the Registrant.
23.1           Auditors' Consent.
31.1           Certification of Principal  Executive Officer pursuant to Rule
               13a-14(a) under the Securities Exchange Act of 1934 (the "1934
               Act").
31.2           Certification of Principal Financial Officer pursuant to Rule
               13a-14(a) under the 1934 Act.
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 ("SOXA").
32.2           Certification  of Chief  Financial  Officer pursuant to 18 U.S.C.
               Section  1350,  as adopted pursuant to Section 906 of SOXA .

Exhibits 10.6 through 10.26 are management contracts or compensatory plans or
arrangements.
                                       41




                                   SIGNATURES
                                   ----------

     Pursuant  to the  requirements  of  Section  13 or 15(d) 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/ Mary Agnes Wilderotter
                            ----------------------------
                             Mary Agnes Wilderotter
              Chairman of the Board, President and Chief Executive
                                    Officer

                                February 27, 2008


                                       42



     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities indicated on the 27th day of February 2008.

               Signature                             Title
               ---------                             -----

     /s/ Kathleen Q. Abernathy                      Director
--------------------------------------------
        (Kathleen Q. Abernathy)

     /s/ Leroy T. Barnes, Jr.                       Director
--------------------------------------------
        (Leroy T. Barnes, Jr.)

     /s/ Peter Bynoe                                Director
--------------------------------------------
        (Peter Bynoe)

     /s/ Michael T. Dugan                           Director
--------------------------------------------
        (Michael T. Dugan)

     /s/ Jeri B. Finard                             Director
--------------------------------------------
        (Jeri B. Finard)

     /s/ Lawton Fitt                                Director
--------------------------------------------
        (Lawton Fitt)

     /s/ William Kraus
--------------------------------------------       Director
        (William Kraus)

     /s/ Robert J. Larson                          Senior Vice President and
--------------------------------------------       Chief Accounting Officer
        (Robert J. Larson)


     /s/ Howard L. Schrott                          Director
--------------------------------------------
        (Howard L. Schrott)

     /s/ Larraine D. Segil                          Director
--------------------------------------------
        (Larraine D. Segil)

     /s/ Donald R. Shassian                         Chief Financial Officer
--------------------------------------------
        (Donald R. Shassian)

     /s/ Bradley E. Singer                          Director
--------------------------------------------
        (Bradley E. Singer)

     /s/ David H. Ward                              Director
--------------------------------------------
        (David H. Ward)

     /s/ Myron A. Wick III                          Director
--------------------------------------------
        (Myron A. Wick III)

     /s/ Mary Agnes Wilderotter                     Chairman  of  the  Board,
--------------------------------------------        President and Chief
        (Mary Agnes Wilderotter)                    Executive Officer



                                       43





                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                   Index to Consolidated Financial Statements


Item                                                                                Page
----                                                                                ----

                                                                                 

Management's Report on Internal Control Over Financial Reporting                     F-2

Reports of Independent Registered Public Accounting Firm                             F-3 and F-4

Consolidated Balance Sheets as of December 31, 2007 and 2006                         F-5

Consolidated Statements of Operations for the years ended
   December 31, 2007, 2006 and 2005                                                  F-6

Consolidated Statements of Shareholders' Equity for the years ended
   December 31, 2007, 2006 and 2005                                                  F-7

Consolidated Statements of Comprehensive Income for the years ended
   December 31, 2007, 2006 and 2005                                                  F-7

Consolidated Statements of Cash Flows for the years ended
   December 31, 2007, 2006 and 2005                                                  F-8

Notes to Consolidated Financial Statements                                           F-9


                                      F-1



        Management's Report on Internal Control Over Financial Reporting
        ----------------------------------------------------------------


The Board of Directors and Shareholders
Citizens Communications Company:


The  management  of  Citizens   Communications   Company  and   subsidiaries  is
responsible for  establishing  and maintaining  adequate  internal  control over
financial reporting, as such term is defined in Exchange Act Rules 13a-15(f) and
15d-15(f).

Under the supervision and with the participation of our management, we conducted
an  evaluation  of the  effectiveness  of our internal  control  over  financial
reporting based on the framework in Internal Control-Integrated Framework issued
by the Committee of Sponsoring  Organizations of the Treadway Commission.  Based
on our  evaluation  our  management  concluded  that our  internal  control over
financial  reporting  was  effective  as of December 31, 2007 and for the period
then ended.

Our independent  registered  public  accounting  firm, KPMG LLP, has audited the
consolidated  financial statements included in this report and, as part of their
audit,  has issued their report,  included herein,  on the  effectiveness of our
internal control over financial reporting.



Stamford, Connecticut
February 27, 2008

                                      F-2



             Report of Independent Registered Public Accounting Firm
             -------------------------------------------------------




The Board of Directors and Shareholders
Citizens Communications Company:


We have  audited  the  accompanying  consolidated  balance  sheets  of  Citizens
Communications  Company and  subsidiaries  as of December 31, 2007 and 2006, and
the  related  consolidated  statements  of  operations,   shareholders'  equity,
comprehensive  income  and cash  flows for each of the  years in the  three-year
period ended December 31, 2007. These consolidated  financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in  all  material   respects,   the  financial   position  of  Citizens
Communications Company and subsidiaries as of December 31, 2007 and 2006 and the
results  of their  operations  and their cash flows for each of the years in the
three-year  period ended  December 31, 2007, in conformity  with U.S.  generally
accepted accounting principles.

As discussed in Note 2 to the accompanying  consolidated  financial  statements,
the  Company  adopted  the   recognition  and  disclosure   provisions  of  FASB
Interpretation  No.  48,  "Accounting  for  Uncertainty  in Income  Taxes" as of
January 1, 2007. As discussed in Notes 1 and 2,  effective  January 1, 2006, the
Company adopted the fair value method of accounting for stock-based compensation
as  required  by  Statement  of  Financial   Accounting  Standards  No.  123(R),
"Share-Based  Payment" and Staff Accounting  Bulletin No. 108,  "Considering the
Effects of Prior Year  Misstatements  when Quantifying  Misstatements in Current
Year Financial  Statements".  Also, as discussed in Note 23, the Company adopted
the recognition and disclosure  provisions of Statement of Financial  Accounting
Standards No. 158, "Employers'  Accounting for Defined Benefit Pension and Other
Postretirement Plans" as of December 31, 2006.

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States),  Citizens  Communications  Company's
internal  control over  financial  reporting  as of December 31, 2007,  based on
criteria  established  in Internal  Control-Integrated  Framework  issued by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our
report  dated  February  27,  2008  expressed  an  unqualified  opinion  on  the
effectiveness of the Company's internal control over financial reporting.



                                                  /s/ KPMG LLP

Stamford, Connecticut
February 27, 2008

                                      F-3




             Report of Independent Registered Public Accounting Firm
             -------------------------------------------------------


The Board of Directors and Shareholders
Citizens Communications Company:

We  have  audited  Citizens  Communications   Company's  internal  control  over
financial  reporting as of December 31, 2007,  based on criteria  established in
Internal  Control--Integrated  Framework  issued by the  Committee of Sponsoring
Organizations  of  the  Treadway  Commission  (COSO).   Citizens  Communications
Company's  management is responsible for maintaining  effective internal control
over financial reporting and for its assessment of the effectiveness of internal
control over  financial  reporting,  included in the  accompanying  Management's
Report on Internal Control Over Financial  Reporting.  Our  responsibility is to
express an opinion on the Company's  internal  control over financial  reporting
based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain  reasonable  assurance  about whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects. Our audit included obtaining an understanding of internal control over
financial  reporting,  assessing the risk that a material  weakness exists,  and
testing  and  evaluating  the design and  operating  effectiveness  of  internal
control,  based on the assessed  risk. Our audit also included  performing  such
other  procedures as we considered  necessary in the  circumstances.  We believe
that our audit provides a reasonable basis for our opinion.

A company's  internal control over financial  reporting is a process designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because of changes in  conditions,  or that the degree of compliance
with the policies or procedures may deteriorate.

In our opinion,  Citizens  Communications  Company  maintained,  in all material
respects, effective internal control over financial reporting as of December 31,
2007,  based on criteria  established in Internal  Control-Integrated  Framework
issued by the Committee of Sponsoring  Organizations of the Treadway  Commission
(COSO).

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the consolidated balance sheets of
Citizens  Communications  Company and  subsidiaries  as of December 31, 2007 and
2006,  and the related  consolidated  statements  of  operations,  shareholders'
equity,  comprehensive  income  and  cash  flows  for  each of the  years in the
three-year  period ended  December 31, 2007,  and our report dated  February 27,
2008  expressed  an  unqualified   opinion  on  those   consolidated   financial
statements.


                                                        /s/ KPMG LLP
Stamford, Connecticut
February 27, 2008


                                      F-4





                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 2007 AND 2006
                                ($ in thousands)

                                                                                                  2007           2006
                                                                                             -------------- --------------
ASSETS
------
Current assets:
                                                                                                        
   Cash and cash equivalents                                                                   $   226,466    $ 1,041,106
   Accounts receivable, less allowances of $32,748 and $108,537, respectively                      234,762        187,737
   Prepaid expenses                                                                                 29,437         30,377
   Other current assets                                                                             33,489         13,773
                                                                                             -------------- --------------
     Total current assets                                                                          524,154      1,272,993

Property, plant and equipment, net                                                               3,335,244      2,983,504

Goodwill, net                                                                                    2,634,559      1,917,751
Other intangibles, net                                                                             547,735        432,353
Investments                                                                                         21,191         16,474
Other assets                                                                                       193,186        174,461
                                                                                             -------------- --------------
        Total assets                                                                           $ 7,256,069    $ 6,797,536
                                                                                             ============== ==============

LIABILITIES AND SHAREHOLDERS' EQUITY
------------------------------------
Current liabilities:
   Long-term debt due within one year                                                          $     2,448    $    39,271
   Accounts payable                                                                                179,402        153,890
   Advanced billings                                                                                44,722         39,417
   Income taxes accrued                                                                                  -          9,897
   Other taxes accrued                                                                              21,400         21,434
   Interest accrued                                                                                116,923        103,342
   Other current liabilities                                                                        80,996         58,392
                                                                                             -------------- --------------
     Total current liabilities                                                                     445,891        425,643

Deferred income taxes                                                                              711,645        514,130
Other liabilities                                                                                  363,737        332,645
Long-term debt                                                                                   4,736,897      4,467,086

Shareholders' equity:
   Common stock, $0.25 par value (600,000,000 authorized shares; 327,749,000 and 322,265,000
     outstanding, respectively, and 349,456,000 and 343,956,000 issued at December 31, 2007
     and 2006, respectively)                                                                        87,364         85,989
   Additional paid-in capital                                                                    1,280,508      1,207,399
   Retained earnings                                                                                14,001        134,705
   Accumulated other comprehensive loss, net of tax                                                (77,995)       (81,899)
   Treasury stock                                                                                 (305,979)      (288,162)
                                                                                             -------------- --------------
     Total shareholders' equity                                                                    997,899      1,058,032
                                                                                             -------------- --------------
        Total liabilities and shareholders' equity                                             $ 7,256,069    $ 6,797,536
                                                                                             ============== ==============


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

                                      F-5





                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              FOR THE YEARS ENDED DECEMBER 31, 2007, 2006 and 2005
                 ($ in thousands, except for per-share amounts)

                                                                          2007           2006            2005
                                                                    --------------- --------------  --------------

                                                                                             
Revenue                                                                $ 2,288,015    $ 2,025,367     $ 2,017,041

Operating expenses:
    Network access expenses                                                228,242        171,247         156,822
    Other operating expenses                                               808,501        733,143         751,047
    Depreciation and amortization                                          545,856        476,487         520,204
                                                                    --------------- --------------  --------------
Total operating expenses                                                 1,582,599      1,380,877       1,428,073
                                                                    --------------- --------------  --------------

Operating income                                                           705,416        644,490         588,968

Investment income                                                           35,781         79,436          12,223
Other income (loss), net                                                   (17,833)         3,007             756
Interest expense                                                           380,696        336,446         338,735
                                                                    --------------- --------------  --------------
    Income from continuing operations before income taxes                  342,668        390,487         263,212

Income tax expense                                                         128,014        136,479          75,270
                                                                    --------------- --------------  --------------
    Income from continuing operations                                      214,654        254,008         187,942

Discontinued operations (see Note 8):
    Income from discontinued operations before income taxes                      -        147,136          36,844
    Income tax expense                                                           -         56,589          22,411
                                                                    --------------- --------------  --------------

    Income from discontinued operations                                          -         90,547          14,433
                                                                    --------------- --------------  --------------
Net income available for common shareholders                           $   214,654    $   344,555     $   202,375
                                                                    =============== ==============  ==============
Basic income per common share:
    Income from continuing operations                                  $      0.65    $      0.79     $      0.56
    Income from discontinued operations                                          -           0.28            0.04
                                                                    --------------- --------------  --------------
    Net income per common share                                        $      0.65    $      1.07     $      0.60
                                                                    =============== ==============  ==============
Diluted income per common share:
    Income from continuing operations                                  $      0.65    $      0.78     $      0.56
    Income from discontinued operations                                          -           0.28            0.04
                                                                    --------------- --------------  --------------
    Net income per common share                                        $      0.65    $      1.06     $      0.60
                                                                    =============== ==============  ==============


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


                                      F-6




                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 2007, 2006 and 2005
        (dollars and shares in thousands, except for per-share amounts)


                                                                                   Accumulated
                                      Common Stock      Additional   Retained         Other           Treasury Stock      Total
                                   -------------------   Paid-In     Earnings     Comprehensive  --------------------- Shareholders'
                                     Shares    Amount    Capital     (Deficit)         Loss        Shares     Amount      Equity
                                   --------- --------- ----------- -------------- -------------- --------- ----------  ------------
                                                                                               
Balance December 31, 2004           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
Cumulative Effect Adjustment (see
   Note 5)                                -         -           -         36,392              -         -           -       36,392
Stock plans                               -         -      (1,875)             -              -     2,908      38,793       36,918
Conversion of EPPICS                      -         -      (2,563)             -              -     1,389      18,488       15,925
Dividends on common stock of
    $1.00 per share                       -         -    (162,773)      (160,898)             -         -           -     (323,671)
Shares repurchased                        -         -           -              -              -   (10,200)   (135,239)    (135,239)
Net income                                -         -           -        344,555              -         -           -      344,555
Pension Liability Adjustment,
   after adoption of SFAS No. 158,
   net of taxes                           -         -           -              -        (83,634)        -           -      (83,634)
Other comprehensive income, net
   of tax and reclassifications
   adjustments                            -         -           -              -        124,977         -           -      124,977
                                   --------- --------- ----------- -------------- -------------- --------- ------------  ----------
Balance December 31, 2006           343,956    85,989   1,207,399        134,705        (81,899)  (21,691)   (288,162)   1,058,032
Stock plans                               -         -      (6,237)           667              -     1,824      25,399       19,829
Acquisition of Commonwealth           5,500     1,375      77,939              -              -    12,640     168,121      247,435
Conversion of EPPICS                      -         -        (549)             -              -       291       3,888        3,339
Conversion of Commonwealth notes          -         -       1,956              -              -     2,508      34,775       36,731
Dividends on common stock of
    $1.00 per share                       -         -           -       (336,025)             -         -           -     (336,025)
Shares repurchased                        -         -           -              -              -   (17,279)   (250,000)    (250,000)
Net income                                -         -           -        214,654              -         -           -      214,654
Other comprehensive income, net
   of tax and reclassifications
   adjustments                            -         -           -              -          3,904         -           -        3,904
                                   --------- --------- ----------- -------------- -------------- --------- ------------ -----------
Balance December 31, 2007           349,456  $ 87,364  $1,280,508     $   14,001      $ (77,995)  (21,707)  $(305,979)  $  997,899
                                   ========= ========= =========== ============== ============== ========= ============ ===========


                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
              FOR THE YEARS ENDED DECEMBER 31, 2007, 2006 and 2005
                                ($ in thousands)


                                                      2007             2006             2005
                                                  --------------   --------------   -------------

Net income                                            $ 214,654        $ 344,555       $ 202,375
Other comprehensive income (loss), net of tax
  and reclassifications adjustments*                      3,904          124,977         (23,673)
                                                  --------------   --------------   -------------
  Total comprehensive income                          $ 218,558        $ 469,532       $ 178,702
                                                  ==============   ==============   =============


*    Consists of amortization of pension and post retirement  costs,  unrealized
     holding  (losses)/gains of marketable  securities,  realized gains taken to
     income as a result of the sale of securities and minimum  pension and other
     post retirement liabilities (see Note 20).

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


                                      F-7





                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 2007, 2006 and 2005
                                ($ in thousands)

                                                                    2007             2006             2005
                                                               ---------------  ---------------  ----------------
Cash flows provided by (used in) operating activities:
                                                                                             
Net income                                                         $  214,654       $  344,555        $  202,375
       Deduct: Gain on sale of discontinued operations, net of tax          -          (71,635)           (1,167)
               Income from discontinued operations, net of tax              -          (18,912)          (13,266)
Adjustments to reconcile income to net cash provided by
   operating activities:
       Depreciation and amortization expense                          545,856          476,487           520,204
       Stock based compensation expense                                 9,022           10,340             8,427
       Loss on debt exchange                                                -            2,433             3,175
       Loss on extinguishment of debt                                  20,186                -                 -
       Investment gain                                                      -          (61,428)             (492)
       Other non-cash adjustments                                      (7,598)           5,191            22,438
       Deferred income taxes                                           81,011          132,031           100,636
       Legal settlement                                                (7,905)               -                 -
       Change in accounts receivable                                   (4,714)          15,333             8,782
       Change in accounts payable and other liabilities               (36,257)          (3,064)          (37,257)
       Change in other current assets                                   7,428           (2,148)            1,609
                                                               ---------------  ---------------  ----------------
Net cash provided by continuing operating activities                  821,683          829,183           815,464

Cash flows provided from (used by) investing activities:
       Capital expenditures                                          (315,793)        (268,806)         (259,448)
       Cash paid for acquisitions (net of cash acquired)             (725,548)               -                 -
       Proceeds from sales of assets, net of selling expenses               -                -            24,195
       Proceeds from sale of discontinued operations                        -          255,305            43,565
       Other assets (purchased) distributions received, net             6,629           67,050               973
                                                               ---------------  ---------------  ----------------
Net cash (used by) provided from investing activities              (1,034,712)          53,549          (190,715)

Cash flows provided from (used by) financing activities:
       Repayment of customer advances for construction
         and contributions in aid of construction                        (942)            (264)           (1,662)
       Long-term debt borrowings                                      950,000          550,000                 -
       Debt issuance costs                                            (12,196)          (6,948)                -
       Long-term debt payments                                       (946,070)        (227,693)           (6,299)
       Premium paid to retire debt                                    (20,186)               -                 -
       Issuance of common stock                                        13,808           27,200            47,550
       Common stock repurchased                                      (250,000)        (135,239)         (250,000)
       Dividends paid                                                (336,025)        (323,671)         (338,364)
                                                               ---------------  ---------------  ----------------
Net cash used by financing activities                                (601,611)        (116,615)         (548,775)

Cash flows of discontinued operations:
       Operating cash flows                                                 -           17,833            27,500
       Investing cash flows                                                 -           (6,593)          (11,388)
       Financing cash flows                                                 -                -              (134)
                                                               ---------------  ---------------  ----------------
Net cash provided by discontinued operations                                -           11,240            15,978

(Decrease) increase in cash and cash equivalents                     (814,640)         777,357            91,952
Cash and cash equivalents at January 1,                             1,041,106          263,749           171,797
                                                               ---------------  ---------------  ----------------

Cash and cash equivalents at December 31,                          $  226,466       $1,041,106        $  263,749
                                                               ===============  ===============  ================

Cash paid during the period for:
       Interest                                                    $  364,381       $  332,204        $  318,638
       Income taxes                                                $   54,407       $    5,365        $    4,711

Non-cash investing and financing activities:
       Change in fair value of interest rate swaps                 $   18,198       $   (1,562)       $  (13,193)
       Conversion of EPPICS                                        $    3,339       $   15,925        $   29,979
       Conversion of Commonwealth notes                            $   36,731       $        -        $        -
       Debt-for-debt exchange                                      $        -       $    2,433        $    3,175
       Shares issued for Commonwealth acquisition                  $  247,435       $        -        $        -
       Acquired debt                                               $  244,570       $        -        $        -
       Other acquired liabilities                                  $  112,194       $        -        $        -



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

                                      F-8


                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

(1)  Description of Business and Summary of Significant Accounting Policies:
     ----------------------------------------------------------------------

     (a)  Description of Business:
          ------------------------
          Citizens  Communications  Company and its subsidiaries are referred to
          as "we,"  "us,"  "our,"  or the  "Company"  in this  report.  We are a
          communications company providing services to rural areas and small and
          medium-sized  towns and cities as an incumbent local exchange carrier,
          or ILEC. We offer our ILEC services under the "Frontier" name.

     (b)  Basis of Presentation and Use of Estimates:
          -------------------------------------------
          Our consolidated financial statements have been prepared in accordance
          with accounting  principles generally accepted in the United States of
          America (U.S. GAAP). 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.

          The  preparation of financial  statements in conformity with U.S. GAAP
          requires management to make estimates and assumptions which affect the
          amounts of assets, liabilities,  revenue and expenses we have reported
          and our disclosure of contingent assets and liabilities at the date of
          the  financial  statements.  Actual  results  may  differ  from  those
          estimates. We believe that our critical estimates are depreciation and
          amortization rates,  pension  assumptions,  calculations of impairment
          amounts,   reserves   established  for   receivables,   income  taxes,
          contingencies and purchase price allocations.

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

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

          The Company collects various taxes from its customers and subsequently
          remits such funds to governmental  authorities.  Substantially  all of
          these taxes are recorded  through the  consolidated  balance sheet and
          presented on a net basis in our consolidated statements of operations.
          We  also  collect  Universal  Service  Fund  ("USF")  surcharges  from
          customers  (primarily federal USF) which have been recorded on a gross
          basis in our  consolidated  statements  of  operations  and have  been
          included in revenue  and other  operating  expenses at $35.9  million,
          $37.1 million and $39.1 million for the years ended December 31, 2007,
          2006 and 2005, respectively.

     (e)  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.

     (f)  Goodwill and Other Intangibles:
          -------------------------------
          Intangibles represent the excess of purchase price over the fair value
          of identifiable  tangible net assets acquired. We undertake studies to
          determine  the fair  values of assets  and  liabilities  acquired  and
          allocate   purchase  prices  to  assets  and  liabilities,   including
          property,  plant  and  equipment,   goodwill  and  other  identifiable
          intangibles.  We  annually  (during  the fourth  quarter)  examine the
          carrying  value of our goodwill  and trade name to  determine  whether
          there are any impairment losses and have determined for the year ended
          December 31, 2007 that there was no impairment.

                                      F-9


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

     (g)  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.

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

          On the date we enter into a derivative  contract  that  qualifies  for
          hedge  accounting,  we designate the derivative as either a fair value
          or cash flow hedge. A hedge of the fair value of a recognized asset or
          liability or of an unrecognized firm commitment is a fair value hedge.
          A hedge of a forecasted  transaction or the  variability of cash flows
          to be received or paid related to a recognized asset or liability is a
          cash flow  hedge.  We  formally  document  all  relationships  between
          hedging  instruments and hedged items, as well as our  risk-management
          objective and strategy for  undertaking  the hedge  transaction.  This
          process  includes  linking all derivatives that are designated as fair
          value or cash flow hedges to specific  assets and  liabilities  on the
          balance   sheet  or  to  specific  firm   commitments   or  forecasted
          transactions.

          We also  formally  assess,  both at the  hedge's  inception  and on an
          ongoing  basis,  whether  the  derivatives  that are  used in  hedging
          transactions are highly effective in offsetting changes in fair values
          or cash flows of hedged items.  If it is determined  that a derivative
          is not  highly  effective  as a hedge  or that it has  ceased  to be a
          highly  effective  hedge,  we  would   discontinue   hedge  accounting
          prospectively.

          All  derivatives  are  recognized  on the balance  sheet at their fair
          value. Changes in the fair value of derivative  financial  instruments
          are  either  recognized  in  income  or  shareholders'  equity  (as  a
          component  of other  comprehensive  income),  depending on whether the
          derivative is being used to hedge changes in fair value or cash flows.

          As of  December  31,  2007,  we had  interest  rate swap  arrangements
          related to a portion of our fixed rate debt.  These  hedge  strategies
          satisfied  the fair value  hedging  requirements  of SFAS No.  133, as
          amended.  As a result,  the fair  value of the swaps is carried on the
          consolidated  balance  sheets  in other  liabilities  and the  related
          hedged liabilities are also adjusted to fair value by the same amount.

     (i)  Investments:
          ------------

          Marketable Securities
          We   classify   our   cost   method   investments   at   purchase   as
          available-for-sale.   We  do  not  maintain  a  trading  portfolio  or
          held-to-maturity    securities.    Our   marketable   securities   are
          insignificant (see Note 9).

                                      F-10


          Investments in Other Entities
          Investments in entities that we do not control,  but where we have the
          ability to exercise significant influence over operating and financial
          policies, are accounted for using the equity method of accounting (see
          Note 9).

     (j)  Income Taxes and Deferred Income Taxes:
          ---------------------------------------
          We file a consolidated federal income tax return. We utilize the asset
          and liability  method of accounting for income taxes.  Under the asset
          and liability  method,  deferred income taxes are recorded for the tax
          effect of temporary  differences between the financial statement basis
          and the tax basis of assets and  liabilities  using tax rates expected
          to be in  effect  when  the  temporary  differences  are  expected  to
          reverse.

     (k)  Stock Plans:
          ------------
          We have various  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, restricted stock
          units or other  stock-based  awards.  We have no awards with market or
          performance conditions. Our general policy is to issue shares upon the
          grant of restricted shares and exercise of options from treasury.

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

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

          In  accordance  with  the  adoption  of SFAS  No.  123R,  we  recorded
          stock-based  compensation  expense  for  the  cost of  stock  options,
          restricted  shares  and stock  units  issued  under  our  stock  plans
          (together,  Stock-Based Awards).  Stock-based compensation expense for
          the years ended  December 31, 2007 and 2006 was $9.0 million and $10.3
          million,  respectively,  ($5.6  million  and $6.7  million  after tax,
          respectively).

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

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

          Prior to 2006,  we  provided  pro forma net  income  and pro forma net
          income per common share  disclosures  for  employee  and  non-employee
          director stock option grants based on the fair value of the options at
          the date of grant (see Note 17). For purposes of presenting  pro forma
          information,  the fair value of options  granted is computed using the
          Black Scholes option-pricing model.

                                      F-11



          Had we  determined  compensation  cost  based on the fair value at the
          grant date for the Management  Equity  Incentive  Plan (MEIP),  Equity
          Incentive  Plan  (EIP),   Employee  Stock  Purchase  Plan  (ESPP)  and
          Non-Employee  Directors'  Deferred Fee Equity Plan,  our pro forma net
          income  and  net  income  per  common  share   available   for  common
          shareholders  would have been as follows  for the year ended  December
          31, 2005:

($ in thousands)                                                   2005
----------------                                              ---------------

Net income available for common shareholders     As reported       $ 202,375
Add: Stock-based employee compensation
expense included in reported net income,
net of related tax effects                                             5,267


Deduct: Total stock-based employee
compensation expense determined under
fair value based method for all awards,
net of related tax effects                                            (8,165)
                                                              ---------------
                                                  Pro forma        $ 199,477
                                                              ===============

Net income per common share available           As reported:
  for common shareholders                           Basic          $    0.60
                                                   Diluted         $    0.60

                                                 Pro forma:
                                                    Basic          $    0.59
                                                   Diluted         $    0.59


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

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

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

          Accounting for Uncertainty in Income Taxes
          ------------------------------------------
          In July  2006,  the FASB  issued  FASB  Interpretation  No.  (FIN) 48,
          "Accounting for Uncertainty in Income Taxes." Among other things,  FIN
          No. 48 requires  applying a "more  likely than not"  threshold  to the
          recognition and  derecognition of uncertain tax positions either taken
          or  expected  to be taken in the  Company's  income  tax  returns.  We
          adopted the provisions of FIN No. 48 in the first quarter of 2007. The
          total amount of our gross FIN No. 48 tax  liability  for tax positions
          that may not be sustained  under a "more likely than not" threshold as
          of the date of adoption was $44.7  million  (including  $10.4  million
          acquired  from CTE) and amounts to $66.0  million as of  December  31,
          2007.  This amount  includes an accrual for interest from the date the
          tax positions  were taken in the amount of $6.2 million as of December
          31,  2007.  These  balances  include  amounts of $9.0 million and $1.4
          million for total FIN No. 48 tax  liabilities  and  accrued  interest,
          respectively, resulting from positions taken by Commonwealth Telephone
          Enterprises,  Inc.,  which we acquired  in March 2007.  An increase of
          $14.8   million  in  the  balance   since  the  date  of  adoption  is
          attributable  to a  change  made to the  estimated  useful  life of an
          intangible  asset  for  income  tax  purposes.  This tax  position  is
          temporary  in nature  and,  therefore,  will not impact the  Company's
          results of  operations  when  ultimately  settled in the  future.  The
          amount of our total FIN No. 48 tax  liabilities  reflected  above that
          would  positively  impact the calculation of our effective  income tax
          rate,  if our tax  positions  are  sustained,  is $21.1  million as of
          December 31, 2007.

                                      F-12


          The  Company's  policy  regarding the  classification  of interest and
          penalties  is to include  these  amounts as a component  of income tax
          expense.  This treatment of interest and penalties is consistent  with
          prior periods.  We have  recognized in our  consolidated  statement of
          operations for the year ended December 31, 2007,  additional  interest
          in  the  amount  of  $1.2  million.  We  are  subject  to  income  tax
          examinations generally for the years 2003 forward for both our Federal
          and state filing jurisdictions. We maintain uncertain tax positions in
          various state  jurisdictions.  It is reasonably  possible that amounts
          related to previous  asset  dispositions  and tax credits  will change
          within  the next 12  months,  due to the  expiration  of the  relevant
          statutes of limitations.  This could  favorably  impact our results of
          operations by up to $7.0 million and reduce acquired goodwill balances
          by up to $3.0 million. Amounts related to all other positions that may
          change within the next twelve months are not material.

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

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

          Accounting for Endorsement Split-Dollar Life Insurance Arrangements
          -------------------------------------------------------------------
          In September 2006, the FASB reached consensus on the guidance provided
          by  EITF  No.  06-4,   "Accounting  for  Deferred   Compensation   and
          Postretirement  Benefit  Aspects  of  Endorsement   Split-Dollar  Life
          Insurance  Arrangements."  The guidance is applicable  to  endorsement
          split-dollar  life insurance  arrangements,  whereby the employer owns
          and  controls  the  insurance  policy,  that  are  associated  with  a
          postretirement benefit. EITF No. 06-4 requires that for a split-dollar
          life insurance  arrangement within the scope of the issue, an employer
          should  recognize a liability for future  benefits in accordance  with
          SFAS No. 106 (if, in substance,  a postretirement benefit plan exists)
          or Accounting  Principles Board Opinion No. 12 (if the arrangement is,
          in substance,  an individual deferred compensation  contract) based on
          the  substantive  agreement  with  the  employee.  EITF  No.  06-4  is
          effective for fiscal years  beginning  after  December 15, 2007. We do
          not expect the adoption of EITF No. 06-4 in the first  quarter of 2008
          to have a  material  impact  on our  financial  position,  results  of
          operations or cash flows.

          Fair Value Measurements
          -----------------------
          In  September  2006,  the  FASB  issued  SFAS  No.  157,  "Fair  Value
          Measurements,"  which defines fair value,  establishes a framework for
          measuring  fair  value,  and  expands  disclosures  about  fair  value
          measurements.  The  provisions of SFAS No. 157 are effective as of the
          beginning  of our 2008 fiscal  year.  We do not expect the adoption of
          SFAS No. 157, as amended,  to have a material  impact on our financial
          position, results of operations or cash flows.


                                      F-13


          Fair Value Option for Financial Assets and Financial Liabilities
          ----------------------------------------------------------------
          In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option
          for Financial Assets and Financial  Liabilities Including an amendment
          of FASB  Statement  No.  115,"  which  permits  entities  to choose to
          measure many  financial  instruments  and certain  other items at fair
          value.  The  provisions  of  SFAS  No.  159  are  effective  as of the
          beginning  of our 2008 fiscal  year.  We do not expect the adoption of
          SFAS No.  159 to have a  material  impact on our  financial  position,
          results of operations or cash flows.

          Accounting for Collateral Assignment Split-Dollar Life Insurance
          ----------------------------------------------------------------
          Arrangements
          ------------
          In March 2007, the FASB ratified the consensus  reached by the EITF on
          Issue No. 06-10,  "Accounting for Collateral  Assignment  Split-Dollar
          Life Insurance  Arrangements."  EITF No. 06-10 provides guidance on an
          employers'  recognition of a liability and related  compensation costs
          for collateral  assignment  split-dollar  life insurance  arrangements
          that provide a benefit to an employee that extends into postretirement
          periods  and the  asset in  collateral  assignment  split-dollar  life
          insurance  arrangements.  The effective  date of EITF No. 06-10 is for
          fiscal years  beginning  after December 15, 2007. We do not expect the
          adoption  of EITF  No.  06-4 in the  first  quarter  of 2008 to have a
          material  impact on our financial  position,  results of operations or
          cash flows.

          Business Combinations
          ---------------------
          In December 2007,  the FASB revised SFAS Statement No. 141,  "Business
          Combinations".  The  revised  statement,  SFAS No.  141R,  requires an
          acquiring  entity to recognize all the assets acquired and liabilities
          assumed in a transaction  at the  acquisition  date at fair value,  to
          remeasure  liabilities  related to  contingent  consideration  at fair
          value  in  each  subsequent   reporting  period  and  to  expense  all
          acquisition  related costs. The effective date of SFAS No. 141R is for
          business  combinations  for which the acquisition  date is on or after
          the  beginning of the first annual  reporting  period  beginning on or
          after  December 15, 2008.  This standard does not impact our currently
          reported results.  The Company is currently evaluating the impact that
          the adoption of the standard will have on the Company's future results
          of operations or financial condition.

(3)  Acquisition of Commonwealth Telephone and Global Valley Networks:
     -----------------------------------------------------------------

     On March 8, 2007,  we acquired  Commonwealth  Telephone  Enterprises,  Inc.
     ("Commonwealth" or "CTE") in a cash-and-stock  taxable  transaction,  for a
     total  consideration of approximately $1.1 billion.  We paid $804.1 million
     in cash ($663.7  million net,  after cash acquired) and issued common stock
     with a value of $247.4 million.

     In  connection  with the  acquisition  of  Commonwealth,  we assumed  $35.0
     million of debt under a revolving  credit  facility and $191.8 million face
     amount of Commonwealth  convertible  notes (fair value of $209.6  million).
     During March 2007, we paid down the $35.0 million credit facility.  We have
     retired  all  but  $8.5  million  of the  $191.8  million  face  amount  of
     Commonwealth  convertible  notes as of December  31,  2007.  The notes were
     retired by the  payment of $165.4  million in cash and the  issuance of our
     common stock valued at $36.7 million. The premium paid of $18.9 million was
     recorded as $17.8  million to  goodwill  and $1.1  million to other  income
     (loss), net.

     We  entered   into  an   agreement  on  July  5,  2007  with  Country  Road
     Communications LLC ("Country Road") to acquire Global Valley Networks, Inc.
     ("GVN") and GVN Services  ("GVS") through the purchase from Country Road of
     100% of the outstanding common stock of Evans Telephone Holdings, Inc., the
     parent company of GVN and GVS. We closed on this acquisition on October 31,
     2007. The purchase price of $62.0 million was paid with cash on hand.

     We have accounted for the acquisitions of Commonwealth and GVN as purchases
     under U.S. generally  accepted  accounting  principles.  Under the purchase
     method of accounting,  the assets and liabilities of  Commonwealth  and GVN
     are recorded as of the acquisition  date, at their  respective fair values,
     and  consolidated  with  those  of  Citizens.   The  reported  consolidated
     financial condition of Citizens as of December 31, 2007, reflects the final
     allocation of these fair values.  The final allocation  reflects a decrease
     of  $236.5  million  in the value of the  Commonwealth  customer  base,  as
     compared to our preliminary estimate.

                                      F-14




     The  following  schedule  provides a summary of the purchase  price paid by
     Citizens in the  acquisitions  of  Commonwealth  and GVN as of December 31,
     2007:

($ in thousands)
----------------                                  Commonwealth          GVN
                                              ------------------ ---------------
   Cash paid                                        $   804,085        $ 62,001
   Value of Citizens common stock issued                247,435               -
   Accrued closing costs                                  2,838               -
                                              ------------------ ---------------
   Total Purchase Price                             $ 1,054,358        $ 62,001
                                              ================== ===============

     With respect to our  acquisition  of  Commonwealth,  the purchase price has
     been  allocated  based on fair values to the net  tangible  and  intangible
     assets acquired and liabilities  assumed. Our GVN purchase price allocation
     is preliminary. The allocations are as follows:



($ in thousands)
----------------                                       Commonwealth          GVN
                                                          (Final)       (Preliminary)
                                                     ------------------ ---------------
Allocation of purchase price:
                                                                      
   Current assets (1)                                      $   190,106        $  1,945
   Property, plant and equipment                               387,343          25,712
   Goodwill                                                    690,035          26,774
   Other intangibles                                           273,800          13,000
   Other assets                                                 11,234             386
   Current portion of debt                                     (35,000)            (17)
   Accounts payable and other current liabilities              (81,767)           (911)
   Deferred income taxes                                      (143,472)         (3,740)
   Convertible notes                                          (209,553)              -
   Other liabilities                                           (28,368)         (1,148)
                                                     ------------------ ---------------
Total Purchase Price                                       $ 1,054,358        $ 62,001
                                                     ================== ===============


     (1) Includes $140.6 million of total acquired cash.

     The  following  unaudited  pro forma  financial  information  presents  the
     combined results of operations of Citizens,  Commonwealth and GVN as if the
     acquisitions  had occurred at the beginning of each period  presented.  The
     historical  results of the Company include the results of Commonwealth from
     the date of  acquisition  on March 8, 2007,  and GVN from November 1, 2007.
     The pro  forma  information  is not  necessarily  indicative  of  what  the
     financial  position or results of operations  actually  would have been had
     the acquisitions  been completed at the dates indicated.  In addition,  the
     unaudited pro forma financial  information  does not purport to project the
     future financial position or operating results of Citizens after completion
     of the acquisitions.

                                      F-15



                                                             2007               2006
                                                         --------------    ---------------
($ in thousands, except per share amounts)
-----------------------------------------
                                                                        
Revenue                                                    $ 2,362,695        $ 2,371,143
Operating income                                           $   719,518        $   716,162
Income from continuing operations                          $   216,266        $   284,707
Income from discontinued operations                        $         -        $    90,547
Net income available for common shareholders               $   216,266        $   375,254

Basic income per common share:
   Income from continuing operations                       $      0.65        $      0.83
   Income from discontinued operations                               -               0.26
                                                         --------------    ---------------
   Net income per common share                             $      0.65        $      1.09
                                                         ==============    ===============

Diluted income per common share:
   Income from continuing operations                       $      0.65        $      0.83
   Income from discontinued operations                               -               0.26
                                                         --------------    ---------------
   Net income per common share                             $      0.65        $      1.09
                                                         ==============    ===============



(4)  Property, Plant and Equipment:
     ------------------------------

     The  components  of property,  plant and equipment at December 31, 2007 and
     2006 are as follows:


                                                            Estimated
($ in thousands)                                           Useful Lives           2007              2006
----------------                                        ------------------- ----------------- ------------------

                                                                                              
Land                                                           N/A               $    23,347        $    17,944
Buildings and leasehold improvements                         41 years                343,826            324,230
General support                                           5 to 17 years              492,771            425,952
Central office/electronic circuit equipment               5 to 11 years            2,855,645          2,602,168
Cable and wire                                            15 to 60 years           3,484,838          3,171,421
Other                                                     20 to 30 years              46,620             11,800
Construction work in progress                                                        128,250            131,951
                                                                            ----------------- ------------------
                                                                                   7,375,297          6,685,466
Less: Accumulated depreciation                                                    (4,040,053)        (3,701,962)
                                                                            ----------------- ------------------
Property, plant and equipment, net                                               $ 3,335,244        $ 2,983,504
                                                                            ================= ==================


     Depreciation  expense is principally  based on the composite  group method.
     Depreciation expense was $374.4 million,  $350.1 million and $393.8 million
     for the  years  ended  December  31,  2007,  2006 and  2005,  respectively.
     Effective  with the  completion  of an  independent  study of the estimated
     useful lives of our plant assets we adopted new lives beginning  October 1,
     2007.

(5)  Retained Earnings - Cumulative Effect Adjustment:
     -------------------------------------------------

     In September  2006,  the SEC staff issued Staff  Accounting  Bulletin (SAB)
     Topic 1N (SAB No. 108),  "Financial Statements - Considering the Effects of
     Prior Year  Misstatements  when  Quantifying  Misstatements in Current Year
     Financial  Statements".  SAB No. 108  provides  guidance  on how prior year
     misstatements   should  be  taken  into   consideration   when  quantifying
     misstatements  in  current  year  financial   statements  for  purposes  of
     determining  whether the financial  statements  are  materially  misstated.
     Under this guidance,  companies should take into account both the effect of
     a misstatement on the current year balance sheet as well as the impact upon
     the current year income statement in assessing the materiality of a current
     year  misstatement.  Once a current year  misstatement has been quantified,
     the guidance in SAB Topic 1M, "Financial Statements  Materiality," (SAB No.
     99) will be applied to determine whether the misstatement is material.

                                      F-16


     SAB  No.  108  allowed  for  a  one-time  transitional   cumulative  effect
     adjustment to retained  earnings as of January 1, 2006 for errors that were
     not previously  deemed material as they were being evaluated under a single
     method but were material when evaluated under the dual approach  prescribed
     by SAB No. 108.  The Company  adopted  SAB No. 108 in  connection  with the
     preparation  of its financial  statements  for the year ended  December 31,
     2006.  The adoption did not have any impact on the  Company's  cash flow or
     prior year financial statements. As a result of adopting SAB No. 108 in the
     fourth  quarter  of 2006  and  electing  to use the  one-time  transitional
     cumulative effect adjustment, the Company made adjustments to the beginning
     balance of retained earnings as of January 1, 2006 in the fourth quarter of
     2006  for  the  following  errors  (all  of  which  were  determined  to be
     immaterial under the Company's previous methodology):

     Summary SAB No. 108 entry recorded January 1, 2006:

                                       Increase/
($ in thousands)                      (Decrease)
----------------                     --------------

Property, Plant & Equipment              $   1,990
Goodwill                                    (3,716)
Other Assets                               (20,081)
                                     --------------
                                         $ (21,807)
                                     ==============

Current Liabilities                      $  (2,922)
Deferred Taxes                             (17,339)
Other Long-Term Liabilities                (13,037)
Long-Term Debt                             (24,901)
Retained Earnings                           36,392
                                     --------------
                                         $ (21,807)
                                     ==============

     Deferred Tax Accounting.  As a result of adopting SAB No. 108 in the fourth
     quarter of 2006 we recorded a decrease in deferred  income tax  liabilities
     in the amount of  approximately  $23.5  million and an increase in retained
     earnings of  approximately  $23.5 million as of January 1, 2006. The change
     in deferred  tax and retained  earnings is a result of excess  deferred tax
     liabilities  that  built  up in  periods  prior to 2004  (approximately  $4
     million in 2003, $5.4 million in 2002 and $14.1 million in 2001 and prior),
     resulting  primarily from differences between actual state income tax rates
     and  the  effective  composite  state  rate  utilized  for  estimating  the
     Company's book state tax provisions.

     Goodwill. During 2002, we estimated and booked impairment charges (pre-tax)
     of $1.07 billion.  We subsequently  discovered  that the impairment  charge
     recorded  was  overstated  as it  exceeded  the  underlying  book  value by
     approximately  $8.1 million.  The result was an understatement of goodwill.
     We corrected this error by reversing the negative  goodwill balance of $8.1
     million with an offset to increase retained earnings.

     Unrecorded  Liabilities.   The  Company  changed  its  accounting  policies
     associated   with  the  accrual  of   utilities   and   vacation   expense.
     Historically,  the Company's  practice was to expense  utility and vacation
     costs in the period these items were paid,  which  generally  resulted in a
     full year of utilities and vacation expense in the consolidated  statements
     of  income.  The  utility  costs are now  accrued  in the  period  used and
     vacation costs are accrued in the period earned.  The cumulative  amount of
     these  changes as of the  beginning of fiscal 2006 was  approximately  $3.0
     million  and,  as provided  in SAB No.  108,  the impact was  recorded as a
     reduction of retained earnings as of the beginning of fiscal 2006.

     We established an accrual of $4.5 million for advance  billings  associated
     with certain revenue at two telephone  properties that the Company operated
     since the 1930's. For these two properties,  the Company's records have not
     reflected the liability. This had no impact on the revenue reported for any
     of the five years reported in this 10-K.

                                      F-17


     We  recorded a  long-term  liability  of $2.5  million to  recognize a post
     retirement  annuity  payment  obligation  for two former  executives of the
     Company. The liability should have been established in 1999 at the time the
     two employees elected to exchange their death benefit rights for an annuity
     payout in accordance with the terms of their  respective  split dollar life
     insurance  agreements.  We established the liability  effective  January 1,
     2006 in accordance with SAB No. 108 by reducing retained earnings by a like
     amount.

     Long-Term Debt. We recorded a reclassification  of $20.1 million from other
     assets to long-term  debt. The amount  represents  debt discounts which the
     company  historically  accounted for as a deferred asset.  For certain debt
     issuances the Company  amortized the debt discount  using the straight line
     method instead of the effective interest method. We corrected this error by
     increasing  the debt  discount  by $4.8  million  and  increasing  retained
     earnings by a like amount.

     Customer Advances for Construction.  Amounts  associated with "construction
     advances"  remaining  on the  Company's  balance  sheet  ($92.4  million at
     December 31, 2005)  included  approximately  $7.3 million of such  contract
     advances that were transferred to the purchaser of our water and wastewater
     operations on January 15, 2002 and accordingly should have been included in
     the gain recognized upon sale during that period.  Upon the adoption of SAB
     No. 108 in the  fourth  quarter of 2006,  this  error was  corrected  as of
     January 1, 2006 through a decrease in other  long-term  liabilities  and an
     increase in retained earnings.

     Purchase  Accounting.  During the period 1991 to 2001,  Citizens acquired a
     number  of  telecommunications  businesses,  growing  its  asset  base from
     approximately  $400.0 million in 1991 to approximately  $6.0 billion by the
     end of 2001. As a result of these  acquisitions,  we recorded in accordance
     with  purchase  accounting  standards,  all of the assets  and  liabilities
     associated with these  properties.  We have  determined that  approximately
     $18.8 million (net) of liabilities were established in error. Approximately
     $18.0 million of the liabilities should have been recorded as a decrease to
     goodwill and $4.2 million  should have been an increase to property,  plant
     and equipment  ($1.99  million after  amortization  of $2.21  million).  In
     addition,  $4.964 million of liabilities should have been reversed in 2001.
     We corrected this error by reversing the liability to retained earnings.

     As permitted by the adoption of SAB No. 108 we have adjusted our previously
     recorded acquisition entries as follows:


                                       Increase/
($ in thousands)                      (Decrease)
----------------                     --------------

Property, Plant & Equipment              $   1,990
Goodwill                                   (18,049)
                                     --------------
                                         $ (16,059)
                                     ==============

Current Liabilities                      $ (10,468)
Other Long-Term Liabilities                 (8,345)
Retained Earnings                            2,754
                                     --------------
                                         $ (16,059)
                                     ==============

     Tax Effect.  The net effect on taxes  (excluding  the $23.5  million  entry
     described  above)  resulting  from the  GRAPHIC  OMITTED][GRAPHIC  OMITTED]
     adoption of SAB No. 108 was an increase to deferred tax liabilities of $6.2
     million and an increase to goodwill of $6.2 million.

                                      F-18


(6)  Accounts Receivable:
     --------------------

     The components of accounts  receivable at December 31, 2007 and 2006 are as
     follows:

($ in thousands)                                     2007             2006
----------------                                 --------------  ---------------

End user                                             $ 244,592        $ 273,828
Other                                                   22,918           22,446
Less:  Allowance for doubtful accounts                 (32,748)        (108,537)
                                                 --------------  ---------------
   Accounts receivable, net                          $ 234,762        $ 187,737
                                                 ==============  ===============

     An analysis of the activity in the allowance for doubtful  accounts for the
     years ended December 31, 2007, 2006, and 2005 is as follows:


                                                               Additions
                                               ------------------------------------------
                                 Balance at    Balance of    Charged to    Charged to other               Balance at
                                 beginning of   acquired      bad debt       accounts -                     end of
Allowance for doubtful accounts   Period       properties     expense*        Revenue       Deductions      Period
------------------------------- -------------  -----------  ------------  ---------------  ------------   -----------

                                                                                        
          2005                   $    35,080      $     -      $ 12,797         $  1,080     $ 17,572      $ 31,385
          2006                        31,385            -        20,257           80,003       23,108       108,537
          2007                       108,537        1,499        31,131          (77,898)      30,521        32,748


     * Such amounts are included in bad debt expense and for financial reporting
     purposes are classified as contra-revenue.

     We maintain an allowance  for  estimated bad debts based on our estimate of
     collectability of our accounts receivable.  Bad debt expense is recorded as
     a reduction to revenue.

     Our  allowance  for  doubtful  accounts  increased by  approximately  $78.3
     million in 2006 as a result of carrier  activity  that was in dispute.  Our
     allowance for doubtful accounts (and "end user" receivables)  declined from
     December 31, 2006, primarily as a result of the resolution of our principal
     carrier dispute. On March 12, 2007, we entered into a settlement  agreement
     with a carrier pursuant to which we were paid $37.5 million, resulting in a
     favorable  impact  on our  revenue  in the first  quarter  of 2007 of $38.7
     million.

(7)  Other Intangibles:
     ------------------

     Other intangibles at December 31, 2007 and 2006 are as follows:

  ($ in thousands)                              2007             2006
  ----------------                       ---------------  ----------------

Customer base                               $ 1,271,085        $  994,605
Trade name                                      132,381           122,058
                                         ---------------  ----------------
    Other intangibles                         1,403,466         1,116,663
Less: Accumulated amortization                 (855,731)         (684,310)
                                         ---------------  ----------------
    Total other intangibles, net            $   547,735        $  432,353
                                         ===============  ================

     Amortization expense was $171.4 million,  $126.4 million and $126.4 million
     for the  years  ended  December  31,  2007,  2006 and  2005,  respectively.
     Amortization   expense  for  2007  is  comprised  of  $126.4   million  for
     amortization  associated with our "legacy" properties and $45.0 million for
     intangible   assets   (customer  base  and  trade  name)  acquired  in  the
     Commonwealth  and Global  Valley  acquisitions.  As of December  31,  2007,
     $263.5 million has been allocated to the customer base (five year life) and
     $10.3  million  to  the  trade  name  (five  year  life)  acquired  in  the
     Commonwealth  acquisition,  and $13.0 million on a preliminary basis to the
     customer base (five year life)  acquired in the Global Valley  acquisition.
     Amortization  expense,  based on our estimate of useful lives, is estimated
     to be $183.7  million in 2008,  $115.0  million in 2009,  and $57.4 million
     annually thereafter through 2012.


                                      F-19


(8)  Discontinued Operations:
     ------------------------

     (a)  Electric Lightwave
          ------------------
          On July 31, 2006, we sold our CLEC business,  Electric Lightwave,  LLC
          (ELI),  for $255.3  million  (including  the sale of  associated  real
          estate) in cash plus the assumption of  approximately  $4.0 million in
          capital lease obligations. We recognized a pre-tax gain on the sale of
          ELI of  approximately  $116.7 million.  Our after-tax gain on the sale
          was $71.6  million.  Our cash  liability  for taxes as a result of the
          sale was approximately $5.0 million due to the utilization of existing
          tax net operating losses on both the Federal and state level.

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

          We ceased to record  depreciation  expense for ELI effective  February
          2006.

          Summarized financial information for ELI is set forth below:

                                                  For the years
($ in thousands)                                ended December 31,
----------------                       -------------------------------------
                                             2006                2005
                                       -----------------    ----------------
Revenue                                       $ 100,612           $ 159,161
Operating income                              $  27,882           $  21,480
Income taxes                                  $  11,583           $   9,070
Net income                                    $  18,912           $  12,226
Gain on disposal of ELI, net of tax           $  71,635           $       -


     (b)  Conference Call USA
          -------------------
          In February  2005,  we entered  into a  definitive  agreement  to sell
          Conference-Call USA, LLC (CCUSA), our conferencing  services business.
          On March 15, 2005,  we completed  the sale for $43.6  million in cash.
          The pre-tax gain on the sale of CCUSA was $14.1 million. Our after-tax
          gain was  approximately  $1.2 million.  The book income taxes recorded
          upon sale are primarily  attributable to a low tax basis in the assets
          sold.

          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 CCUSA as
          discontinued operations in our consolidated statements of operations.

          The Company 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
          effective February 16, 2005.

                                      F-20


     Summarized financial information for CCUSA is set forth below:

     ($ in thousands)
     ----------------                         For the year
                                            ended December 31,
                                                 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


(9)  Investments:
     ------------

     The components of investments at December 31, 2007 and 2006 are as follows:

($ in thousands)                          2007             2006
----------------                     ---------------- ----------------

Marketable equity securities                $      -         $     30
Equity method investments                     21,191           16,444
                                     ---------------- ----------------
                                            $ 21,191         $ 16,474
                                     ================ ================

     Equity Method Investments
     Our  investments in entities that are accounted for under the equity method
     of  accounting  consist of the  following:  (1) a 50% interest in the C-Don
     Partnership,  acquired in the purchase of  Commonwealth,  which  publishes,
     manufactures  and  distributes  classified  telephone  directories  in  the
     Commonwealth  service  territory;  (2) a 16.8%  interest  in the  Fairmount
     Cellular Limited  Partnership which is engaged in cellular mobile telephone
     service in the Rural  Service Area (RSA)  designated  by the FCC as Georgia
     RSA No. 3; and (3) our investments in CU Capital and CU Trust with relation
     to our convertible preferred securities.

(10) Fair Value of Financial Instruments:
     ------------------------------------

     The following  table  summarizes  the carrying  amounts and estimated  fair
     values for certain of our  financial  instruments  at December 31, 2007 and
     2006. For the other  financial  instruments,  representing  cash,  accounts
     receivables, long-term debt due within one year, accounts payable and other
     accrued liabilities, the carrying amounts approximate fair value due to the
     relatively  short  maturities  of those  instruments.  Other equity  method
     investments  for which market values are not readily  available are carried
     at cost, which approximates fair value.

     The fair value of our  long-term  debt is estimated  based on quoted market
     prices at the reporting date for those financial instruments.



($ in thousands)                        2007                                2006
----------------        ----------------------------------- ---------------------------------
                           Carrying                            Carrying
                            Amount          Fair Value          Amount         Fair Value
                        ---------------- ------------------ ---------------- ----------------
                                                                   
Long-term debt (1)          $ 4,736,897        $ 4,760,639      $ 4,467,086      $ 4,620,921


(1)  2007 and 2006  include  interest  rate  swaps of $7.9  million  and  ($10.3
     million),  respectively.  2007 and 2006 include EPPICS of $14.5 million and
     $17.9 million, respectively.

                                      F-21



(11) Long-Term Debt:
     ---------------

     The activity in our  long-term  debt from December 31, 2006 to December 31,
     2007 is summarized as follows:

                                                                Year Ended December 31, 2007
                                       ----------------------------------------------------------------
                                                                   Assumed                                              Interest
                                                                    from       Interest                                 Rate* at
                          December 31,                 New      Commonwealth     Rate    Conversion to   December 31,  December 31,
($ in thousands)              2006       Payments   Borrowings   Acquisition     Swap    Common Stock        2007        2007
----------------         ------------- ----------- ------------ ------------- --------- ---------------- ------------ -----------

  Rural Utilities Service
                                                                                                 
    Loan Contracts       $    21,886    $   (4,331)  $      -     $       -    $      -     $       -   $    17,555      6.07%

  Senior Unsecured Debt    4,435,018      (897,149)   950,000       226,779      18,198       (17,833)    4,715,013      7.96%

  EPPICS (see Note 15)        17,860             -          -             -           -        (3,339)       14,521      5.00%

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

TOTAL LONG-TERM DEBT     $ 4,532,904    $ (946,070)  $950,000     $ 226,779    $ 18,198     $ (21,172)  $ 4,760,639      7.94%
                         ============= ============ ========== =============  ========= =============== =============

  Less: Debt Discount        (26,547)                                                                       (21,294)
  Less: Current Portion      (39,271)                                                                        (2,448)
                         -------------                                                                  -------------
                         $ 4,467,086                                                                    $ 4,736,897
                         =============                                                                  =============

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

     Additional information regarding our Senior Unsecured Debt at December 31:


                                                            2007                                     2006
                                            ---------------------------------       -----------------------------------
                                               Principal         Interest              Principal           Interest
($ in thousands)                              Outstanding          Rate               Outstanding            Rate
----------------                            ----------------    -------------       -----------------    --------------

Senior Notes:
                                                                                                 
   Due 8/15/2008                                $         -               -              $   495,240           7.625%
   Due 5/15/2011                                  1,050,000          9.250%                1,050,000           9.250%
   Due 10/24/2011                                   200,000          6.270%                  200,000           6.270%
   Due 12/31/2012                                   148,500     6.44% (Variable)             150,000     6.75% (Variable)
   Due 1/15/2013                                    700,000          6.250%                  700,000           6.250%
   Due 3/15/2015                                    300,000          6.625%                        -                -
   Due 3/15/2019                                    450,000          7.125%                        -                -
   Due 1/15/2027                                    400,000          7.875%                  400,000           7.875%
   Due 8/15/2031                                    945,325          9.000%                  945,325           9.000%
                                            ----------------                        -----------------
                                                  4,193,825                                3,940,565

Debentures due 2025 - 2046                          468,742          7.136%                  468,742           7.136%
Subsidiary Senior
   Notes due 12/1/2012                               36,000          8.050%                   36,000           8.050%
   CTE Convertible Notes due 7/23/2023                8,537          3.250%                        -                -
   Fair value of interest rate swaps                  7,909                                  (10,289)
                                            ----------------                        -----------------
                 Total                          $ 4,715,013                              $ 4,435,018
                                            ================                        =================


     During 2007, we retired an aggregate  principal amount of $967.2 million of
     debt, including $3.3 million of 5% Company Obligated Mandatorily Redeemable
     Convertible  Preferred  Securities  due 2036  (EPPICS) and $17.8 million of
     3.25%  Commonwealth  convertible  notes that were converted into our common
     stock.  As further  described  below,  we  temporarily  borrowed and repaid
     $200.0 million during the month of March 2007, utilized to temporarily fund
     our acquisition of Commonwealth. Although this borrowing does not appear in
     our December 31, 2006 or 2007 balance  sheet,  the  borrowing and repayment
     are shown gross in the above table.

                                      F-22


     In  connection  with the  acquisition  of  Commonwealth,  we assumed  $35.0
     million of debt under a revolving credit facility and approximately  $191.8
     million  face  amount of  Commonwealth  convertible  notes  (fair  value of
     approximately  $209.6  million).  During March 2007, we paid down the $35.0
     million  credit  facility,  and through  December 31, 2007, we have retired
     approximately  $183.3 million face amount (for which we paid $165.4 million
     in cash and  $36.7  million  in  common  stock)  of the  convertible  notes
     (premium  paid of $18.9  million was recorded as $17.8  million to goodwill
     and $1.1 million to other  income  (loss),  net),  resulting in a remaining
     outstanding balance of $8.5 million as of December 31, 2007.

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

     During the first  quarter of 2007,  we incurred and expensed  approximately
     $4.1  million of fees  associated  with the bridge  loan  facility.  In the
     second  quarter  of 2007,  we  completed  an  exchange  offer (to  publicly
     register  the debt) on the $750.0  million  in total of  private  placement
     notes described  above, in addition to the $400.0 million  principal amount
     of 7.875% Senior Notes issued in a private  placement on December 22, 2006,
     for registered Senior Notes due 2027. On April 26, 2007, we redeemed $495.2
     million  principal amount of our 7.625% Senior Notes due 2008 at a price of
     103.041% plus accrued and unpaid interest.  The debt retirement generated a
     pre-tax  loss  on  the  early  extinguishment  of  debt  at  a  premium  of
     approximately  $16.3 million in the second  quarter of 2007 and is included
     in other income (loss),  net. As a result of this debt redemption,  we also
     terminated three interest rate swap agreements  hedging an aggregate $150.0
     million notional amount of indebtedness.  Payments on the swap terminations
     of approximately $1.0 million were made in the second quarter of 2007.

     On January 15, 2008, we terminated all of our interest rate swap agreements
     representing $400.0 million notional amount of indebtedness associated with
     our  Senior  Notes  due in  2011  and  2013.  Cash  proceeds  on  the  swap
     terminations of approximately  $15.5 million were received in January 2008.
     The related gain will be deferred on the balance sheet,  and amortized into
     income over the term of the associated debt.

     As of December 31, 2007,  EPPICS  representing a total principal  amount of
     $197.3  million have been converted  into  15,918,182  shares of our common
     stock.  Approximately  $4.0 million of EPPICS,  which are convertible  into
     350,259 shares of our common stock,  were outstanding at December 31, 2007.
     Our long-term debt footnote  indicates $14.5 million of EPPICS  outstanding
     at December 31, 2007, of which $10.5 million is debt of related parties for
     which the Company has an offsetting receivable.

     As of December 31, 2007,  we had available  lines of credit with  financial
     institutions  in the aggregate  amount of $250.0  million and there were no
     outstanding standby letters of credit issued under the facility. Associated
     facility fees vary,  depending on our debt leverage ratio,  and were 0.225%
     per annum as of December  31,  2007.  The  expiration  date for this $250.0
     million five year revolving  credit  agreement is May 18, 2012.  During the
     term of the credit facility we may borrow,  repay and reborrow  funds.  The
     credit facility is available for general corporate  purposes but may not be
     used to fund dividend payments.

     For the year ended  December  31, 2006,  we retired an aggregate  principal
     amount of $251.0  million of debt,  including  $15.9  million of 5% Company
     Obligated Mandatorily  Redeemable Convertible Preferred Securities due 2006
     (EPPICS) that were converted into our common stock.

                                      F-23


     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.  During the fourth  quarter of 2006,  we entered  into four
     debt-for-debt  exchanges and exchanged  $157.3  million of our 7.625% notes
     due 2008 for $149.9  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,  with
     respect to the first  quarter debt  exchanges,  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, for the year
     ended December 31, 2006.

     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.

     On December 22, 2006, we issued in a private placement, an aggregate $400.0
     million  principal  amount of 7.875%  Senior  Notes due January  15,  2027.
     Proceeds  from the sale were used to  partially  finance  the  Commonwealth
     acquisition.

     In December 2006, we borrowed $150.0 million under a senior  unsecured term
     loan  agreement.  The loan matures in 2012 and bears  interest  based on an
     average prime rate or London  Interbank  Offered Rate or LIBOR plus 1 3/8%,
     at our election.  Proceeds were used to partially  finance the Commonwealth
     acquisition.

     For the year ended  December  31, 2005,  we retired an aggregate  principal
     amount of $36.4  million of debt,  including  $30.0  million of EPPICS that
     were converted into our common stock. During the second quarter of 2005, we
     entered  into two  debt-for-debt  exchanges  of our debt  securities.  As a
     result,  $50.0  million of our  7.625%  notes due 2008 were  exchanged  for
     approximately  $52.2  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  $3.2 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.

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

     Our principal payments for the next five years are as follows:

                                   Principal
       ($ in thousands)             Payments
       ----------------         ---------------

             2008                   $     2,448
             2009                         2,507
             2010                         5,886
             2011                     1,252,517
             2012                       179,017


(12) Derivative Instruments and Hedging Activities:
     ----------------------------------------------

     Interest rate swap agreements were 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.

     On January 15, 2008, we terminated all of our interest rate swap agreements
     representing $400.0 million notional amount of indebtedness associated with
     our  Senior  Notes  due in  2011  and  2013.  Cash  proceeds  on  the  swap
     terminations of approximately  $15.5 million were received in January 2008.
     The related gain will be deferred on the balance sheet,  and amortized into
     income over the term of the associated debt.

                                      F-24


     As of January 16, 2008, we no longer have any derivative  instruments.  The
     following  disclosure is necessary to understand our  historical  financial
     statements.

     The  interest  rate  swap  contracts  are  reflected  at fair  value in our
     consolidated  balance  sheets and the related  portion of  fixed-rate  debt
     being  hedged is  reflected at an amount equal to the sum of its book value
     and an amount representing the change in fair value of the debt obligations
     attributable  to the interest rate risk being  hedged.  Changes in the fair
     value of interest rate swap  contracts,  and the offsetting  changes in the
     adjusted carrying value of the related portion of the fixed-rate debt being
     hedged,  are  recognized  in the  consolidated  statements of operations in
     interest  expense.  The notional  amounts of interest  rate swap  contracts
     hedging  fixed-rate  indebtedness  as of  December  31,  2007 and 2006 were
     $400.0 million and $550.0 million, respectively.  Such contracts require us
     to pay variable rates of interest (average pay rates of approximately 8.54%
     and 9.02% as of December 31, 2007 and 2006, respectively) and receive fixed
     rates of interest  (average receive rates of 8.50% and 8.26% as of December
     31, 2007 and 2006,  respectively).  The fair value of these  derivatives is
     reflected in other assets as of December 31, 2007 and other  liabilities as
     of December  31, 2006,  in the amount of $7.9 million and ($10.3  million),
     respectively.  The related  underlying  debt has been increased in 2007 and
     decreased in 2006 by a like amount.  For the years ended  December 31, 2007
     and 2006,  the interest  expense  resulting  from these interest rate swaps
     totaled approximately $2.4 million and $4.2 million,  respectively. For the
     year ended  December  31, 2005,  our  interest  expense was reduced by $2.5
     million.

(13) Investment Income:
     ------------------

     The components of investment  income for the years ended December 31, 2007,
     2006 and 2005 are as follows:


($ in thousands)                            2007             2006             2005
----------------                     ---------------- ---------------- ----------------

                                                                     
Interest and dividend income                $ 32,986         $ 22,172         $ 15,822
Gain from Rural Telephone Bank
   dissolution                                     -           61,428                -
Equity earnings/minority interest
    in joint ventures, net                     2,795           (4,164)          (3,599)
                                     ---------------- ---------------- ----------------
Total investment income                     $ 35,781         $ 79,436         $ 12,223
                                     ================ ================ ================


(14) Other Income(Loss) net:
     -----------------------

     The components of other income  (loss),  net for the years ended  December
     31, 2007, 2006 and 2005 are as follows:


($ in thousands)                                          2007               2006               2005
----------------                                    -----------------  -----------------  -----------------
                                                                                         
Bridge loan fee                                            $  (4,069)           $     -           $      -
Premium on debt repurchases                                  (18,217)                 -                  -
Legal contingency                                                  -             (1,000)            (7,000)
Gain on expiration/settlement of customer advances             2,031              3,539                681
Loss on exchange of debt                                           -             (2,433)            (3,175)
Gain on forward rate agreements                                    -                430              1,851
Other, net                                                     2,422              2,471              8,399
                                                    -----------------  -----------------  -----------------
     Total other income (loss), net                        $ (17,833)           $ 3,007           $    756
                                                    =================  =================  =================


     During  the  first  quarter  of 2007,  we  incurred  $4.1  million  of fees
     associated  with a bridge loan facility.  In 2007, we retired  certain debt
     and recognized a pre-tax loss of $18.2 million on the early  extinguishment
     of debt at a premium,  mainly for the 7.625% Senior Notes due 2008.  During
     2006 and 2005,  we recorded  expense in connection  with the Bangor,  Maine
     legal  matter.  During  2007,  2006  and  2005,  we  recognized  income  in
     connection  with  certain  retained  liabilities,   that  have  terminated,
     associated with customer  advances for construction from our disposed water
     properties.  In  connection  with our  exchange  of debt  during  the first
     quarter  of 2006 and second  quarter of 2005,  we  recognized  a  non-cash,
     pre-tax  loss.  2006 and 2005 also  include a gain for the  changes in fair
     value of our forward rate agreements.

                                      F-25


     Pre-tax gains (losses) in connection with the following  transactions  were
     also recorded in other income (loss), net during 2005:

     On  February 1, 2005,  we sold shares of  Prudential  Financial,  Inc.  for
     approximately  $1.1  million in cash,  and we  recognized a pre-tax gain of
     approximately $493,000.

     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 pre-tax gain of approximately $457,000.

     During 2005, we sold shares of Global  Crossing  Limited for  approximately
     $1.1 million in cash, and we recognized a pre-tax gain for the same amount.

(15) Company Obligated Mandatorily Redeemable Convertible Preferred Securities:
     --------------------------------------------------------------------------

     As of December 31, 2007,  we have only $4.0 million of EPPICS  related debt
     outstanding to third parties. The following disclosure provides the history
     regarding this issue.

     In 1996, our consolidated wholly-owned subsidiary, Citizens Utilities Trust
     (the Trust),  issued, in an underwritten public offering,  4,025,000 shares
     of EPPICS,  representing preferred undivided interests in the assets of the
     Trust,  with a  liquidation  preference  of $50 per  security  (for a total
     liquidation  amount of $201.3  million).  These securities 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   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 2007,  2006 and  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 December 31, 2007,  EPPICS  representing a total principal  amount of
     $197.3  million have been converted  into  15,918,182  shares of our common
     stock. A total of $4.0 million of EPPICS was outstanding as of December 31,
     2007, and if all outstanding  EPPICS were converted,  350,259 shares of our
     common  stock  would be issued upon such  conversion.  Our  long-term  debt
     footnote  indicates  $14.5  million of EPPICS  outstanding  at December 31,
     2007,  of which  $10.5  million  is debt of related  parties  for which the
     Company has an offsetting receivable.

     We adopted the  provisions of FIN No. 46R (revised  December 2003) (FIN No.
     46R),  "Consolidation of Variable Interest Entities,"  effective January 1,
     2004.  Accordingly,  the Trust holding the EPPICS and the related  Citizens
     Utilities Capital L.P. are deconsolidated.

(16) Capital Stock:
     --------------

     We are  authorized to issue up to 600,000,000  shares of common stock.  The
     amount and timing of  dividends  payable  on common  stock are,  subject to
     applicable law, within the sole discretion of our Board of Directors.

                                      F-26


(17) Stock Plans:
     ------------

     At December  31, 2007,  we had five  stock-based  compensation  plans under
     which grants have been made and awards remained  outstanding.  These plans,
     which are described below, are the Management Equity Incentive Plan (MEIP),
     the 1996 Equity  Incentive  Plan (1996 EIP),  the Amended and Restated 2000
     Equity Incentive Plan (2000 EIP), the Non-Employee  Directors' Deferred Fee
     Plan (Deferred Fee Plan) and the Non-Employee  Directors'  Equity Incentive
     Plan (Director's  Equity Plan, and together with the Deferred Fee Plan, the
     Director Plans).

     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 as of January 1, 2006, we recorded  stock-based  compensation  expense
     for the cost of our stock  options.  Compensation  expense,  recognized  in
     other  operating  expenses,  of $0.8  million and $2.2  million in 2007 and
     2006,  respectively,  has been recorded for the cost of our stock  options.
     Our general  policy is to issue shares upon the grant of restricted  shares
     and exercise of options  from  treasury.  At December 31, 2007,  there were
     16,058,182  shares  authorized  for grant under  these plans and  5,242,717
     shares  available  for grant.  No further  awards may be granted  under the
     MEIP, the 1996 EIP and the Deferred Fee Plan.

     In connection with the Director Plans,  compensation  costs associated with
     the issuance of stock units was $1.6 million, $2.0 million and $1.1 million
     in 2007, 2006 and 2005, respectively. Cash compensation associated with the
     Director  Plans was $0.5  million,  $0.5  million and $0.4 million in 2007,
     2006 and 2005, respectively.  These costs are recognized in other operating
     expenses.

     We have granted restricted stock awards to key employees in the form of our
     common stock. The number of shares issued as restricted stock awards during
     2007, 2006 and 2005 were 722,000, 732,000 and 352,000,  respectively.  None
     of the restricted stock awards may be sold, assigned,  pledged or otherwise
     transferred,  voluntarily  or  involuntarily,  by the  employees  until the
     restrictions  lapse,  subject to limited  exceptions.  The restrictions are
     time based. At December 31, 2007, 1,210,000 shares of restricted stock were
     outstanding.  Compensation expense, recognized in other operating expenses,
     of $6.6  million,  $6.0  million  and $7.4  million,  for the  years  ended
     December  31,  2007,  2006 and 2005,  respectively,  has been  recorded  in
     connection with these grants.

                        Management Equity Incentive Plan
                        --------------------------------
     Prior to its expiration on June 21, 2000,  awards of our common stock could
     have been granted under the MEIP 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  of the MEIP,  no awards  have been or may 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 were not ordinarily exercisable on the date of
     grant but vest  over a period of time  (generally  four  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.

                      1996 and 2000 Equity Incentive Plans
                      ------------------------------------
     Since the  expiration  date of the 1996 EIP on May 22, 2006, no awards have
     been or may 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,  SAR's,  restricted stock or other stock-based
     awards. As discussed under the Non-Employee  Directors'  Compensation Plans
     below,  prior to May 25, 2006 non-employee  directors  received an award of
     stock options under the 2000 EIP upon commencement of service.

     At December 31, 2007,  there were  13,517,421  shares  authorized for grant
     under the 2000 EIP and 2,871,999 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  four  years).
     Under the terms of the EIPs,  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.

                                      F-27


     The following  summary presents  information  regarding  outstanding  stock
     options and changes with regard to options under the MEIP and EIP plans:


                                                                         Weighted            Weighted
                                                      Shares              Average            Average           Aggregate
                                                     Subject to         Option Price         Remaining         Intrinsic
                                                       Option            Per Share         Life in Years          Value
--------------------------------------------------------------------------------------------------------------------------------
                                                                                               
Balance at January 1, 2005                               12,411,000   $     11.15                 6.11        $ 38,162,000
     Options granted                                        183,000   $     11.58
     Options exercised                                   (4,317,000)  $     10.52                             $ 12,730,000
     Options canceled, forfeited or lapsed                 (292,000)  $     10.48
--------------------------------------------------------------------
Balance at December 31, 2005                              7,985,000   $     11.52                 5.32        $ 13,980,000
     Options granted                                         22,000   $     12.55
     Options exercised                                   (2,695,000)  $      9.85                             $  9,606,000
     Options canceled, forfeited or lapsed                  (70,000)  $     10.13
--------------------------------------------------------------------
Balance at December 31, 2006                              5,242,000   $     12.41                 4.36        $ 14,490,000
     Options granted                                              -   $         -
     Options exercised                                   (1,254,000)  $     10.19                             $  6,033,000
     Options canceled, forfeited or lapsed                  (33,000)  $     10.79
--------------------------------------------------------------------
Balance at December 31, 2007                              3,955,000   $     13.13                  3.4        $  5,727,000
====================================================================

     The following table summarizes  information about shares subject to options
     under the MEIP and EIP plans at December 31, 2007:



                                    Options Outstanding                                            Options Exercisable
-----------------------------------------------------------------------------------------  ---------------------------------------
                                                                      Weighted Average                               Weighted
          Number            Range of           Weighted Average           Remaining              Number               Average
       Outstanding       Exercise Prices        Exercise Price          Life in Years          Exercisable        Exercise Price
----------------------------------------------------------------------------------------------------------------------------------
               254,000     $  6.45 - 6.67          $      6.51                0.98              254,000             $    6.51
               433,000        8.19 - 8.19                 8.19                4.37              433,000                  8.19
                17,000        8.80 - 9.68                 9.11                0.78               17,000                  9.11
               570,000      10.44 - 10.44                10.44                5.41              570,000                 10.44
               213,000      11.15 - 11.15                11.15                2.80              213,000                 11.15
               489,000      11.79 - 11.79                11.79                3.38              489,000                 11.79
               175,000      11.90 - 14.27                13.41                5.86              158,000                 13.45
               582,000      15.02 - 15.02                15.02                2.75              582,000                 15.02
               640,000      15.94 - 16.74                16.67                2.73              640,000                 16.67
               582,000      18.46 - 18.46                18.46                2.75              582,000                 18.46
           ------------                                                                     ------------
             3,955,000     $ 6.45 - 18.46          $     13.13                3.40            3,938,000             $   13.13
           ============                                                                     ============


     The  number of  options  exercisable  at  December  31,  2006 and 2005 were
     4,791,000 and 6,548,000,  with a weighted  average exercise price of $12.58
     and $11.92, respectively.

     Cash received upon the exercise of options  during 2007,  2006 and 2005 was
     $13.8  million,  $27.2  million  and  $47.6  million,  respectively.  Total
     remaining  unrecognized  compensation  cost  associated with unvested stock
     options at December  31, 2007 was $0.1  million  and the  weighted  average
     period over which this cost is expected to be recognized  is  approximately
     one year.

     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.

                                      F-28


     The following  table  presents the weighted  average  assumptions  used for
     stock option grants in 2006 and 2005. No stock option grants were issued in
     2007.

                                              2006           2005
             --------------------------- --------------- --------------
             Dividend yield                    7.55%          7.72%
             Expected volatility                 44%            46%
             Risk-free interest rate           4.89%          4.16%
             Expected life                   5 years        6 years
             --------------------------- --------------- --------------

     The following summary presents  information  regarding unvested  restricted
     stock and changes  with regard to  restricted  stock under the MEIP and the
     EIPs:


                                                                    Weighted
                                                                     Average
                                                Number of           Grant Date          Aggregate
                                                  Shares            Fair Value          Fair Value
---------------------------------------------------------------------------------------------------------
                                                                             
Balance at January 1, 2005                           1,686,000     $     12.29           $ 23,253,000
     Restricted stock granted                          352,000     $     13.11           $  4,305,000
     Restricted stock vested                          (491,000)    $     12.27           $  6,000,000
     Restricted stock forfeited                        (91,000)    $     12.58
---------------------------------------------------------------
Balance at December 31, 2005                         1,456,000     $     12.47           $ 17,808,000
     Restricted stock granted                          732,000     $     12.87           $ 10,494,000
     Restricted stock vested                          (642,000)    $     12.08           $  9,226,000
     Restricted stock forfeited                       (372,000)    $     12.60
---------------------------------------------------------------
Balance at December 31, 2006                         1,174,000     $     12.89           $ 16,864,000
     Restricted stock granted                          722,000     $     15.04           $  9,187,000
     Restricted stock vested                          (587,000)    $     12.94           $  7,465,000
     Restricted stock forfeited                       (100,000)    $     13.95
---------------------------------------------------------------
Balance at December 31, 2007                         1,209,000     $     14.06           $ 15,390,000
===============================================================

     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 December  31,  2007 was $12.7  million and the
     weighted  average  period over which this cost is expected to be recognized
     is approximately two to three years.

                   Non-Employee Directors' Compensation Plans
                   ------------------------------------------
     Upon  commencement  of his or her service on the Board of  Directors,  each
     non-employee  director  receives  a grant of 10,000  stock  options.  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.  Options  granted to  non-employee
     directors  under the 2000 EIP expire on the tenth  anniversary of the grant
     date.

     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. Since the effectiveness of the Director's Equity Plan, no further
     grants have been made under the Deferred Fee Plan. Prior to April 20, 2004,
     each non-employee  director  received an award of 5,000 stock options.  The
     exercise  price of such options was set at 100% of the fair market value on
     the date the options were granted.  The options were exercisable six months
     after the grant date and remain  exercisable  for ten years after the grant
     date.

     In addition,  each year,  each  non-employee  director is also  entitled to
     receive a retainer, meeting fees, and, when applicable, fees for serving as
     a committee chair or as Lead Director. For 2007, each non-employee director
     had to elect, by December 31 of the preceding year, to receive $40,000 cash
     or 5,760 stock units as an annual  retainer and to receive meeting fees and
     Lead  Director and  committee  chair  stipends in the form of cash or stock
     units. Stock units are awarded under the Directors' Equity Plan.  Directors
     making a stock unit election must also elect to convert the units to either
     common stock (convertible on a one-to-one basis) or cash upon retirement or
     death.

                                      F-29


     The number of shares of common  stock  authorized  for  issuance  under the
     Directors'  Equity Plan is 2,540,761,  which  includes  540,761 shares that
     were  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 December 31,
     2007,  there were  2,370,718  shares  available  for  grant.  There were 13
     directors participating in the Directors' Plans during all or part of 2007.
     In 2007,  the total  options,  plan units,  and stock  earned were  10,000,
     98,070,  and 0, respectively.  In 2006, the total options,  plan units, and
     stock earned were 20,000,  81,000 and 0,  respectively.  In 2005, the total
     options,   plan  units,  and  stock  earned  were  70,000,  64,000  and  0,
     respectively.  Options  granted  prior to the  adoption  of the  Directors'
     Equity Plan were granted under the 2000 EIP. At December 31, 2007,  177,952
     options were  outstanding  and 172,952 options were  exercisable  under the
     Director Plans at a weighted average exercise price of $12.59.

     For 2007,  each  non-employee  director  received  fees of $2,000  for each
     in-person Board of Directors and committee  meeting attended and $1,000 for
     each  telephone  Board and committee  meeting  attended.  The chairs of the
     Audit,  Compensation,  Nominating  and Corporate  Governance and Retirement
     Plan  Committees  were paid an additional  annual fee of $25,000,  $15,000,
     $7,500 and $5,000, respectively.  In addition, the Lead Director, who heads
     the ad hoc  committee of  non-employee  directors,  received an  additional
     annual fee of  $15,000.  A  director  must  elect,  by  December  31 of the
     preceding year, to receive meeting and other fees in cash,  stock units, or
     a combination of both. All fees paid to the non-employee  directors in 2007
     were paid  quarterly.  If the director  elects  stock units,  the number of
     units  credited to the  director's  account is determined  as follows:  the
     total cash value of the fees  payable to the director are divided by 85% of
     the  closing  prices of our common  stock on the last  business  day of the
     calendar  quarter  in which the fees or  stipends  were  earned.  Units are
     credited to the director's account quarterly.

     We  account  for the  Deferred  Fee  Plan  and  Directors'  Equity  Plan in
     accordance with SFAS No. 123R. To the extent directors elect to receive the
     distribution  of their  stock  unit  account 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. As
     of December 31, 2007,  the liability for such payments was reduced to $0 as
     the obligation was fully settled during the second quarter of 2007.

                                      F-30

(18) Income Taxes:
     -------------

     The  following is a  reconciliation  of the  provision for income taxes for
     continuing  operations computed at Federal statutory rates to the effective
     rates for the years ended December 31, 2007, 2006 and 2005:


                                                                   2007         2006         2005
                                                               ------------ -----------  -----------
                                                                                    
Consolidated tax provision at federal statutory rate                35.0 %      35.0 %       35.0 %
State income tax provisions, net of federal income tax benefit       1.8 %       2.1 %        1.6 %
Tax reserve adjustment                                               1.0 %       0.2 %       (8.2)%
All other, net                                                      (0.4)%      (2.4)%        0.2 %
                                                               ------------ -----------  -----------
                                                                    37.4 %      34.9 %       28.6 %
                                                               ============ ===========  ===========

     The components of the net deferred income tax liability (asset) at December
     31 are as follows:

($ in thousands)                                                  2007         2006
----------------                                               ------------ -----------

Deferred income tax liabilities:
--------------------------------
   Property, plant and equipment basis differences               $ 624,426   $ 547,726
   Intangibles                                                     275,102     175,991
   Other, net                                                       10,431       9,675
                                                               ------------ -----------
                                                                   909,959     733,392
                                                               ------------ -----------

Deferred income tax assets:
---------------------------
   SFAS No. 158 pension/OPEB liability                              58,540      51,660
   Tax operating loss carryforward                                  83,203      81,515
   Alternate minimum tax credit carryforward                        26,658      54,834
   Employee benefits                                                67,813      70,013
   State tax liability                                              10,361           -
   Other, net                                                       33,514      24,039
                                                               ------------ -----------
                                                                   280,089     282,061
    Less: Valuation allowance                                      (59,566)    (49,679)
                                                               ------------ -----------
   Net deferred income tax asset                                   220,523     232,382
                                                               ------------ -----------
    Net deferred income tax liability                            $ 689,436   $ 501,010
                                                               ============ ===========


Deferred tax assets and liabilities are reflected in the following
------------------------------------------------------------------
   captions on the balance sheet:
   ------------------------------
    Deferred income taxes                                        $ 711,645   $ 514,130
    Other current assets                                           (22,209)    (13,120)
                                                               ------------ -----------
      Net deferred income tax liability                          $ 689,436   $ 501,010
                                                               ============ ===========


     Our Federal and state tax operating loss  carryforwards  as of December 31,
     2007 are estimated at $11.3 million and $1,563.0 million, respectively. Our
     Federal  loss  carryforward  will expire in the year 2026. A portion of our
     state loss carryforward  begins to expire in 2008. Our alternative  minimum
     tax credit as of December 31, 2007 can be carried  forward  indefinitely to
     reduce future regular tax liability.


                                      F-31



     The provision  (benefit) for Federal and state income taxes, as well as the
     taxes charged or credited to  shareholders'  equity,  includes amounts both
     payable  currently and deferred for payment in future  periods as indicated
     below:

     ($ in thousands)                                              2007         2006         2005
     ----------------                                          ------------ -----------  -----------

Income taxes charged (credited) to the income statement for
   continuing operations:
   Current:
                                                                                  
      Federal                                                    $  37,815   $     772     $ 16,708
      State                                                          9,188       3,676      (33,006)
                                                               ------------ -----------  -----------
       Total current                                                47,003       4,448      (16,298)
                                                               ------------ -----------  -----------

   Deferred:
      Federal                                                       75,495     128,534       89,446
      Federal tax credits                                                -           -          (18)
      State                                                          5,516       3,497        2,140
                                                               ------------ -----------  -----------
       Total deferred                                               81,011     132,031       91,568
                                                               ------------ -----------  -----------
          Subtotal income taxes for continuing operations          128,014     136,479       75,270
                                                               ------------ -----------  -----------
Income taxes charged to the income statement for
   discontinued operations:
   Current:
    Federal                                                              -       3,018            -
      State                                                              -       2,004            2
                                                               ------------ -----------  -----------
       Total current                                                     -       5,022            2
                                                               ------------ -----------  -----------

   Deferred:
      Federal                                                            -      47,732       18,871
      State                                                              -       3,835        3,538
                                                               ------------ -----------  -----------
       Total deferred                                                    -      51,567       22,409
                                                               ------------ -----------  -----------
          Subtotal income taxes for discontinued operations              -      56,589       22,411
                                                               ------------ -----------  -----------
Total income taxes charged to the income statement (a)             128,014     193,068       97,681
                                                               ------------ -----------  -----------

   Income taxes charged (credited) to shareholders' equity:
   Deferred income tax benefits on unrealized/realized gains or
      losses on securities classified as available-for-sale            (11)        (35)        (411)
   Current benefit arising from stock options exercised and
   restricted stock                                                   (552)     (3,777)      (5,976)
   Deferred income taxes (benefits) arising from the recognition
      of additional pension/OPEB  liability                         (6,880)     24,707      (13,933)
Deferred tax benefit from recording adjustments from the adoption
   of SAB No. 108                                                        -     (17,339)           -
                                                               ------------ -----------  -----------
      Income taxes charged (credited) to shareholders'
         equity (b)                                                 (7,443)      3,556      (20,320)
                                                               ------------ -----------  -----------
Total income taxes: (a) plus (b)                                 $ 120,571   $ 196,624     $ 77,361
                                                               ============ ===========  ===========


     The  following  table sets forth the  changes in the  Company's  balance of
     unrecognized tax benefits for the year in accordance with FIN No. 48:

        ($ in thousands)
        ----------------                                           2007
                                                               ------------
Unrecognized tax benefits - beginning of year                    $  30,332
Gross increases - unrecognized tax benefits acquired
  via acquisitions                                                   8,977
Gross increases - current year tax positions                        20,408
                                                               ------------
Unrecognized tax benefits - end of year                          $  59,717
                                                               ============

     The amounts  above  exclude $6.2 million of accrued  interest  that we have
     recorded and would be payable  should the  Company's  tax  positions not be
     sustained.

                                      F-32



(19) Net Income Per Common Share:
     ----------------------------

     The  reconciliation  of the net income per common share calculation for the
     years ended December 31, 2007, 2006 and 2005 is as follows:

($ in thousands, except per-share amounts)
------------------------------------------                              2007                2006                 2005
                                                                 ------------------  ------------------   ------------------
Net income used for basic and diluted
-------------------------------------
   earnings per common share:
   --------------------------
                                                                                                         
Income from continuing operations                                        $ 214,654           $ 254,008            $ 187,942
Income from discontinued operations                                              -              90,547               14,433
                                                                 ------------------  ------------------   ------------------
Total basic net income available for common shareholders                 $ 214,654           $ 344,555            $ 202,375

Effect of conversion of preferred securities - EPPICS                          152                 401                1,255
                                                                 ------------------  ------------------   ------------------
Total diluted net income available for common shareholders               $ 214,806           $ 344,956            $ 203,630
                                                                 ==================  ==================   ==================

Basic earnings per common share:
--------------------------------
Weighted-average shares outstanding - basic                                331,037             322,641              337,065
                                                                 ==================  ==================   ==================
Income from continuing operations                                        $    0.65           $    0.79            $    0.56
Income from discontinued operations                                              -                0.28                 0.04
                                                                 ------------------  ------------------   ------------------
Net income per share available for common shareholders                   $    0.65           $    1.07            $    0.60
                                                                 ==================  ==================   ==================

Diluted earnings per common share:
----------------------------------
Weighted-average shares outstanding - basic                                331,037             322,641              337,065
Effect of dilutive shares                                                      940                 931                1,417
Effect of conversion of preferred securities - EPPICS                          401                 973                3,193
                                                                 ------------------  ------------------   ------------------
Weighted-average shares outstanding - diluted                              332,378             324,545              341,675
                                                                 ==================  ==================   ==================
Income from continuing operations                                        $    0.65           $    0.78            $    0.56
Income from discontinued operations                                              -                0.28                 0.04
                                                                 ------------------  ------------------   ------------------
Net income per share available for common shareholders                   $    0.65           $    1.06            $    0.60
                                                                 ==================  ==================   ==================

     Stock Options
     -------------
     For the years ended December 31, 2007,  2006 and 2005,  options to purchase
     shares of  1,804,000  (at exercise  prices  ranging from $15.02 to $18.46),
     1,917,000 (at exercise prices ranging from $13.45 to $18.46), and 1,930,000
     (at exercise prices ranging from $13.09 to $18.46), respectively,  issuable
     under  employee  compensation  plans were excluded from the  computation of
     diluted  earnings  per share (EPS) for those  periods  because the exercise
     prices were greater than the average  market price of our common stock and,
     therefore, the effect would be antidilutive.  In calculating diluted EPS we
     apply the treasury stock method and include future unearned compensation as
     part of the assumed proceeds.

     In  addition,  for the  years  ended  December  31,  2007,  2006 and  2005,
     restricted  stock awards of  1,209,000,  1,174,000  and  1,456,000  shares,
     respectively,   are  excluded  from  our  basic  weighted   average  shares
     outstanding  and  included in our  dilutive  shares until the shares are no
     longer  subject to  restriction  after the  satisfaction  of all  specified
     conditions.

     EPPICS
     ------
     At  December  31,  2007  and  2006,  we  had  80,307  and  147,079  shares,
     respectively,  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 EPPICS that remain  outstanding  as of December 31, 2007 are
     converted, we would issue approximately 350,259 shares of our common stock.
     As a result of the September  2004  special,  non-recurring  dividend,  the
     EPPICS  exercise  price for  conversion  into common stock was reduced from
     $13.30 to $11.46. These securities have been included in the diluted income
     per common share  calculation for the periods ended December 31, 2007, 2006
     and 2005.

                                      F-33



     Stock Units
     -----------
     At December 31, 2007, 2006 and 2005, we had 225,427,  319,423,  and 206,630
     stock  units,  respectively,  issued  under  the  Director  Plans  and  the
     Non-Employee  Directors'  Retirement  Plan.  These securities have not been
     included  in the  diluted  income  per  share of common  stock  calculation
     because their inclusion would have had an antidilutive effect.

     Share Repurchase Programs
     -------------------------
     In February 2007, our Board of Directors  authorized us to repurchase up to
     $250.0 million of our common stock in public or private  transactions  over
     the following  twelve-month period. This share repurchase program commenced
     on March 19, 2007. During 2007, we repurchased  approximately  17.3 million
     shares of our common stock at an  aggregate  cost of  approximately  $250.0
     million. The repurchase program was completed on October 15, 2007.

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

(20) Comprehensive Income:
     ---------------------

     Comprehensive  income  consists  of net income  and other  gains and losses
     affecting   shareholders'   investment   and  SFAS  No.  158   pension/OPEB
     liabilities that, under GAAP, are excluded from net income.

     Our other  comprehensive  income  (loss) for the years ended  December  31,
     2007, 2006 and 2005 is as follows:


                                                                            2007
                                                        --------------------------------------------
                                                         Before-Tax     Tax Expense/    Net-of-Tax
($ in thousands)                                           Amount        (Benefit)        Amount
----------------                                        -------------- --------------- -------------

                                                                                 
   Amortization of pension and post retirement costs         $ (3,023)       $ (6,880)    $   3,857
   All other                                                       35             (12)           47
                                                        -------------- --------------- -------------
Other comprehensive income                                   $ (2,988)       $ (6,892)    $   3,904
                                                        ============== =============== =============

                                                                            2006
                                                        --------------------------------------------
                                                         Before-Tax     Tax Expense/    Net-of-Tax
($ in thousands)                                           Amount        (Benefit)        Amount
----------------                                        -------------- --------------- -------------

   Net unrealized holding losses on securities
      arising during period                                  $    (92)       $    (35)    $     (57)
   SFAS No. 158 pension/OPEB liability                        199,653          74,619       125,034
                                                        -------------- --------------- -------------
Other comprehensive income                                   $199,561        $ 74,584     $ 124,977
                                                        ============== =============== =============

                                                                            2005
                                                        --------------------------------------------
                                                         Before-Tax     Tax Expense/    Net-of-Tax
($ in thousands)                                           Amount        (Benefit)        Amount
----------------                                        -------------- --------------- -------------

   Net unrealized holding losses on securities
      arising during period                                  $ (1,055)       $   (395)    $    (660)
   Minimum pension liability                                  (36,416)        (13,933)      (22,483)
   Less: Reclassification adjustments for net gains
             on securities realized in net income                (537)             (7)         (530)
                                                        -------------- --------------- -------------
Other comprehensive (loss)                                   $(38,008)       $(14,335)    $ (23,673)
                                                        ============== =============== =============




                                      F-34


(21) Segment Information:
     --------------------

     We operate in one  reportable  segment,  Frontier.  Frontier  provides both
     regulated and unregulated communications services to residential,  business
     and wholesale  customers  and is typically  the  incumbent  provider in its
     service areas.

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

(22) Quarterly Financial Data (Unaudited):
     -------------------------------------


     ($ in thousands, except per share amounts)
     ------------------------------------------              First       Second      Third        Fourth     Year ended
2007                                                        quarter      quarter     quarter      quarter    December 31,
----                                                      ------------  ----------  ----------  -----------  -------------
                                                                                               
Revenue                                                    $ 556,147    $ 578,826    $ 575,814    $ 577,228   $ 2,288,015
Operating income                                             193,302      171,298      165,925      174,891       705,416
Net income                                                    67,667       40,559       47,415       59,013       214,654
Net income available for common shareholders per
  basic share                                              $    0.21    $    0.12    $    0.14    $    0.18   $      0.65
Net income available for common shareholders per
  diluted share                                            $    0.21    $    0.12    $    0.14    $    0.18   $      0.65

2006
----
Revenue                                                    $ 506,861    $ 506,912    $ 507,198    $ 504,396   $ 2,025,367
Operating income                                             157,338      169,458      160,721      156,973       644,490
Net income                                                    50,483      101,702      128,459       63,911       344,555
Net income available for common shareholders per
  basic share                                              $    0.15    $    0.32    $    0.40    $    0.20   $      1.07
Net income available for common shareholders per
  diluted share                                            $    0.15    $    0.31    $    0.40    $    0.20   $      1.06



     The  quarterly  net income  per common  share  amounts  are  rounded to the
     nearest cent.  Annual net income per common share may vary depending on the
     effect of such  rounding.  Our  quarterly  results  include  the results of
     operations of  Commonwealth  from the date of its  acquisition  on March 8,
     2007 and of GVN  from the date of its  acquisition  on  October  31,  2007.
     During the second quarter of 2006, we recorded a gain in investment  income
     of $61.4 million  resulting  from the  dissolution  and  liquidation of the
     Rural  Telephone  Bank.  In the third quarter of 2006 we sold ELI (see Note
     8).  See  Notes  13  and  14  for  a  description  of  other  miscellaneous
     transactions impacting our quarterly results.

(23) Retirement Plans:
     -----------------

     We  sponsor a  noncontributory  defined  benefit  pension  plan  covering a
     significant   number  of  our  former  and  current   employees  and  other
     postretirement  benefit plans that provide medical,  dental, life insurance
     and other benefits for covered  retired  employees and their  beneficiaries
     and  covered  dependents.  The  benefits  are based on years of service and
     final average pay or career average pay.  Contributions are made in amounts
     sufficient  to  meet  ERISA  funding  requirements  while  considering  tax
     deductibility.  Plan assets are  invested  in a  diversified  portfolio  of
     equity and fixed-income securities and alternative investments.

     The  accounting  results for pension and  postretirement  benefit costs and
     obligations are dependent upon various actuarial assumptions applied in the
     determination  of such amounts.  These  actuarial  assumptions  include the
     following:  discount  rates,  expected  long-term  rate of  return  on plan
     assets, future compensation increases,  employee turnover,  healthcare cost
     trend  rates,  expected  retirement  age,  optional  form  of  benefit  and
     mortality.  We review  these  assumptions  for  changes  annually  with our
     independent actuaries. We consider our discount rate and expected long-term
     rate of return on plan assets to be our most critical assumptions.



                                      F-35

     The discount rate is used to value,  on a present value basis,  our pension
     and  postretirement  benefit  obligations as of the balance sheet date. The
     same rate is also used in the  interest  cost  component of the pension and
     postretirement  benefit cost  determination  for the  following  year.  The
     measurement  date used in the selection of our discount rate is the balance
     sheet date.  Our discount  rate  assumption  is  determined  annually  with
     assistance  from our  actuaries  based on the  pattern of  expected  future
     benefit  payments and the  prevailing  rates  available on long-term,  high
     quality corporate bonds that approximate the benefit obligation.  In making
     this  determination  we  consider,  among other  things,  the yields on the
     Citigroup  Pension Discount Curve and Bloomberg  Finance and the changes in
     those  rates  from one  period  to the  next.  This  rate can  change  from
     year-to-year  based on market conditions that impact corporate bond yields.
     Our  discount  rate  increased  from  6.00%  at  year-end  2006 to 6.50% at
     year-end 2007.

     The  expected  long-term  rate of return on plan  assets is  applied in the
     determination  of periodic  pension and  postretirement  benefit  cost as a
     reduction in the  computation  of the expense.  In developing  the expected
     long-term rate of return  assumption,  we considered  published  surveys of
     expected  market  returns,  10 and 20 year actual  returns of various major
     indices,  and our own historical 5-year and 10-year investment returns. The
     expected  long-term  rate of  return  on plan  assets  is based on an asset
     allocation assumption of 35% to 55% in fixed income securities,  35% to 55%
     in equity  securities and 5% to 15% in alternative  investments.  We review
     our asset  allocation  at least  annually and make changes when  considered
     appropriate.  In 2007,  we did not change our  expected  long-term  rate of
     return from the 8.25% used in 2006.  Our pension  plan assets are valued at
     actual market value as of the measurement  date. The measurement  date used
     to  determine  pension and other  postretirement  benefit  measures for the
     pension plan and the postretirement benefit plan is December 31.

     In September 2006, the FASB issued SFAS No. 158, "Employers' Accounting for
     Defined Benefit Pension and Other Postretirement  Plans" (SFAS No. 158). We
     adopted  SFAS No. 158  prospectively  on December  31,  2006.  SFAS No. 158
     requires  that we  recognize  all  obligations  related to defined  benefit
     pensions and other postretirement benefits. This statement requires that we
     quantify  the  plans'  funded  status  as an  asset or a  liability  on our
     consolidated  balance  sheets.  In  accordance  with SFAS No. 158, our 2005
     accounting and related disclosures were not affected by the adoption of the
     new standard.  The table below  summarizes the incremental  effects of SFAS
     No. 158 adoption on the individual line items in our  consolidated  balance
     sheet at December 31, 2006:

                                       Pre SFAS        SFAS         Post SFAS
                                       No. 158        No. 158        No. 158
($ in thousands)                       Adoption      Adjustment      Adoption
----------------                     -------------  -------------  -------------

Liabilities:
Deferred income taxes                  $ 564,041      $ (49,911)     $ 514,130
Other liabilities                        199,100        133,545        332,645

Shareholders' Equity:
Accumulated other comprehensive loss       1,735        (83,634)       (81,899)

     SFAS No. 158  requires  that we measure the plan's  assets and  obligations
     that  determine  our funded status as of the end of the fiscal year. We are
     also  required to recognize as a component  of Other  Comprehensive  Income
     "OCI" the changes in funded status that  occurred  during the year that are
     not  recognized  as part of net periodic  benefit cost as explained in SFAS
     No. 87, "Employers'  Accounting for Pensions," or SFAS No. 106, "Employers'
     Accounting for Postretirement Benefits Other Than Pensions."

     Based  on  the  funded   status  of  our   defined   benefit   pension  and
     postretirement  benefit  plans as of December 31, 2006,  we reported a gain
     (net of tax) to our AOCI of $41.4  million,  a decrease of $66.1 million to
     accrued pension obligations and an increase of $24.7 million to accumulated
     deferred  income taxes.  Our adoption of SFAS No. 158 on December 31, 2006,
     had no impact on our earnings.  The following  tables present details about
     our pension plans.


                                      F-36



                                Pension Benefits
                                ----------------
     The following tables set forth the plan's projected benefit obligations and
     fair  values  of plan  assets  as of  December  31,  2007  and 2006 and net
     periodic benefit cost for the years ended December 31, 2007, 2006 and 2005:

($ in thousands)                                                  2007          2006
----------------                                              ------------- --------------

Change in projected benefit obligation
--------------------------------------
                                                                          
Projected benefit obligation at beginning of year                $ 780,719      $ 842,602
Commonwealth plan as of acquisition date                           107,047              -
Service cost                                                         9,175          6,811
Interest cost                                                       50,948         45,215
Actuarial gain                                                     (26,524)       (46,597)
Benefits paid                                                      (87,049)       (69,005)
Curtailment                                                        (14,379)             -
Special termination benefits                                           467          1,809
Plan change                                                              -           (116)
                                                              ------------- --------------
Projected benefit obligation at end of year                      $ 820,404      $ 780,719
                                                              ------------- --------------

Change in plan assets
---------------------
Fair value of plan assets at beginning of year                   $ 770,182      $ 762,225
Commonwealth plan as of acquisition date                            92,175              -
Actual return on plan assets                                        46,857         76,962
Benefits paid                                                      (87,049)       (69,005)
                                                              ------------- --------------
Fair value of plan assets at end of year                         $ 822,165      $ 770,182
                                                              ------------- --------------

(Accrued)/Prepaid benefit cost
------------------------------
Funded status                                                    $   1,761      $ (10,537)
                                                              ============= ==============

Amounts recognized in the consolidated balance sheet
----------------------------------------------------
Other assets/(other long-term liabilities)                       $   1,761      $ (10,537)
                                                              ============= ==============
Accumulated other comprehensive income                           $ 134,276      $ 147,248
                                                              ============= ==============

                                                                Expected
($ in thousands)                                                  2008          2007            2006            2005
----------------                                              ------------- -------------- --------------- ----------------

Components of net periodic benefit cost
---------------------------------------
Service cost                                                                    $   9,175         $ 6,811          $ 6,117
Interest cost on projected benefit obligation                                      50,948          45,215           46,416
Expected return on plan assets                                                    (67,467)        (60,759)         (60,371)
Amortization of prior service cost and unrecognized
       net obligation                                            $    (255)          (255)           (255)            (244)
Amortization of unrecognized loss                                    5,075          7,313          11,871            9,882
                                                                            -------------- --------------- ----------------
Net periodic benefit cost/(income)                                                   (286)          2,883            1,800
Plan curtailment gain                                                             (14,379)              -                -
Special termination charge                                                            467           1,809                -
                                                                            -------------- --------------- ----------------
Total periodic benefit cost/(income)                                            $ (14,198)        $ 4,692          $ 1,800
                                                                            ============== =============== ================


                                      F-37



     Effective December 30, 2007, the CTE Employees' Pension Plan was frozen for
     all non-union  Commonwealth  employees.  No additional benefit accruals for
     service  rendered  subsequent  to  December  30,  2007 will occur for those
     participants.  As a result of this plan change and in accordance  with SFAS
     No. 88, "Employers'  Accounting for Settlements and Curtailments of Defined
     Benefit  Pension  Plans and for  Termination  Benefits,"  a gain on pension
     curtailment  of $14.4  million was  recorded in 2007 and  included in other
     operating  expenses in the  consolidated  statement  of  operations.  Also,
     effective  December 31, 2007,  the CTE  Employees'  Pension Plan was merged
     into the Citizens Pension Plan.

     The plan's weighted average asset allocations at December 31, 2007 and 2006
     by asset category are as follows:

                                                 2007          2006
                                          ------------- --------------
Asset category:
---------------
   Equity securities                               51%            53%
   Debt securities                                 38%            34%
   Alternative investments                          9%            12%
   Cash and other                                   2%             1%
                                          ------------- --------------
          Total                                   100%           100%
                                          ============= ==============


     The plan's expected benefit payments over the next 10 years are as follows:

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

                    Year            Amount
              ----------------    --------------
                   2008             $  58,423
                   2009                61,277
                   2010                62,645
                   2011                64,540
                   2012                68,968
                2013 - 2017           347,027
                                  --------------
                   Total            $ 662,880
                                  ==============

     We expect that no  contribution  will be made by us to the pension  plan in
     2008.

     The  accumulated  benefit  obligation  for the plan was $805.0  million and
     $762.1 million at December 31, 2007 and 2006, respectively.

     Assumptions  used in the  computation of annual pension costs and valuation
     of the year-end obligations were as follows:


                                                           2007       2006       2005
                                                           -----     ------     ------
                                                                       
Discount rate - used at year end to value obligation       6.50%      6.00%     5.625%
Discount rate - used to compute annual cost                6.00%     5.625%      6.00%
Expected long-term rate of return on plan assets           8.25%      8.25%      8.25%
Rate of increase in compensation levels                    3.50%      4.00%      4.00%



                                      F-38



              Postretirement Benefits Other Than Pensions - "OPEB"
              ----------------------------------------------------
     The following table sets forth the plans' benefit obligations,  fair values
     of plan assets and the postretirement  benefit liability  recognized on our
     balance   sheets  at  December   31,   2007  and  2006  and  net   periodic
     postretirement  benefit costs for the years ended  December 31, 2007,  2006
     and 2005.



($ in thousands)                                                  2007          2006
----------------                                              ------------- --------------

Change in benefit obligation
----------------------------
                                                                          
Benefit obligation at beginning of year                          $ 159,931      $ 160,922
Commonwealth plan as of date of acquisition                            996              -
Service cost                                                           533            664
Interest cost                                                       10,241          8,974
Plan participants' contributions                                     3,370          1,558
Actuarial loss                                                      15,620          1,778
Benefits paid                                                      (15,064)       (13,965)
Plan change                                                         (1,025)             -
                                                              ------------- --------------
Benefit obligation at end of year                                $ 174,602      $ 159,931
                                                              ------------- --------------

Change in plan assets
---------------------
Fair value of plan assets at beginning of year                   $  11,869      $  11,424
Actual return on plan assets                                           815            445
Benefits paid                                                      (11,695)       (12,407)
Employer contribution                                                8,380         12,407
                                                              ------------- --------------
Fair value of plan assets at end of year                         $   9,369      $  11,869
                                                              ------------- --------------

Accrued benefit cost
--------------------
Funded status                                                    $(165,233)     $(148,062)
                                                              ============= ==============


Amounts recognized in the consolidated balance sheet
----------------------------------------------------
Current liabilities                                              $  (8,498)     $  (7,238)
                                                              ============= ==============
Other long-term liabilities                                      $(156,735)     $(140,824)
                                                              ============= ==============
Accumulated other comprehensive income                           $   2,292      $ (13,703)
                                                              ============= ==============


($ in thousands)                                                 Expected
----------------                                                   2008          2007            2006            2005
                                                              ------------- -------------- --------------- ----------------

Components of net periodic postretirement benefit cost
------------------------------------------------------
Service cost                                                                    $     533         $   664         $  1,046
Interest cost on projected benefit obligation                                      10,241           8,974           12,055
Expected return on plan assets                                                       (578)           (889)          (1,248)
Amortization of prior service cost and transition obligation     $  (7,735)        (7,735)         (7,589)          (1,255)
Amortization of unrecognized loss                                    5,617          6,099           4,678            6,615
                                                                            -------------- --------------- ----------------
Net periodic postretirement benefit cost                                        $   8,560         $ 5,838         $ 17,213
                                                                            ============== =============== ================

     Assumptions  used in the  computation of annual OPEB costs and valuation of
     the year-end  OPEB  obligations  were as follows:

                                                                2007     2006      2005
                                                              -------  -------   -------
 Discount  rate - used at year end to  value  obligation        6.50%    6.00%    5.625%
 Discount  rate - used to compute  annual  cost                 6.00%   5.625%     6.00%
 Expected long-term rate of return on plan assets               6.00%    8.25%     8.25%


                                      F-39



     The plans' weighted average asset allocations at December 31, 2007 and 2006
     by asset category are as follows:

                                      2007          2006
                                  ------------- --------------
Asset category:
---------------
   Equity securities                        0%             0%
   Debt securities                        100%           100%
   Cash and other                           0%             0%
                                  ------------- --------------
          Total                           100%           100%
                                  ============= ==============

     The plans' expected benefit payments over the next 10 years are as follows:

($ in thousands)
----------------
                      Gross        Medicare D
     Year           Benefits        Subsidy          Total
---------------   --------------  -------------  --------------
     2008             $  12,123        $   447       $  11,676
     2009                12,697            526          12,171
     2010                13,212            607          12,605
     2011                13,857            699          13,158
     2012                14,128            842          13,286
 2013 - 2017             74,918          6,244          68,674
                  --------------  -------------  --------------
    Total             $ 140,935        $ 9,365       $ 131,570
                  ==============  =============  ==============


     Our expected contribution to the plans in 2008 is $11.7 million.

     For purposes of measuring year-end benefit obligations,  we used, depending
     on medical plan coverage for different  retiree groups, a 9.50% annual rate
     of increase in the per-capita cost of covered medical  benefits,  gradually
     decreasing to 5% in the year 2017 and  remaining at that level  thereafter.
     The effect of a 1%  increase in the  assumed  medical  cost trend rates for
     each  future  year  on the  aggregate  of the  service  and  interest  cost
     components of the total  postretirement  benefit cost would be $0.6 million
     and the effect on the  accumulated  postretirement  benefit  obligation for
     health  benefits would be $8.9 million.  The effect of a 1% decrease in the
     assumed  medical cost trend rates for each future year on the  aggregate of
     the  service  and  interest  cost  components  of the total  postretirement
     benefit  cost would be $(0.5)  million  and the  effect on the  accumulated
     postretirement  benefit  obligation  for  health  benefits  would be $(7.8)
     million.

     In  December  2003,  the  Medicare   Prescription   Drug   Improvement  and
     Modernization  Act of 2003 (the  Act)  became  law.  The Act  introduces  a
     prescription drug benefit under Medicare.  It includes a federal subsidy to
     sponsors of retiree  health care benefit  plans that provide a benefit that
     is at least  actuarially  equivalent  to the Medicare  Part D benefit.  The
     amount  of  the  federal   subsidy  is  based  on  28%  of  an   individual
     beneficiary's annual eligible  prescription drug costs ranging between $250
     and $5,000.  We have determined that the  Company-sponsored  postretirement
     healthcare  plans that provide  prescription  drug benefits are actuarially
     equivalent to the Medicare  Prescription  Drug  benefit.  The impact of the
     federal subsidy has been incorporated into the calculation.

     The amounts in  accumulated  other  comprehensive  income that have not yet
     been recognized as components of net periodic  benefit cost at December 31,
     2007 are as follows:

    ($ in thousands)            Pension Plan            OPEB
    ----------------        ------------------   ----------------

Net actuarial loss                  $ 135,627           $ 49,154
Prior service cost                     (1,351)           (46,862)
                            ------------------   ----------------
   Total                            $ 134,276           $  2,292
                            ==================   ================



                                      F-40



     The amounts recognized as a component of accumulated  comprehensive  income
     for the years ended December 31, 2007 and 2006 are as follows:

                                                                          Pension Plan                     OPEB
                                                                 ----------------------------  -----------------------------
($ in thousands)                                                     2007           2006           2007           2006
----------------                                                 -------------  -------------  -------------  --------------
Accumulated other comprehensive income at
                                                                                                     
   beginning of year                                                $ 147,248      $ 199,652      $ (13,703)      $      -
                                                                 -------------  -------------  -------------  --------------
Net actuarial loss recognized during year                              (7,312)       (11,871)        (6,099)         (4,678)
Prior service cost recognized during year                                 255            255          7,735           7,589
Net actuarial loss (gain) occurring during year                        (5,915)       (62,800)        15,384           2,222
Prior service cost (credit) occurring during year                           -           (116)        (1,025)              -
Other adjustments                                                           -         22,128              -         (18,836)
                                                                 -------------  -------------  -------------  --------------
Net amount recognized in comprehensive income
   for the year                                                       (12,972)       (52,404)        15,995         (13,703)
                                                                 -------------  -------------  -------------  --------------
Accumulated other comprehensive income at end
   of year                                                          $ 134,276      $ 147,248      $   2,292       $ (13,703)
                                                                 =============  =============  =============  ==============

                              401(k) Savings Plans
                              --------------------
     We sponsor  employee  retirement  savings plans under section 401(k) of the
     Internal  Revenue  Code.  The  plans  cover   substantially  all  full-time
     employees.  Under the plans,  we provide  matching  contributions  and also
     provide certain profit-sharing  contributions to certain employees upon the
     attainment of pre-established  financial criteria.  Employer  contributions
     were $4.9 million,  $4.7 million and $6.7 million for 2007,  2006 and 2005,
     respectively.  The amount for 2007 includes employer  contributions of $0.4
     million  for  CTE  employees  under a  separate  Commonwealth  plan.  Also,
     effective  December  31, 2007,  the  Commonwealth  Builder  401(k) Plan was
     merged into the Citizens 401(k) Savings Plan.

(24) Commitments and Contingencies:
     ------------------------------

     Ronald A. Katz  Technology  Licensing  LP, filed suit against us for patent
     infringement on June 8, 2007 in the U.S. District Court for the District of
     Delaware.  Katz Technology alleges that, by operating  automated  telephone
     systems,  including  customer service systems,  that allow our customers to
     utilize telephone calling cards, order internet, DSL, and dial-up services,
     and  perform a  variety  of  account  related  tasks  such as  billing  and
     payments,  we have  infringed  thirteen  of Katz  Technology's  patents and
     continue to infringe three of Katz  Technology's  patents.  Katz Technology
     seeks unspecified damages resulting from our alleged infringement,  as well
     as  a  permanent  injunction  enjoining  us  from  continuing  the  alleged
     infringement.  Katz Technology  subsequently  filed a tag-along notice with
     the Judicial  Panel on  Multi-District  Litigation,  notifying them of this
     action and its relatedness to In re Katz Interactive Dial Processing Patent
     Litigation  (MDL No. 1816),  pending in the Central  District of California
     before  Judge R.  Gary  Klausner.  The  Judicial  Panel  on  Multi-District
     Litigation has transferred the case to the Central  District of California.
     Discovery in the case has commenced. In January 2008, we received notice of
     the accused services and 40 asserted claims from Katz Technology. We intend
     to vigorously defend against this lawsuit.

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

                                      F-41


     We are party to  various  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.

     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.

     We conduct  certain of our  operations  in leased  premises  and also lease
     certain equipment and other assets pursuant to operating leases.  The lease
     arrangements have terms ranging from 1 to 99 years and several contain rent
     escalation  clauses  providing  for  increases  in monthly rent at specific
     intervals.  When rent  escalation  clauses exist,  we record total expected
     rent payments on a straight-line  basis over the lease term. Certain leases
     also have renewal options.  Renewal options that are reasonably assured are
     included in determining the lease term.  Future minimum rental  commitments
     for all long-term noncancelable operating leases and future minimum capital
     lease  payments for  continuing  operations  as of December 31, 2007 are as
     follows:

     ($ in thousands)                         Operating
     ----------------                           Leases
                                           --------------

       Year ending December 31:
          2008                                  $ 24,094
          2009                                    12,436
          2010                                    10,963
          2011                                     9,604
          2012                                     6,421
       Thereafter                                 15,534
                                            -------------
          Total minimum lease payments          $ 79,052
                                            =============

     Total rental  expense  included in our results of operations  for the years
     ended December 31, 2007, 2006 and 2005 was $23.6 million, $16.3 million and
     $16.9 million, respectively.

     We are a party to contracts with several unrelated long distance  carriers.
     The  contracts  provide  fees based on traffic they carry for us subject to
     minimum monthly fees.

     At December 31, 2007, the estimated  future payments for obligations  under
     our  noncancelable  long distance  contracts and service  agreements are as
     follows:

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

                    Year             Amount
                ---------------   ---------------
                 2008               $ 27,813
                 2009                 19,825
                 2010                  7,411
                 2011                    195
                 2012                    165
                Thereafter               495
                                  ---------------
                    Total           $ 55,904
                                  ===============



                                      F-42


     We sold all of our utility businesses as of April 1, 2004. However, we have
     retained  a  potential  payment  obligation  associated  with our  previous
     electric  utility  activities  in the state of Vermont.  The Vermont  Joint
     Owners (VJO), a consortium of 14 Vermont  utilities,  including us, entered
     into a purchase power  agreement with  Hydro-Quebec  in 1987. The agreement
     contains "step-up" provisions that state that if any VJO member defaults on
     its  purchase   obligation  under  the  contract  to  purchase  power  from
     Hydro-Quebec the other VJO participants will assume  responsibility for the
     defaulting  party's share on a pro-rata  basis.  Our pro-rata  share of the
     purchase power  obligation is 10%. If any member of the VJO defaults on its
     obligations under the Hydro-Quebec agreement, then the remaining members of
     the VJO,  including us, may be required to pay for a  substantially  larger
     share of the VJO's total power purchase obligation for the remainder of the
     agreement  (which runs through  2015).  Paragraph 13 of FIN No. 45 requires
     that  we  disclose  "the  maximum   potential  amount  of  future  payments
     (undiscounted)   the  guarantor   could  be  required  to  make  under  the
     guarantee." Paragraph 13 also states that we must make such disclosure "...
     even if the likelihood of the guarantor's having to make any payments under
     the guarantee is remote..." As noted above, our obligation only arises as a
     result  of  default  by  another  VJO  member,  such  as  upon  bankruptcy.
     Therefore, to satisfy the "maximum potential amount" disclosure requirement
     we must assume that all members of the VJO simultaneously default, a highly
     unlikely  scenario  given  that the two  members  of the VJO that  have the
     largest  potential  payment  obligations  are  publicly  traded with credit
     ratings  equal to or  superior  to  ours,  and  that  all VJO  members  are
     regulated  utility  providers with  regulated  cost  recovery.  Regardless,
     despite the remote chance that such an event could occur, or that the State
     of  Vermont  could or would  allow  such an  event,  assuming  that all the
     members of the VJO defaulted on January 1, 2008 and remained in default for
     the  duration  of the  contract  (another 8 years),  we  estimate  that our
     undiscounted   purchase   obligation   for  2008   through  2015  would  be
     approximately  $1.1 billion.  In such a scenario the Company would then own
     the power and could seek to recover its costs.  We would do this by seeking
     to recover our costs from the defaulting members and/or reselling the power
     to other utility  providers or the northeast power grid. There is an active
     market for the sale of power.  We could  potentially  lose money if we were
     unable to sell the power at cost.  We caution  that we cannot  predict with
     any degree of certainty any potential outcome.

     At December 31, 2007, we have outstanding  performance letters of credit as
     follows:

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

                        CNA                           $ 19,948
                        State of New York                2,993
                                                  --------------
                          Total                       $ 22,941
                                                  ==============

     CNA serves as our agent with  respect to general  liability  claims  (auto,
     workers  compensation  and other  insured  perils of the  Company).  As our
     agent,  they  administer  all  claims and make  payments  for claims on our
     behalf.  We reimburse  CNA for such  services  upon  presentation  of their
     invoice.  To serve  as our  agent  and make  payments  on our  behalf,  CNA
     requires  that we  establish a letter of credit in their  favor.  CNA could
     potentially  draw  against  this letter of credit if we failed to reimburse
     CNA in accordance with the terms of our agreement.  The value of the letter
     of credit is reviewed annually and adjusted based on claims history.

     None of the above letters of credit restrict our cash balances.


                                      F-43