CITIZENS COMMUNICATIONS COMPANY


                                    FORM 10-Q


                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)


                     OF THE SECURITIES EXCHANGE ACT OF 1934


                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2006












                UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

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

                  For the quarterly period ended June 30, 2006
                                                 -------------

                                       or
                                       --

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

              For the transition period from _________to__________

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

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

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

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

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

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

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

                                  Yes  X   No
                                      ---     ---

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

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

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

                                  Yes      No  X
                                      ---     ---

The number of shares outstanding of the registrant's Common Stock as of July 31,
2006 was 320,833,416.





                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

                                      Index





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

    Financial Statements

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

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

       Consolidated Statements of Operations for the six months ended June 30, 2006 and 2005              4

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

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

       Consolidated Statements of Cash Flows for the six months ended June 30, 2006 and 2005              6

       Notes to Consolidated Financial Statements                                                         7

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

     Quantitative and Qualitative Disclosures about Market Risk                                          33

     Controls and Procedures                                                                             34

   Part II.  Other Information

     Legal Proceedings                                                                                   35

     Risk Factors                                                                                        35

     Unregistered Sales of Equity Securities and Use of Proceeds, Issuer Purchases of Equity
     Securities                                                                                          36

     Submission of Matters to a Vote of Security Holders                                                 36

     Other Information                                                                                   37

     Exhibits                                                                                            37

     Signature                                                                                           39


                                       1



                          PART I. FINANCIAL INFORMATION

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

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


                                                                                       (Unaudited)
                                                                                      June 30, 2006     December 31, 2005
                                                                                    ------------------  -------------------
ASSETS
------
Current assets:
                                                                                                         
    Cash and cash equivalents                                                             $   141,316          $   268,917
    Accounts receivable, less allowances of $52,904 and $31,631, respectively                 195,226              203,070
    Other current assets                                                                       37,226               40,200
    Assets of discontinued operations                                                         162,915              162,716
                                                                                    ------------------  -------------------
      Total current assets                                                                    536,683              674,903

Property, plant and equipment, net                                                          2,978,064            3,058,312
Goodwill, net                                                                               1,921,465            1,921,465
Other intangibles, net                                                                        495,543              558,733
Investments                                                                                    16,599               15,999
Other assets                                                                                  196,943              203,323
                                                                                    ------------------  -------------------
           Total assets                                                                   $ 6,145,297          $ 6,432,735
                                                                                    ==================  ===================

LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------
Current liabilities:
    Long-term debt due within one year                                                    $    47,683          $   227,693
    Accounts payable and other current liabilities                                            334,052              372,968
    Liabilities of discontinued operations                                                     44,348               46,266
                                                                                    ------------------  -------------------
      Total current liabilities                                                               426,083              646,927

Deferred income taxes                                                                         411,844              325,084
Other liabilities                                                                             432,416              423,785
Long-term debt                                                                              3,950,556            3,995,130

Stockholders' equity:
    Common stock, $0.25 par value (600,000,000 authorized shares; 320,684,000
      and 328,168,000 outstanding, respectively, and 343,956,000 issued at
      June 30, 2006 and December 31, 2005)                                                     85,989               85,989
    Additional paid-in capital                                                              1,203,951            1,374,610
    Retained earnings (deficit)                                                                66,841              (85,344)
    Accumulated other comprehensive loss, net of tax                                         (123,232)            (123,242)
    Treasury stock                                                                           (309,151)            (210,204)
                                                                                    ------------------  -------------------
      Total stockholders' equity                                                              924,398            1,041,809
                                                                                    ------------------  -------------------
            Total liabilities and stockholders' equity                                    $ 6,145,297          $ 6,432,735
                                                                                    ==================  ===================



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


                                       2



                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                FOR THE THREE MONTHS ENDED JUNE 30, 2006 AND 2005
                   ($ in thousands, except per-share amounts)
                                   (Unaudited)

                                                                                  2006            2005
                                                                             ---------------  --------------
                                                                                            
Revenue                                                                           $ 506,912       $ 496,133

Operating expenses:
     Cost of services (exclusive of depreciation and amortization)                   38,402          35,595
     Other operating expenses                                                       179,500         185,783
     Depreciation and amortization                                                  119,552         132,474
                                                                             ---------------  --------------
Total operating expenses                                                            337,454         353,852
                                                                             ---------------  --------------

Operating income                                                                    169,458         142,281

Investment and other income (loss), net                                              65,363             573
Interest expense                                                                     85,341          84,065
                                                                             ---------------  --------------

     Income from continuing operations before income taxes                          149,480          58,789
Income tax expense                                                                   54,734          17,326
                                                                             ---------------  --------------

     Income from continuing operations                                               94,746          41,463

Discontinued operations (see Note 5):
     Income from operations of discontinued CLEC business                            11,482           5,231
     Income tax expense                                                               4,526           2,110
                                                                             ---------------  --------------

     Income from discontinued operations                                              6,956           3,121
                                                                             ---------------  --------------

Net income available to common stockholders                                       $ 101,702       $  44,584
                                                                             ===============  ==============

Basic income per common share:
     Income from continuing operations                                            $    0.30       $    0.12
     Income from discontinued operations                                               0.02            0.01
                                                                             ---------------  --------------
     Net income available to common stockholders                                  $    0.32       $    0.13
                                                                             ===============  ==============

Diluted income per common share:
     Income from continuing operations                                            $    0.29       $    0.12
     Income from discontinued operations                                               0.02            0.01
                                                                             ---------------  --------------
      Net income available to common stockholders                                 $    0.31       $    0.13
                                                                             ===============  ==============


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

                                       3



                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 FOR THE SIX MONTHS ENDED JUNE 30, 2006 AND 2005
                   ($ in thousands, except per-share amounts)
                                   (Unaudited)

                                                                                           2006            2005
                                                                                      ---------------  --------------
                                                                                                     
Revenue                                                                                  $ 1,013,773       $ 998,467

Operating expenses:
     Cost of services (exclusive of depreciation and amortization)                            78,620          75,317
     Other operating expenses                                                                366,801         369,820
     Depreciation and amortization                                                           241,556         266,568
                                                                                      ---------------  --------------
Total operating expenses                                                                     686,977         711,705
                                                                                      ---------------  --------------

Operating income                                                                             326,796         286,762

Investment and other income (loss), net                                                       64,012           4,541
Interest expense                                                                             170,734         167,790
                                                                                      ---------------  --------------

     Income from continuing operations before income taxes                                   220,074         123,513
Income tax expense                                                                            81,341          42,542
                                                                                      ---------------  --------------

     Income from continuing operations                                                       138,733          80,971

Discontinued operations (see Note 5):
     Income from operations of discontinued CLEC business                                     21,940           6,607
     Income from operations of discontinued conferencing business
        (including gain on disposal of $14,061)                                                    -          15,550
     Income tax expense                                                                        8,488          15,910
                                                                                      ---------------  --------------

     Income from discontinued operations                                                      13,452           6,247
                                                                                      ---------------  --------------

Net income available to common stockholders                                              $   152,185       $  87,218
                                                                                      ===============  ==============

Basic income per common share:
     Income from continuing operations                                                   $      0.43       $    0.24
     Income from discontinued operations                                                        0.04            0.02
                                                                                      ---------------  --------------
     Net income available to common stockholders                                         $      0.47       $    0.26
                                                                                      ===============  ==============

Diluted income per common share:
     Income from continuing operations                                                   $      0.43       $    0.24
     Income from discontinued operations                                                        0.04            0.02
                                                                                      ---------------  --------------
      Net income available to common stockholders                                        $      0.47       $    0.26
                                                                                      ===============  ==============


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

                                       4




                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
   FOR THE YEAR ENDED DECEMBER 31, 2005 AND THE SIX MONTHS ENDED JUNE 30, 2006
                                ($ in thousands)
                                   (Unaudited)

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

                                                                                           
Balance January 1, 2005            339,635   $84,909  $1,664,627    $(287,719)   $ (99,569)       (2)  $      (8) $1,362,240
   Stock plans                       2,096       524      24,039            -            -     2,598      34,689      59,252
   Conversion of EPPICS              2,225       556      24,308            -            -       391       5,115      29,979
   Dividends on common stock of
      $1.00 per share                    -         -    (338,364)           -            -         -           -    (338,364)
   Shares repurchased                    -         -           -            -            -   (18,775)   (250,000)   (250,000)
   Net income                            -         -           -      202,375            -         -           -     202,375
   Other comprehensive loss, net
     of tax and reclassifications
     adjustments                         -         -           -            -      (23,673)        -           -     (23,673)
                                   -------- --------- ----------- ------------ ------------  -------- ----------- -----------
Balance December 31, 2005          343,956    85,989   1,374,610      (85,344)    (123,242)  (15,788)   (210,204)  1,041,809
   Stock plans                           -         -      (5,590)           -            -     1,473      19,746      14,156
   Conversion of EPPICS                  -         -      (2,296)           -            -     1,243      16,546      14,250
   Dividends on common stock of
      $0.50 per share                    -         -    (162,773)           -            -         -           -    (162,773)
   Shares repurchased                    -         -           -            -            -   (10,200)   (135,239)   (135,239)
   Net income                            -         -           -      152,185            -         -           -     152,185
   Other comprehensive income, net
     of tax and reclassifications
     adjustments                         -         -           -            -           10         -           -          10
                                   -------- --------- ----------- ------------ ------------  -------- ----------- -----------
Balance June 30, 2006              343,956   $85,989  $1,203,951    $  66,841    $(123,232)  (23,272)  $(309,151) $  924,398
                                   ======== ========= =========== ============ ============  ======== =========== ===========


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

                                                 For the three months ended June 30,         For the six months ended June 30,
                                               ---------------------------------------    ---------------------------------------
                                                      2006                2005                  2006                 2005
                                               -------------------  ------------------    ------------------   ------------------

Net income                                              $ 101,702            $ 44,584             $ 152,185             $ 87,218
Other comprehensive income (loss), net
  of tax and reclassifications adjustments*                     2                (268)                   10               (1,075)
                                               -------------------  ------------------    ------------------   ------------------
  Total comprehensive income                            $ 101,704            $ 44,316             $ 152,195             $ 86,143
                                               ===================  ==================    ==================   ==================



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



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


                                       5




                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE SIX MONTHS ENDED JUNE 30, 2006 AND 2005
                                ($ in thousands)
                                   (Unaudited)

                                                                                2006              2005
                                                                           ---------------   ---------------

Cash flows provided by (used in) operating activities:
                                                                                            
Net income                                                                    $   152,185        $   87,218
       Deduct: Gain on sale of discontinued operations                                  -            (1,167)
               Income from discontinued operations                                (13,452)           (5,080)
Adjustments to reconcile income to net cash provided by
   operating activities:
       Depreciation and amortization expense                                      241,556           266,568
       Gain on expiration/settlement of customer advances                               -              (668)
       Stock based compensation expense                                             5,335             4,381
       Loss on debt exchange                                                            -             3,175
       Investment gain                                                            (61,428)             (493)
       Other non-cash adjustments                                                   5,065             5,439
       Deferred income taxes                                                       78,153            44,859
       Change in accounts receivable                                                7,844            25,107
       Change in accounts payable and other liabilities                           (37,763)          (29,603)
       Change in other current assets                                               2,974             2,612
                                                                           ---------------   ---------------
Net cash provided by continuing operating activities                              380,469           402,348

Cash flows from investing activities:
       Proceeds from sales of assets, net of selling expenses                           -            24,195
       Proceeds from sale of discontinued operations                                    -            43,565
       Securities sold                                                                  -             1,112
       Capital expenditures                                                       (98,284)         (109,020)
       Other assets (purchased) distributions received, net                        62,244            (4,667)
                                                                           ---------------   ---------------
Net cash used by investing activities                                             (36,040)          (44,815)

Cash flows from financing activities:
       Receipt (repayment) of customer advances for
         construction and contributions in aid of construction, net                    17            (1,645)
       Long-term debt payments                                                   (198,126)           (5,876)
       Issuance of common stock                                                    12,756            24,953
       Common stock repurchased                                                  (135,239)          (14,587)
       Dividends paid                                                            (162,773)         (171,022)
                                                                           ---------------   ---------------
Net cash used by financing activities                                            (483,365)         (168,177)

Cash flows of discontinued operations (revised - see Note 5):
       Operating cash flows                                                        16,880            17,095
       Investing cash flows                                                        (5,545)           (5,700)
       Financing cash flows                                                             -               (48)
                                                                           ---------------   ---------------
                                                                                   11,335            11,347

(Decrease) increase in cash and cash equivalents                                 (127,601)          200,703
Cash and cash equivalents at January 1,                                           268,917           171,797
                                                                           ---------------   ---------------

Cash and cash equivalents at June 30,                                         $   141,316        $  372,500
                                                                           ===============   ===============

Cash paid during the period for:
       Interest                                                               $   169,841         $ 143,436
       Income taxes                                                           $     2,871         $     838

Non-cash investing and financing activities:
       Change in fair value of interest rate swaps                            $   (15,100)        $  (2,096)
       Conversion of EPPICS                                                   $    14,249         $  25,512
       Debt-for-debt exchange, net                                            $       (70)        $   2,171


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

                                       6

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

(1)  Summary of Significant Accounting Policies:
     ------------------------------------------
     (a)  Basis of Presentation and Use of Estimates:
          ------------------------------------------
          Citizens  Communications  Company and its subsidiaries are referred to
          as "we," "us," "our," or the  "Company" in this report.  Our unaudited
          consolidated  financial  statements  have been  prepared in accordance
          with accounting  principles generally accepted in the United States of
          America (GAAP) and should be read in conjunction with the consolidated
          financial  statements  and notes included in our Annual Report on Form
          10-K for the year ended December 31, 2005.  Certain  reclassifications
          of  balances  previously  reported  have been made to  conform  to the
          current  presentation.   All  significant  intercompany  balances  and
          transactions  have been eliminated in  consolidation.  These unaudited
          consolidated  financial  statements  include  all  adjustments,  which
          consist of normal recurring  accruals  necessary to present fairly the
          results for the interim periods shown.

          The  preparation  of  financial  statements  in  conformity  with GAAP
          requires management to make estimates and assumptions which affect the
          reported   amounts  of  assets  and   liabilities  and  disclosure  of
          contingent  assets  and  liabilities  at the  date  of  the  financial
          statements and the reported amounts of revenue and expenses during the
          reporting  period.  Actual  results may differ  from those  estimates.
          Estimates  and judgments  are used when  accounting  for allowance for
          doubtful accounts, impairment of long-lived assets, intangible assets,
          depreciation and amortization,  employee benefit plans,  income taxes,
          contingencies and pension and  postretirement  benefits expenses among
          others.

          Certain information and footnote disclosures have been excluded and/or
          condensed  pursuant to Securities  and Exchange  Commission  rules and
          regulations.  The results of the interim  periods are not  necessarily
          indicative of the results for the full year.

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

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

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

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

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

                                       7

          estimated useful lives to determine whether any changes to those lives
          are required.

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

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

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

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

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

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

          In  accordance  with  the  adoption  of SFAS  No.  123R,  we  recorded
          stock-based  compensation  expense  for  the  cost of  stock  options,
          restricted  shares  and stock  units  issued  under  our  stock  plans
          (together, "Stock-Based Awards"). Stock-based compensation expense for
          the three month period ended June 30, 2006 was $2,659,000  ($1,662,000
          after tax, or $0.01 per basic and diluted  share of common  stock) and
          $5,335,000 ($3,335,000 after tax, or $0.01 per basic and diluted share
          of common  stock) for the first six months of 2006.  The  compensation
          cost recognized is based on awards  ultimately  expected to vest. SFAS
          No.  123R  requires  forfeitures  to  be  estimated  and  revised,  if
          necessary,  in subsequent  periods if actual  forfeitures  differ from
          those estimates.

          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 25, we were
          not required to recognize  compensation  expense for the cost of stock
          options issued under the Management Equity Incentive Plan (MEIP), 1996

                                       8

          Equity  Incentive  Plan (EIP) and the  Amended and  Restated  2000 EIP
          stock plans.

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

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


                                                                          Three Months Ended        Six Months Ended
                                                                            June 30,  2005           June 30, 2005
                                                                         ---------------------   -----------------------
              ($ in thousands)

              Net income available
                                                                                                
              for common stockholders                     As reported           $  44,584              $  87,218

              Add: Stock-based employee compensation
              expense included in reported net
              income, net of related tax effects
                                                                                    1,322                  2,738
              Deduct: Total stock-based employee
              compensation expense determined under
              fair
              value based method for all awards, net
              of related tax effects
                                                                                   (2,170)                (4,531)
                                                                                ----------             ----------
                                                          Pro forma             $  43,736              $  85,425
                                                                                ==========             ==========
              Net income per share of common stock
              available for common stockholders
                                                               As
                                                            reported:
                                                             Basic              $    0.13              $    0.26
                                                             Diluted            $    0.13              $    0.26
                                                            Pro forma:
                                                             Basic              $    0.13              $    0.25
                                                             Diluted            $    0.13              $    0.25

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

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

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

                                       9


     How Taxes Collected from Customers and Remitted to Governmental Authorities
     ---------------------------------------------------------------------------
     Should be Presented in the Income Statement
     -------------------------------------------
     In June 2006,  the FASB issued EITF Issue No.  06-3,  "How Taxes  Collected
     from Customers and Remitted to Governmental Authorities Should be Presented
     in the Income  Statement"  (EITF 06-3),  which  requires  disclosure of the
     accounting policy for any tax assessed by a governmental  authority that is
     directly imposed on a revenue-producing  transaction,  that is Gross versus
     Net  presentation.  EITF 06-3 is  effective  for  periods  beginning  after
     December  15,  2006.  We do not expect the  adoption of EITF 06-3 to have a
     material  impact on our financial  position,  results of operations or cash
     flows.

     Accounting for Uncertainty in Income Taxes
     ------------------------------------------
     In July 2006, the FASB issued FASB  Interpretation No. (FIN) 48, Accounting
     for  Uncertainty  in Income  Taxes.  Among  other  things,  FIN 48 requires
     applying  a  "more  likely  than  not"  threshold  to the  recognition  and
     derecognition  of tax  positions.  FIN 48 is  effective  for  fiscal  years
     beginning  after December 15, 2006. We do not expect the adoption of FIN 48
     to have a material impact on our financial position,  results of operations
     or cash flows.

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

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

     Selected data for the Mohave partnership is as follows:



                                         For the three months        For the six months ended
                                            ended June 30,                   June 30,
                                      ---------------------------   ---------------------------
            ($ in thousands)               2006           2005          2006           2005
                                           ----           ----          ----           ----

                                                                         
           Revenues                        $4,764         $3,969        $9,207         $7,667
           Depreciation Expense               568            527         1,083          1,038
           Operating Income                 1,291            848         2,489          1,544


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


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

                                                                        
End user                                                $ 228,116             $ 210,470
Other                                                      20,014                24,231
Less:  Allowance for doubtful accounts                    (52,904)              (31,631)
                                                 ----------------- ---------------------
   Accounts receivable, net                             $ 195,226             $ 203,070
                                                 ================= =====================


     The Company  maintains an allowance  for  estimated  bad debts based on its
     estimate of collectibility of its accounts  receivables.  Bad debt expense,
     which is recorded as a reduction of revenue,  was $2,806,000 and $3,943,000
     for the  three  months  ended  June 30,  2006 and 2005,  respectively,  and
     $7,181,000  and $6,863,000 for the six months ended June 30, 2006 and 2005,
     respectively.  Our reserve has increased by approximately  $20,000,000 as a
     result of carrier activity that is in dispute.


                                       10


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



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

                                                                            
        Property, plant and equipment                     $ 6,518,509             $ 6,433,119
        Less: accumulated depreciation                     (3,540,445)             (3,374,807)
                                                  --------------------   ---------------------
             Property, plant and equipment, net           $ 2,978,064             $ 3,058,312
                                                  ====================   =====================


     Depreciation  expense is principally  based on the composite  group method.
     Depreciation  expense was $87,957,000 and $100,879,000 for the three months
     ended  June  30,  2006  and  2005,   respectively,   and  $178,366,000  and
     $203,378,000 for the six months ended June 30, 2006 and 2005, respectively.

(5)  Discontinued Operations:
     -----------------------
     In  accordance  with SFAS No. 144, any  component  of our business  that we
     dispose of or classify as held for sale that has  operations and cash flows
     clearly   distinguishable  from  operations  and  for  financial  reporting
     purposes,  and that will be eliminated from the ongoing operations,  should
     be classified as discontinued operations.  Accordingly,  we have classified
     the  results  of   operations   of  Electric   Lightwave,   LLC  (ELI)  and
     Conference-Call  USA,  LLC  (CCUSA)  as  discontinued   operations  in  our
     consolidated statement of operations. All prior periods have been restated.
     In addition,  our statement of cash flows for the six months ended June 30,
     2005 has been revised to separately  disclose the operating,  investing and
     financing portions of the cash flows attributable to our CCUSA discontinued
     operations,  which in prior periods were reported on a combined  basis as a
     single amount.

     ELI
     ---
     In February 2006, we entered into a definitive agreement to sell all of the
     outstanding  membership  interests in ELI, our  competitive  local exchange
     carrier business (CLEC), to Integra Telecom Holdings,  Inc. (Integra),  for
     $247,000,000,  including  $243,000,000  in  cash  plus  the  assumption  of
     approximately $4,000,000 in capital lease obligations, subject to customary
     adjustments  under the terms of the agreement.  This transaction  closed on
     July 31, 2006.  We expect to recognize a pre-tax gain on the sale of ELI of
     approximately  $125,000,000.  Our existing tax net operating losses will be
     used to absorb the potential cash liability for taxes.

     ELI had revenues of  $159,200,000  and operating  income of $21,300,000 for
     the year ended  December 31, 2005.  At December 31, 2005,  ELI's net assets
     totaled  $116,500,000.  We had no outstanding debt specifically  identified
     with ELI and therefore no interest  expense was  allocated to  discontinued
     operations.  We ceased to record depreciation expense effective February 1,
     2006.

     Summarized financial information for ELI is set forth below:


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

                                                                     
Current assets                                           $  21,710         $  24,986
Net property, plant and equipment                          141,205           137,730
                                                   ----------------  ----------------
Total assets held for sale                               $ 162,915         $ 162,716
                                                   ================  ================

Current liabilities                                      $  20,039         $  21,605
Long-term debt                                               4,187             4,246
Other liabilities                                           20,122            20,415
                                                   ----------------  ----------------
Total liabilities related to assets held for sale        $  44,348         $  46,266
                                                   ================  ================


                                       11



                           For the three months ended June 30,         For the six months ended June 30,
                          ---------------------------------------    --------------------------------------
($ in thousands)                2006                 2005                  2006                2005
                          ------------------   ------------------    ------------------  ------------------

                                                                                      
Revenue                            $ 43,584             $ 39,027              $ 86,078            $ 77,007
Operating income                     11,482                5,231                21,940               6,607
Income taxes                          4,526                2,110                 8,488               2,567
Net income                            6,956                3,121                13,452               4,040


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

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

     Summarized financial information for CCUSA is set forth below:

                                           For the six months ended June 30,
                                        --------------------------------------
($ in thousands)                             2006                 2005
                                        -----------------   ------------------

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


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



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

                                                                              
Customer base - amortizable over 96 months                      $  994,605             $  994,605
Trade name - non-amortizable                                       122,058                122,058
                                                   ------------------------  ---------------------
   Other intangibles                                             1,116,663              1,116,663
Accumulated amortization                                          (621,120)              (557,930)
                                                   ------------------------  ---------------------
    Total other intangibles, net                                $  495,543             $  558,733
                                                   ========================  =====================


     Amortization  expense was $31,595,000 and $63,190,000 for the three and six
     months ended June 30, 2006 and 2005,  respectively.  Amortization  expense,
     based on our estimate of useful lives, is estimated to be $126,380,000  per
     year through 2008 and $57,533,000 in 2009, at which point these assets will
     have been fully amortized.


                                       12

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


                                                                   Six Months Ended June 30, 2006
                                                     ------------------------------------------------------------
                                                                                                                     Interest
                                                                                                                     Rate* at
                                      December 31,                    Interest                        June 30,        June 30,
($ in thousands)                         2005            Payments     Rate Swap   Reclassification     2006            2006
                                         -----           --------     ---------   ----------------     -----           ----

FIXED RATE

  Rural Utilities Service Loan
                                                                                                      
   Contracts                          $     22,809      $     (469)    $    -        $  -            $   22,340         6.08%

  Senior Unsecured Debt                  4,120,781        (197,657)      (15,100)         (70)        3,907,954         8.29%

  EPPICS                                    33,785             -            -         (14,249)           19,536         5.00%

  Industrial Development Revenue
   Bonds                                    58,140             -            -           -                58,140         5.60%
                                      -------------     -----------    ----------    ---------       -----------
TOTAL LONG TERM DEBT                     4,235,515      $ (198,126)    $ (15,100)    $(14,319)        4,007,970         8.22%
                                      -------------     ===========    ==========   ==========       -----------

  Less:  Debt Discount                     (12,692)                                                      (9,731)
  Less:  Current Portion                  (227,693)                                                     (47,683)
                                      -------------                                                  -----------
                                      $  3,995,130                                                   $3,950,556
                                      =============                                                  ===========

* 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.

     In February 2006, our Board of Directors  authorized us to repurchase up to
     $150,000,000  of our  outstanding  debt  over  the  following  twelve-month
     period.  These  repurchases  may  require us to pay  premiums,  which would
     result in pre-tax  losses to be recorded  in  investment  and other  income
     (loss).

     For the six months ended June 30, 2006,  we retired an aggregate  principal
     amount  of  $212,445,000  of  debt,  including  $14,249,000  of 5%  Company
     Obligated Mandatorily  Redeemable Convertible Preferred Securities due 2036
     (EPPICS)  that were  converted  into our  common  stock.  During  the first
     quarter of 2006,  we entered into two  debt-for-debt  exchanges of our debt
     securities.  As a result,  $47,500,000  of our  7.625%  notes due 2008 were
     exchanged for  approximately  $47,430,000  of our 9.00% notes due 2031. The
     9.00% notes are callable on the same general  terms and  conditions  as the
     7.625%  notes  that  were  exchanged.   No  cash  was  exchanged  in  these
     transactions,  however a non-cash pre-tax loss of approximately  $2,392,000
     was recognized in accordance with EITF No. 96-19,  "Debtor's Accounting for
     a Modification or Exchange of Debt Instruments," which is included in other
     income (loss), net.

     As of June 30,  2006,  EPPICS  representing  a total  principal  amount  of
     $192,200,000  have been  converted  into  15,480,799  shares of our  common
     stock.  Approximately  $9,030,000  of EPPICS,  which are  convertible  into
     787,661 shares of our common stock, were outstanding at June 30, 2006.

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

     As of June 30,  2006,  we have  available  lines of credit  with  financial
     institutions in the aggregate amount of $250,000,000.  Associated  facility
     fees vary,  depending on our debt leverage ratio,  and are 0.375% per annum
     as of June 30, 2006.  The  expiration  date for the facility is October 29,
     2009.  During the term of the  facility we may borrow,  repay and  reborrow
     funds. The credit facility is available for general corporate  purposes but
     may not be used to fund  dividend  payments.  There  have  never  been  any
     borrowings under the facility.

                                       13


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


                                                              For the three months            For the six months
($ in thousands, except per-share amounts)                        ended June 30,                ended June 30,
                                                           ----------------------------   ----------------------------
                                                               2006           2005            2006           2005
                                                           -------------  -------------   -------------  -------------
Net income used for basic and diluted earnings
----------------------------------------------
   per share of common stock:
   --------------------------
                                                                                                 
Income from continuing operations                             $  94,746       $ 41,463       $ 138,733       $ 80,971
Income from discontinued operations                               6,956          3,121          13,452          6,247
                                                           -------------  -------------   -------------  -------------
Total basic net income available to common stockholders       $ 101,702       $ 44,584       $ 152,185       $ 87,218
                                                           =============  =============   =============  =============

Effect of conversion of preferred securities - EPPICS                79              -             261              -
                                                           -------------  -------------   -------------  -------------
Total diluted net income available to common stockholders     $ 101,781       $ 44,584       $ 152,446       $ 87,218
                                                           =============  =============   =============  =============

Basic earnings per share of common stock:
-----------------------------------------
Weighted-average common stock outstanding - basic               322,337        340,389         324,501        339,484
                                                           -------------  -------------   -------------  -------------

Income from continuing operations                             $    0.30       $   0.12       $    0.43       $   0.24
Income from discontinued operations                                0.02           0.01            0.04           0.02
                                                           -------------  -------------   -------------  -------------
Net income per share available to common stockholders         $    0.32       $   0.13       $    0.47       $   0.26
                                                           =============  =============   =============  =============

Diluted earnings per share of common stock:
-------------------------------------------
Weighted-average common stock outstanding                       322,337        340,389         324,501        339,484
Effect of dilutive shares                                           698          3,252             992          3,402
Effect of conversion of preferred securities - EPPICS               847              -           1,191              -
                                                           -------------  -------------   -------------  -------------
Weighted-average common stock outstanding - diluted             323,882        343,641         326,684        342,886
                                                           =============  =============   =============  =============

Income from continuing operations                             $    0.29       $   0.12       $    0.43       $   0.24
Income from discontinued operations                                0.02           0.01            0.04           0.02
                                                           -------------  -------------   -------------  -------------
Net income per share available to common stockholders         $    0.31       $   0.13       $    0.47       $   0.26
                                                           =============  =============   =============  =============


     Stock Options
     -------------
     For the three and six months  ended  June 30,  2006,  options  to  purchase
     1,960,000  shares at exercise prices ranging from $13.03 to $18.46 issuable
     under  employee  compensation  plans were excluded from the  computation of
     diluted  earning per share of common  stock for those  periods  because the
     exercise  prices were greater  than the average  market price of our common
     stock and, therefore, the effect would be antidilutive.

     For the three and six months  ended  June 30,  2005,  options  to  purchase
     2,521,000 and 2,501,000  shares,  respectively,  at exercise prices ranging
     from  $13.03 to $18.46  issuable  under  employee  compensation  plans were
     excluded from the  computation of diluted EPS for those periods because the
     exercise prices were greater than the average market price of common shares
     and, therefore, the effect would be antidilutive.

     In  addition,  for the three and six months  ended June 30,  2006 and 2005,
     restricted  stock awards of 1,212,000 and 1,477,000  shares,  respectively,
     are  excluded  from our basic  weighted  average  shares  of  common  stock
     outstanding  and included in our dilutive  shares of common stock using the
     treasury  stock method until the shares are no longer  contingent  upon the
     satisfaction of all specified conditions.

     EPPICS
     ------
     As a result of our July 2004  dividend  announcement  with  respect  to our
     common stock,  our EPPICS began to convert into shares of our common stock.
     As of June 30, 2006, approximately 96% of the EPPICS outstanding,  or about
     $192,200,000  aggregate  principal  amount of EPPICS,  have  converted into
     15,480,799  shares of our common stock,  including  2,358,549 shares issued
     from treasury.


                                       14


     At June 30, 2006, we had 180,594  shares of  potentially  dilutive  EPPICS,
     which were  convertible  into our  common  stock at a 4.36 to 1 ratio at an
     exercise price of $11.46 per share.  If all remaining  EPPICS are converted
     we would issue  approximately  787,661  shares of our common  stock.  These
     securities  have been  included in the  diluted  income per share of common
     stock calculation for the period ended June 30, 2006.

     At June 30, 2005, we had 554,938  shares of  potentially  dilutive  EPPICS,
     which were  convertible  into our  common  stock at a 4.36 to 1 ratio at an
     exercise price of $11.46 per share. These securities have not been included
     in the diluted income per share of common stock  calculation for the period
     ended June 30, 2005 because their  inclusion would have had an antidilutive
     effect.

     Stock Units
     -----------
     At June 30,  2006  and  2005,  we had  282,000  and  201,000  stock  units,
     respectively,  issued under our Non-Employee Directors' Deferred Fee Equity
     Plan ("Deferred Fee Plan")  Non-employee  Directors'  Equity Incentive Plan
     ("Directors'  Equity Plan") and  Non-Employee  Directors'  Retirement Plan.
     These  securities have not been included in the diluted income per share of
     common  stock  calculation  because  their  inclusion  would  have  had  an
     antidilutive effect.

(9)  Stock Plans:
     -----------
     At June 30, 2006, we have five stock-based  compensation  plans,  which are
     described below. Prior to the adoption of SFAS No. 123R, we applied APB No.
     25 and related  interpretations to account for our stock plans resulting in
     the  use  of  the  intrinsic   value  to  value  the  stock  and  determine
     compensation  expense.  Under APB 25,  we were not  required  to  recognize
     compensation  expense for the cost of stock options. In accordance with the
     adoption of SFAS 123R, we recorded stock-based compensation expense for the
     cost of stock options, restricted shares and stock units issued pursuant to
     the Management Equity Incentive Plan (MEIP), the 1996 Equity Incentive Plan
     (1996 EIP), the Amended and Restated 2000 Equity Incentive Plan (2000 EIP),
     the Deferred Fee plan and the Directors' Equity Plan. Our general policy is
     to issue shares upon the grant of restricted shares and exercise of options
     from treasury.  At June 30, 2006, there were 29,841,523  shares  authorized
     for grant under these plans and 5,802,592 shares available for grant.

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

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

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

     At June 30, 2006, there were 27,389,711  shares  authorized for grant under
     the 2000 EIP and  3,368,375  shares  available  for grant,  as  adjusted to
     reflect stock dividends. No awards will be granted more than 10 years after
     the effective  date (May 18, 2000) of the 2000 EIP plan. The exercise price
     of stock  options and SARs under the 2000 and 1996 EIP  generally  shall be
     equal to or greater  than the fair market  value of the  underlying  common
     stock on the date of grant. Stock options are not ordinarily exercisable on
     the date of grant but vest over a period of time (generally 4 years).

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


                                       15


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


                                                                           Weighted       Weighted        Aggregate
                                                            Shares         Average         Average        Intrinsic
                                                          Subject to     Option Price     Remaining        Value at
                                                            Option        Per Share     Life in Years   June 30, 2006
           --------------------------------------------- -------------- --------------- -------------- -----------------
                                                                    
           Balance at January 1, 2006                      7,985,000         $11.52
               Options granted                                13,000          12.11
               Options exercised                          (1,309,000)          9.67                       $ 4,348,000
               Options canceled, forfeited or lapsed         (55,000)          9.88
           --------------------------------------------- --------------
           Balance at June 30, 2006                        6,634,000          11.90         4.96          $14,327,000
           ============================================= ==============
           Exercisable at June 30, 2006                    6,162,000         $12.00         4.79          $13,195,000
           ============================================= ==============


     Options  granted  during the first six months of 2006 totaled  13,000.  The
     weighted  average  grant-date  fair value of options granted during the six
     months ended June 30, 2006 was $3.08.  Cash  received  upon the exercise of
     options  during the first six  months of 2006  totaled  $12,756,000.  Total
     remaining  unrecognized  compensation  cost  associated with unvested stock
     options at June 30, 2006 was  $1,632,000  and the weighted  average  period
     over which this cost is  expected to be  recognized  is  approximately  one
     year.

     The total intrinsic value of stock options  exercised  during the first six
     months of 2005 was  $6,996,000.  The total intrinsic value of stock options
     outstanding   and   exercisable  at  June  30,  2005  was  $26,554,000  and
     $21,095,000,  respectively.  The weighted average  grant-date fair value of
     options  granted  during  the six  months  ended  June 30,  2005 was $3.03.
     Options  granted during the first six months of 2005 totaled  50,000.  Cash
     received  upon the exercise of options  during the first six months of 2005
     totaled $24,953,000.

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

     The following  table  presents the weighted  average  assumptions  used for
     grants in the first six months of 2006:

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

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

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

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

                                       16



                                                            Weighted
                                                             Average         Aggregate
                                           Number of       Grant Date      Fair Value at
                                            Shares         Fair Value      June 30, 2006
      ---------------------------------- -------------- ------------------ ----------------
                                                                    
      Unvested at January 1, 2006           1,456,000        $12.47
          Granted                             730,000         12.86          $9,530,000
          Vested                             (602,000)        12.00          $7,581,000
          Forfeited                          (372,000)        12.60
      ---------------------------------- --------------
       Unvested at June 30, 2006            1,212,000        $12.90         $15,820,000
      ================================== ==============

     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 June 30, 2006 was  $13,179,000 and the weighted
     average  period  over  which  this cost is  expected  to be  recognized  is
     approximately three years.

     The total fair  value of shares  granted  and vested  during the six months
     ended  June  30,  2005  was   approximately   $4,240,000  and   $6,119,000,
     respectively. The total fair value of unvested restricted stock at June 30,
     2005  was  $19,856,000.  The  weighted  average  grant-date  fair  value of
     restricted  shares  granted  during the six months  ended June 30, 2005 was
     $13.10. Shares granted during the first six months of 2005 totaled 316,000.

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

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

     Upon effectiveness of the Directors' Equity Plan, no further grants will be
     made under the Deferred Fee Plan.

     The number of shares of common  stock  authorized  for  issuance  under the
     Directors'  Equity  Plan  is  2,451,812,   which  includes  451,812  shares
     available  for grant under the Deferred Fee Plan on the  effective  date of
     the  Directors'  Equity Plan.  In  addition,  if and to the extent that any
     "plan  units"  outstanding  on May 25, 2006 under the Deferred Fee Plan are
     forfeited, or if any option granted under the Deferred Fee Plan terminates,
     expires, or is cancelled or forfeited, without having been fully exercised,
     shares of common stock  subject to such "plan  units" or options  cancelled
     shall become available under the Directors'  Equity Plan. At June 30, 2006,
     there were 2,434,217  shares  available for grant.  There were 12 directors
     participating in the non-employee  plans during the second quarter of 2006.
     In the first six months of 2006,  total plan units earned were  75,493.  At
     June 30, 2006,  289,587  options  were  exercisable  at a weighted  average
     exercise price of $10.40.

     We account for the Deferred Fee Plan in  accordance  with SFAS No. 123R. If
     cash is elected,  it is considered a liability-based  award. If stock units
     are elected, they are considered equity-based awards.  Compensation expense
     for stock  units is based on the market  value of our  common  stock at the
     date of grant.  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.


                                       17


     We had also maintained a Non-Employee  Directors' Retirement Plan providing
     for the payment of specified sums annually to our  non-employee  directors,
     or their designated  beneficiaries,  starting at the director's retirement,
     death or termination of directorship. In 1999, we terminated this Plan. The
     vested  benefit of each  non-employee  director,  as of May 31,  1999,  was
     credited to the director's account in the form of stock units. Such benefit
     will be payable to each director upon  retirement,  death or termination of
     directorship. Each participant had until July 15, 1999 to elect whether the
     value of the stock  units  awarded  would be payable  in our  common  stock
     (convertible  on a one-for-one  basis) or in cash. As of June 30, 2006, the
     liability for such payments was approximately $654,000 all of which will be
     payable in stock (based on the July 15, 1999 stock price).

(10) Segment Information:
     -------------------
     As of January 1, 2006, we operate in a single segment,  Frontier.  Frontier
     provides  both  regulated  and  unregulated   communications   services  to
     residential,   business  and  wholesale  customers  and  is  typically  the
     incumbent provider in its service areas.

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

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

     The  interest  rate  swap  contracts  are  reflected  at fair  value in our
     consolidated balance sheet and the related portion of fixed-rate debt being
     hedged is  reflected at an amount equal to the sum of its book value and an
     amount  representing  the  change  in fair  value of the  debt  obligations
     attributable to the interest rate risk being hedged.  The notional  amounts
     of fixed-rate indebtedness hedged as of June 30, 2006 and December 31, 2005
     was $550,000,000 and $500,000,000,  respectively. Such contracts require us
     to  pay  variable  rates  of  interest  (estimated  average  pay  rates  of
     approximately  9.17% as of June  30,  2006  and  approximately  8.60% as of
     December 31,  2005) and receive  fixed rates of interest  (average  receive
     rates of 8.26% as of June 30,  2006  and  8.46% as of  December  31,  2005,
     respectively).  The fair value of these  derivatives  is reflected in other
     liabilities  as of June 30, 2006 and December  31,  2005,  in the amount of
     $23,827,000 and $8,727,000,  respectively.  The related underlying debt has
     been decreased by a like amount.  The amounts paid during the three and six
     months  ended  June 30,  2006 as a result of these  contracts  amounted  to
     $1,134,000 and $1,668,000 and are included as interest expense.

     During  September  2005, we entered into a series of separate  forward rate
     agreements with our swap counter-parties that fixed the underlying variable
     rate  component  of some of our swaps at the market  rate as of the date of
     execution for certain future  rate-setting  dates.  These  agreements  have
     expired.  Fair value at December 31, 2005, was  $1,129,000.  A gain for the
     changes in the fair value of these  forward rate  agreements of $46,000 and
     $430,000,  respectively,  is included in other income  (loss),  net for the
     three and six months ended June 30, 2006.

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

                                       18




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

                                                            For the three months              For the six months
                                                               ended June 30,                    ended June 30,
                                                      -------------------------------     ------------------------------
($ in thousands)                                           2006             2005              2006             2005
                                                      --------------   --------------     -------------   --------------
                                                                                                    
Investment income                                          $  4,440         $  3,925          $  8,267          $ 6,021
Gain from Rural Telephone Bank dissolution                   61,428                -            61,428                -
Loss on exchange of debt                                          -           (3,175)           (2,392)          (3,175)
Investment gain                                                   -              395                 -              888
Other, net                                                     (505)            (572)           (3,291)             807
                                                      --------------   --------------     -------------   --------------
     Total investment and other income (loss), net         $ 65,363         $    573          $ 64,012          $ 4,541
                                                      ==============   ==============     =============   ==============


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

(13) Company Obligated Mandatorily Redeemable Convertible Preferred Securities:
     -------------------------------------------------------------------------
     In 1996, our consolidated wholly owned subsidiary, Citizens Utilities Trust
     (the Trust),  issued, in an underwritten public offering,  4,025,000 shares
     of EPPICS,  representing preferred undivided interests in the assets of the
     Trust,  with a  liquidation  preference  of $50 per  security  (for a total
     liquidation  amount of  $201,250,000).  These  securities  have an adjusted
     conversion  price of $11.46 per share of our common stock.  The  conversion
     price was reduced from $13.30 to $11.46 during the third quarter of 2004 as
     a result of the $2.00 per  share of  common  stock  special,  non-recurring
     dividend. The proceeds from the issuance of the Trust Convertible Preferred
     Securities  and a  Company  capital  contribution  were  used  to  purchase
     $207,475,000  aggregate  liquidation  amount of 5% Partnership  Convertible
     Preferred  Securities  due  2036  from  another  wholly  owned  subsidiary,
     Citizens  Utilities Capital L.P. (the  Partnership).  The proceeds from the
     issuance of the Partnership  Convertible Preferred Securities and a Company
     capital  contribution were used to purchase from us $211,756,000  aggregate
     principal  amount of 5% Convertible  Subordinated  Debentures due 2036. The
     sole  assets  of  the  Trust  are  the  Partnership  Convertible  Preferred
     Securities,  and our Convertible  Subordinated Debentures are substantially
     all the assets of the  Partnership.  Our  obligations  under the agreements
     related to the issuances of such securities,  taken together,  constitute a
     full and unconditional  guarantee by us of the Trust's obligations relating
     to  the  Trust  Convertible  Preferred  Securities  and  the  Partnership's
     obligations relating to the Partnership Convertible Preferred Securities.

     In  accordance  with the  terms of the  issuances,  we paid the  annual  5%
     interest  in  quarterly   installments  on  the  Convertible   Subordinated
     Debentures  in the first and second  quarters of 2006 and the four quarters
     of 2005. Only 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 June 30,  2006,  EPPICS  representing  a total  principal  amount  of
     $192,200,000  have been  converted  into  15,480,799  shares of our  common
     stock.  A total of $9,030,000 of EPPICS is  outstanding as of June 30, 2006
     and if all outstanding EPPICS were converted,  787,661 shares of our common
     stock would be issued upon such conversion.

                                       19



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

                                                                                 Pension Benefits
                                                         -----------------------------------------------------------------
                                                           For the three months ended         For the six months ended
                                                                    June 30,                          June 30,
                                                         -------------------------------   -------------------------------
                                                             2006             2005             2006             2005
                                                         --------------  ---------------   --------------  ---------------
($ in thousands)
Components of net periodic benefit cost
---------------------------------------
                                                                                                      
Service cost                                                  $  1,759         $  1,584         $  3,518         $  3,079
Interest cost on projected benefit obligation                   11,504           11,338           23,008           23,102
Return on plan assets                                          (15,126)         (15,795)         (30,252)         (30,185)
Amortization of prior service cost and unrecognized
       net obligation                                              (61)             (61)            (122)            (122)
Amortization of unrecognized loss                                3,085            2,136            6,170            4,663
                                                         --------------  ---------------   --------------  ---------------
Net periodic benefit cost                                     $  1,161         $   (798)        $  2,322         $    537
                                                         ==============  ===============   ==============  ===============

                                                                             Other Postretirement Benefits
                                                         -----------------------------------------------------------------
                                                           For the three months ended         For the six months ended
                                                                    June 30,                          June 30,
                                                         -------------------------------   -------------------------------
                                                             2006             2005             2006             2005
                                                         --------------  ---------------   --------------  ---------------
($ in thousands)
Components of net periodic benefit cost
---------------------------------------
Service cost                                                  $    174         $    314         $    348         $    596
Interest cost on projected benefit obligation                    2,211            3,128            4,422            6,305
Return on plan assets                                             (245)             (59)            (490)            (624)
Amortization of prior service cost and unrecognized
       net obligation                                           (1,026)            (158)          (2,052)            (209)
Amortization of unrecognized loss                                1,513            2,173            3,026            3,484
                                                         --------------  ---------------   --------------  ---------------
Net periodic benefit cost                                     $  2,627         $  5,398         $  5,254         $  9,552
                                                         ==============  ===============   ==============  ===============

     We expect that our pension and other  postretirement  benefit  expenses for
     2006 will be $15,000,000 - $18,000,000  (down from $19,000,000 in 2005) and
     no  contribution  will be required to be made by us to the pension  plan in
     2006.

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

(16) Commitments and Contingencies:
     -----------------------------
     We  anticipate  capital   expenditures  of  approximately   $270,000,000  -
     $280,000,000  for  2006.  Although  we from  time to time  make  short-term
     purchasing  commitments to vendors with respect to these  expenditures,  we
     generally do not enter into firm, written contracts for such activities.

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

                                       20


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

     Prior to the next  phase of the  litigation,  we intend to (i) seek  relief
     from the  Court in  connection  with the  adverse  aspects  of the  Court's
     opinion and (ii) continue  pursuing our right to obtain  contribution  from
     the third parties  against whom we have commenced  litigation in connection
     with this case. In addition, we have demanded that various of our insurance
     carriers defend and indemnify us with respect to the City's lawsuit, and on
     December 26, 2002, we filed a  declaratory  judgment  action  against those
     insurance  carriers in the Superior Court of Penobscot  County,  Maine, for
     the purpose of  establishing  their  obligations  to us with respect to the
     City's lawsuit.  We intend to vigorously  pursue this lawsuit and to obtain
     from our  insurance  carriers  indemnification  for any damages that may be
     assessed  against us in the City's  lawsuit as well as to recover the costs
     of our  defense  of that  lawsuit.  We cannot at this time  determine  what
     amount we may recover from third parties or insurance carriers.

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

     On June 24, 2004, one of our subsidiaries, Frontier Subsidiary Telco, Inc.,
     received a "Notice of Indemnity Claim" from Citibank, N.A., that is related
     to a complaint  pending against Citibank and others in the U.S.  Bankruptcy
     Court for the Southern  District of New York as part of the Global Crossing
     bankruptcy  proceeding.  Citibank  bases  its claim  for  indemnity  on the
     provisions  of a credit  agreement  that was entered  into in October  2000
     between  Citibank  and our  subsidiary.  We purchased  Frontier  Subsidiary
     Telco,  Inc.,  in June  2001 as part  of our  acquisition  of the  Frontier
     telephone  companies.  The complaint against  Citibank,  for which it seeks
     indemnification,  alleges that the seller  improperly used a portion of the
     proceeds  from the  Frontier  transaction  to pay off the  Citibank  credit
     agreement, thereby defrauding certain debt holders of Global Crossing North
     America Inc.  Although the credit  agreement was paid off at the closing of
     the Frontier  transaction,  Citibank claims the indemnification  obligation
     survives.  Damages  sought  against  Citibank and its  co-defendants  could
     exceed $1,000,000,000.  In August 2004, we notified Citibank by letter that
     we believe its claims for indemnification are invalid and are not supported
     by applicable law. We have received no further communications from Citibank
     since our August 2004 letter.

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


                                       21


     The  Company  sold all of its  utility  businesses  as of  April  1,  2004.
     However,  we have retained a potential payment  obligation  associated with
     our  previous  electric  utility  activities  in the state of Vermont.  The
     Vermont Joint Owners (VJO), a consortium of 14 Vermont utilities, including
     us, entered into a purchase power agreement with  Hydro-Quebec in 1987. The
     agreement contains  "step-up"  provisions that state that if any VJO member
     defaults on its purchase  obligation  under the contract to purchase  power
     from Hydro-Quebec the other VJO participants will assume responsibility for
     the defaulting party's share on a pro-rata basis. Our pro-rata share of the
     purchase power  obligation is 10%. If any member of the VJO defaults on its
     obligations under the Hydro-Quebec agreement, then the remaining members of
     the VJO,  including us, may be required to pay for a  substantially  larger
     share of the VJO's total power purchase obligation for the remainder of the
     agreement  (which runs through 2015).  Paragraph 13 of FIN 45 requires that
     we   disclose,   "the   maximum   potential   amount  of  future   payments
     (undiscounted)   the  guarantor   could  be  required  to  make  under  the
     guarantee." Paragraph 13 also states that we must make such disclosure "...
     even if the likelihood of the guarantor's having to make any payments under
     the guarantee is remote...".  As noted above, our obligation only arises as
     a  result  of  default  by  another  VJO  member  such as upon  bankruptcy.
     Therefore, to satisfy the "maximum potential amount" disclosure requirement
     we must assume that all members of the VJO simultaneously default, a highly
     unlikely  scenario  given  that the two  members  of the VJO that  have the
     largest  potential  payment  obligations  are  publicly  traded with credit
     ratings  equal or superior to ours,  and that all VJO members are regulated
     utility  providers with regulated  cost recovery.  Regardless,  despite the
     remote chance that such an event could occur,  or that the State of Vermont
     could or would  allow such an event,  assuming  that all the members of the
     VJO  defaulted  on January 1, 2007 and remained in default for the duration
     of the  contract  (another  10 years),  we estimate  that our  undiscounted
     purchase   obligation   for  2007  through  2015  would  be   approximately
     $1,264,000,000. In such a scenario the Company would then own the power and
     could seek to recover its costs. We would do this by seeking to recover our
     costs  from the  defaulting  members  and/or  reselling  the power to other
     utility  providers or the northeast  power grid.  There is an active market
     for the sale of power. We could potentially lose money if we were unable to
     sell the power at cost.  We caution that we cannot  predict with any degree
     of certainty any potential outcome.

                                       22


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

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

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

     *    Changes in the number of our revenue  generating units, which consists
          of access lines plus high-speed internet subscribers;

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

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

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

     *    Our  ability to  effectively  manage our  operations,  costs,  capital
          spending, regulatory compliance and service quality;

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

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

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

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

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

     *    Our ability to manage our operating  expenses,  capital  expenditures,
          pay dividends and 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 more price competition and potential bad debts;

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


                                       23


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

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

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

     *    Our  ability to  successfully  renegotiate  expiring  union  contracts
          covering  approximately  1,045  employees that are scheduled to expire
          during the remainder of 2006;

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

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

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

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

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

Overview
--------
We are a 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.  In February  2006, we
entered  into a  definitive  agreement to sell our  competitive  local  exchange
carrier (CLEC),  Electric  Lightwave,  LLC (ELI). We are accounting for ELI as a
discontinued  operation in our  consolidated  statements of operations.  ELI was
sold on July 31, 2006.

Competition in the  telecommunications  industry is intense and  increasing.  We
experience competition from many telecommunications  service providers including
cable  operators,   wireless  carriers,  voice  over  internet  protocol  (VOIP)
providers,  long  distance  providers,   competitive  local  exchange  carriers,
internet providers and other wireline carriers. We believe that competition will
continue to intensify in 2006 across all products and in all of our markets. Our
Frontier  business has  experienced  erosion in access lines and switched access
minutes in the first half of 2006 as a result of competition. Competition in our
markets could result in reduced revenues in 2006.

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

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

(a)  Liquidity and Capital Resources
     -------------------------------
For the six  months  ended  June 30,  2006,  we used cash  flow from  continuing
operations,  RTB  proceeds  and  cash  and  cash  equivalents  to  fund  capital
expenditures,   dividends,   interest   payments,   debt  repayments  and  stock
repurchases.  As of June 30, 2006, we had cash and cash equivalents  aggregating
$141.3 million.


                                       24


For the six months  ended June 30,  2006,  our capital  expenditures  were $98.3
million.  We  continue  to  closely  scrutinize  all  of our  capital  projects,
emphasize  return on investment and focus our capital  expenditures on areas and
services that have the greatest opportunities with respect to revenue growth and
cost reduction.  We anticipate  capital  expenditures of approximately  $270.0 -
280.0 million for 2006.

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

As  of  June  30,  2006,  we  had  available  lines  of  credit  with  financial
institutions in the aggregate amount of $250.0 million. Associated facility fees
vary,  depending on our debt leverage ratio, and are 0.375% per annum as of June
30, 2006. The expiration  date for the facility is October 29, 2009.  During the
term of the  facility  we may  borrow,  repay and  reborrow  funds.  The  credit
facility is available for general corporate purposes but may not be used to fund
dividend payments. We have never borrowed any money under the facility.

Our  ongoing  annual  dividends  of $1.00 per share of  common  stock  under our
current policy utilize a significant portion of our cash generated by operations
and therefore  could limit our operating  and  financial  flexibility.  While we
believe that the amount of our dividends will allow for adequate amounts of cash
flow for other  purposes,  any reduction in cash generated by operations and any
increases in capital  expenditures,  interest expense or cash taxes would reduce
the amount of cash  generated in excess of  dividends.  Losses of access  lines,
increases  in  competition,  lower  subsidy  and access  revenues  and the other
factors  described above are expected to reduce our cash generated by operations
and may require us to  increase  capital  expenditures.  The  downgrades  in our
credit  ratings  to  below  investment  grade  may  make it more  difficult  and
expensive  to  refinance  our  maturing  debt.  We have  in  recent  years  paid
relatively low amounts of cash taxes. We expect that over the next several years
our cash taxes will increase substantially.

We believe our operating cash flows, existing cash balances, and credit facility
will be  adequate  to finance our working  capital  requirements,  fund  capital
expenditures, make required debt payments through 2007, pay taxes, pay dividends
to our  stockholders  in  accordance  with our  dividend  policy and support our
short-term  and long-term  operating  strategies.  We have  approximately  $29.6
million of debt  maturing  during the last six months of 2006 and $37.8  million
and $653.4 million of debt maturing in 2007 and 2008, respectively.

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

In February  2006,  our Board of Directors  authorized  us to  repurchase  up to
$300.0  million of our common stock in public or private  transactions  over the
following  twelve-month period. This share repurchase program commenced on March
6, 2006. As of June 30, 2006, we had repurchased 10,199,900 shares of our common
stock at an aggregate cost of approximately $135.2 million.

Debt Reduction and Debt Exchanges
---------------------------------
For the quarter ended June 30, 2006, we retired an aggregate principal amount of
$212.4  million  of  debt,  including  $14.3  million  of 5%  Company  Obligated
Mandatorily  Redeemable  Convertible Preferred Securities due 2006 (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.  The 9.00% notes are callable on the
same general  terms and  conditions as the 7.625% notes  exchanged.  No cash was
exchanged   in  these   transactions,   however  a  non-cash   pre-tax  loss  of
approximately  $2.4 million was  recognized in  accordance  with EITF No. 96-19,
"Debtor's  Accounting for a Modification or Exchange of Debt Instruments," which
is included in other income (loss), net.

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


                                       25


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.

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

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

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

The notional amounts of fixed-rate  indebtedness  hedged as of June 30, 2006 and
December 31, 2005 were $550.0  million and $500.0  million,  respectively.  Such
contracts  require us to pay variable rates of interest  (estimated  average pay
rates of approximately  9.17% as of June 30, 2006 and approximately  8.60% as of
December 31, 2005) and receive fixed rates of interest  (average receive rate of
8.26% as of June 30,  2006 and 8.46% as of  December  31,  2005).  All swaps are
accounted  for under SFAS No. 133 (as  amended)  as fair value  hedges.  For the
three and six months ended June 30, 2006,  the interest  expense  resulting from
these interest rate swaps totaled  approximately  $1.1 million and $1.7 million,
respectively.

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

On March 15, 2005, we completed the sale of our conferencing business, CCUSA for
approximately $43.6 million in cash.

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

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.

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


                                       26


In accordance with the terms of the issuances, we paid the annual 5% interest in
quarterly installments on the Convertible  Subordinated  Debentures in the first
and second  quarters of 2006 and the four  quarters of 2005.  Only 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 June 30, 2006,  EPPICS  representing  a total  principal  amount of $192.2
million have been converted into  15,480,799  shares of our common stock,  and a
total of $9.0 million remains  outstanding to third parties.  Our long-term debt
footnote indicates $19.5 million of EPPICS outstanding at June 30, 2006 of which
$10.5 million is intercompany debt of related parties.

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

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

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

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

Discontinued Operations
-----------------------
In February  2006,  we entered  into a  definitive  agreement to sell all of the
outstanding  membership interests in ELI, our CLEC business,  to Integra Telecom
Holdings, Inc. (Integra),  for $247.0 million,  including $243.0 million in cash
plus the assumption of approximately  $4.0 million in capital lease obligations,
subject  to  customary  adjustments  under  the  terms  of the  agreement.  This
transaction  closed on July 31,  2006.  We expect to recognize a pre-tax gain on
the sale of ELI of approximately  $125.0 million. Our existing tax net operating
losses will be used to absorb the potential cash liability for taxes.

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

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

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


                                       27


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

There have been no material  changes to our  critical  accounting  policies  and
estimates from the information provided in "Item 7. Management's  Discussion and
Analysis  of  Financial  Condition  and Results of  Operations"  included in our
Annual Report on Form 10-K for the year ended December 31, 2005.

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

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

How Taxes  Collected  from  Customers and Remitted to  Governmental  Authorities
--------------------------------------------------------------------------------
Should be Presented in the Income Statement
-------------------------------------------
In June 2006,  the FASB issued EITF Issue No. 06-3,  "How Taxes  Collected  from
Customers and Remitted to  Governmental  Authorities  Should be Presented in the
Income  Statement"  (EITF 06-3),  which  requires  disclosure of the  accounting
policy for any tax assessed by a governmental authority that is directly imposed
on a revenue-producing transaction, that is Gross versus Net presentation.  EITF
06-3 is effective  for periods  beginning  after  December  15, 2006.  We do not
expect  the  adoption  of EITF 06-3 to have a material  impact on our  financial
position, results of operations or cash flows.

Accounting for Uncertainty in Income Taxes
------------------------------------------
In July 2006, the FASB issued FASB  Interpretation  No. (FIN) 48, Accounting for
Uncertainty  in Income  Taxes.  Among other things,  FIN 48 requires  applying a
"more likely than not" threshold to the  recognition  and  derecognition  of tax
positions.  FIN 48 is effective for fiscal years  beginning  after  December 15,
2006.  We do not expect the adoption of FIN 48 to have a material  impact on our
financial position, results of operations or cash flows.

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

The Company applied the provisions of EITF No. 04-5 and  consolidated the Mohave
Cellular Limited  Partnership  (Mohave) effective January 1, 2006. As permitted,
we elected to apply EITF No.  04-5  retrospectively  from the date of  adoption.
Revenues,  depreciation and operating income for Mohave were $4.8 million,  $0.6
million and $1.3 million, respectively, for the three months ended June 30, 2006
and $9.2  million,  $1.1  million and $2.5  million,  respectively,  for the six
months ended June 30, 2006.

Revenues,  depreciation and operating income for Mohave were $4.0 million,  $0.5
million and $0.8 million, respectively, for the three months ended June 30, 2005
and $7.7  million,  $1.0  million and $1.5  million,  respectively,  for the six
months ended June 30, 2005.

                                       28


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

Prior to the adoption of SFAS No. 123R, we applied  Accounting  Principles Board
Opinion (APB) No. 25 and related  interpretations to account for our stock plans
resulting in the use of the intrinsic value to value the stock. Under APB 25, we
were  not  required  to  recognize  compensation  expense  for the cost of stock
options.  In accordance with the adoption of SFAS 123R, we recorded  stock-based
compensation expense for the cost of stock options,  restricted shares and stock
units issued under our stock plans (together, "Stock-Based Awards"). Stock-based
compensation  expense for the three  months ended June 30, 2006 was $2.7 million
($1.7 million  after tax or $0.01 per basic and diluted share of common  stock).
Stock-based  compensation  expense  for the  first  six  months of 2006 was $5.3
million  ($3.3  million after tax or $0.01 per basic and diluted share of common
stock).

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

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

Consolidated  revenue for the three months ended June 30, 2006  increased  $10.8
million, or 2%, as compared with the prior year period.

Consolidated  revenue  for the six months  ended June 30, 2006  increased  $15.3
million, or 2%, as compared with the prior year period.

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

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

Change  in the  number of our  access  lines is  important  to our  revenue  and
profitability.  We have lost  access  lines  primarily  because of  competition,
changing consumer behavior, economic conditions, changing technology and by some
customers  disconnecting second lines when they add high-speed internet or cable
modem service.  We lost approximately  55,900 access lines during the six months
ended  June  30,  2006  but  added  approximately   39,000  high-speed  internet
subscribers  during  this same  period.  The loss of lines  during the first six
months of 2006 was primarily among residential  customers.  The  non-residential
line losses were  principally  in  Rochester,  New York,  while the  residential
losses were  throughout our markets.  We expect to continue to lose access lines
but to increase high-speed internet subscribers during 2006. A continued loss of
access  lines,  combined  with  increased  competition  and  the  other  factors
discussed  in MD&A,  may cause our  revenues,  profitability  and cash  flows to
decrease in the second half of 2006.


                                       29



($ in thousands)                   For the three months ended June 30,                    For the six months ended June 30,
                             ------------------------------------------------   ----------------------------------------------------
                                  2006         2005     $ Change     % Change       2006          2005         $ Change    % Change
                             ------------ ----------- -------------  --------   ------------- ------------- ------------- ----------
                                                                                                       
Local services                 $ 203,254   $ 205,722      $ (2,468)     -1%     $   406,820     $ 415,679     $ (8,859)       -2%
Access services                  153,582     151,654         1,928       1%         314,550       308,478        6,072         2%
Long distance services            38,692      42,337        (3,645)     -9%          77,850        86,087       (8,237)      -10%
Data and internet services        54,488      42,392        12,096      29%         104,846        81,001       23,845        29%
Directory services                28,547      28,541             6       0%          57,344        56,504          840         1%
Other                             28,349      25,487         2,862      11%          52,363        50,718        1,645         3%
                             ------------ ----------- -------------             ------------- ------------- -------------
                               $ 506,912   $ 496,133      $ 10,779       2%     $ 1,013,773     $ 998,467     $ 15,306         2%
                             ============ =========== =============             ============= ============= =============

Local Services
Local  services  revenue for the three months ended June 30, 2006 decreased $2.5
million,  or 1% as compared with the prior year period.  Local revenue decreased
$4.2  million  primarily  due to  continued  losses  of access  lines.  Enhanced
services revenue increased $1.7 million, as compared with the prior year period,
primarily due to sales of additional  feature packages.  Economic  conditions or
increasing  competition  could make it more  difficult  to sell our packages and
bundles and cause us to lower our prices for those products and services,  which
would adversely affect our revenues, profitability and cash flow.

Local  services  revenue for the six months ended June 30, 2006  decreased  $8.9
million,  or 2% as compared with the prior year period.  Local revenue decreased
$12.1  million  primarily  due to  continued  losses of access  lines.  Enhanced
services revenue increased $3.2 million, as compared with the prior year period,
primarily due to sales of additional  feature packages.  Economic  conditions or
increasing  competition  could make it more  difficult  to sell our packages and
bundles and cause us to lower our prices for those products and services,  which
would adversely affect our revenues, profitability and cash flow. Rate increases
for local access  services are  expected to increase  revenues by  approximately
$400,000 monthly beginning August of 2006.

Access Services
Access services  revenue for the three months ended June 30, 2006 increased $1.9
million,  or 1%, as compared with the prior year period.  Special access revenue
increased $1.4 million primarily due to growth in high-capacity circuits. Access
service  revenue  includes  subsidy  payments we receive  from federal and state
agencies.  Subsidy revenue increased $9.0 million primarily due to significantly
higher  recovery of costs.  Switched access revenue  decreased $8.5 million,  as
compared  with the prior year period,  primarily  due to a decline in minutes of
use.

Access  services  revenue for the six months ended June 30, 2006  increased $6.1
million,  or 2%, as compared with the prior year period.  Special access revenue
increased $5.1 million primarily due to growth in high-capacity circuits. Access
service  revenue  includes  subsidy  payments we receive  from federal and state
agencies. Subsidy revenue increased $11.5 million primarily due to significantly
higher recovery of costs.  Switched access revenue  decreased $10.6 million,  as
compared  with the prior year period,  primarily  due to a decline in minutes of
use.

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

Long Distance Services
Long  distance  services  revenue  for the  three  months  ended  June 30,  2006
decreased $3.6 million,  or 9%, as compared with the prior period. Long distance
services  revenue for the six months ended June 30, 2006 decreased $8.2 million,
or 10%, as compared with the prior period. We have actively marketed packages of
long distance minutes particularly with our bundled service offerings.  The sale
of  packaged  minutes has  resulted  in an increase in minutes  used by our long
distance  customers and has had the effect of lowering our overall  average rate
per minute billed.  Our long distance  minutes of use increased  slightly during
the second  quarter of 2006  compared  to the second  quarter of 2005.  Our long
distance  revenues  may  continue  to  decrease in the future due to lower rates
and/or  minutes of use.  Competing  services such as wireless,  VOIP,  and cable
telephony  are  resulting  in a loss of  customers,  minutes of use and  further
declines in the rates we charge our  customers.  We expect  these  factors  will
continue to adversely affect our long distance  revenues during the remainder of
2006.

                                       30


Data and Internet Services
Data and  internet  services  revenue for the three  months  ended June 30, 2006
increased  $12.1 million,  or 29%, as compared with the prior year primarily due
to growth in data and high-speed  internet services.  Data and internet services
revenue for the six months ended June 30, 2006 increased $23.8 million,  or 29%,
as compared with the prior year  primarily due to growth in data and  high-speed
internet services.  The number of the Company's  high-speed internet subscribers
has increased by more than 83,000 or 31.1% since June 30, 2005.

Other
Other revenue for the three months ended June 30, 2006  increased  $2.9 million,
or 11%, as compared with the prior year primarily due to a $1.1 million decrease
in bad debt expense due to improved  agings, a $1.2 million increase in customer
premise  equipment  sales and an  increase of $0.8  million in  cellular  roamer
revenue  associated with the Mohave Cellular Limited  Partnership which is being
consolidated in accordance with EITF 04-5 effective January 1, 2006.

Other revenue for the six months ended June 30, 2006 increased $1.6 million,  or
3%, as compared with the prior year primarily due to an increase of $1.5 million
in cellular roamer revenue.


                                COST OF SERVICES

   ($ in thousands)            For the three months ended June 30,                    For the six months ended June 30,
                        --------------------------------------------------   -------------------------------------------------
                            2006         2005       $ Change     % Change       2006        2005         $ Change     % Change
                        ------------ ----------- ------------- -----------   ----------  -----------    -----------   --------
                                                                                                   
   Network access         $ 38,402    $ 35,595       $ 2,807       8%         $ 78,620     $ 75,317       $ 3,303          4%


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 increase. Access line losses have
offset some of the increase.


                            OTHER OPERATING EXPENSES

($ in thousands)                        For the three months ended June 30,                 For the six months ended June 30,
                                 --------------------------------------------------  ----------------------------------------------
                                    2006           2005       $ Change     % Change     2006        2005       $ Change    % Change
                                 ------------- ------------- ------------- --------   ----------- ------------ ----------- --------
                                                                                                        
Operating expenses                  $ 135,827     $ 141,007      $ (5,180)     -4%     $ 274,073    $ 278,069    $ (3,996)     -1%
Taxes other than income taxes          20,934        23,331        (2,397)    -10%        46,769       49,763      (2,994)     -6%
Sales and marketing                    22,739        21,445         1,294       6%        45,959       41,988       3,971       9%
                                 ------------- ------------- -------------            ----------- ------------ -----------
                                    $ 179,500     $ 185,783      $ (6,283)     -3%     $ 366,801    $ 369,820    $ (3,019)     -1%
                                 ============= ============= =============            =========== ============ ===========


Operating  expenses  for the three  months  ended June 30, 2006  decreased  $5.2
million,  or 4%,  as  compared  with the  prior  year  period  primarily  due to
headcount reductions and associated decreases in salaries and benefits.  We have
340 fewer employees as compared to June 30, 2005.

Operating  expenses  for the six  months  ended  June 30,  2006  decreased  $4.0
million,  or 1%,  as  compared  with the  prior  year  period  primarily  due to
headcount  reductions  and  associated  decreases in salaries and  benefits.  We
routinely  review our  operations,  personnel and facilities to achieve  greater
efficiencies.  We intend  to  consolidate  our call  center  operations  from 14
locations  down to 2 or 3. As we work through the  consolidation  we expect that
our operating expenses will temporarily increase. Our expenses may also increase
marginally,  as a result of absorbing the common  operating costs of ELI and, as
noted elsewhere, the introduction of new service offerings may negatively impact
our cost structure.

Included in operating expenses is stock compensation expense. Stock compensation
expense was $5.3  million and $4.4  million for the first six months of 2006 and
2005,  respectively and $2.7 million and $2.1 million for the three months ended
June 30, 2006 and 2005,  respectively.  In 2006, we began  expensing the cost of
the unvested portion of outstanding  stock options pursuant to SFAS No. 123R. We
expect to recognize approximately $2.2 million of incremental stock compensation
expense for the year ended December 31, 2006 assuming no modifications  and that
actual forfeitures equal estimated forfeitures.


                                       31


Included  in  operating  expenses is pension  and other  postretirement  benefit
expenses.  Based on current  assumptions and plan asset values, we estimate that
our pension and other  postretirement  expenses will decrease from $19.0 million
in 2005 to  approximately  $15.0  million  to $18.0  million in 2006 and that no
contribution  will be required to be made by us to the pension plan in 2006.  In
future  periods,  if the value of our pension assets  decline  and/or  projected
pension  and/or  postretirement  benefit costs  increase,  we may have increased
pension and/or postretirement expenses.

Taxes other than income taxes for the three months ended June 30, 2006 decreased
$2.4  million,  or 10% as compared  with the prior year period  primarily due to
refunds received for prior periods.

Taxes other than income taxes for the six months  ended June 30, 2006  decreased
$3.0  million,  or 6% as compared  with the prior year period  primarily  due to
refunds received for prior periods.

Sales and marketing  expenses for the three months ended June 30, 2006 increased
$1.3  million,  or 6%, as compared  with the prior year period  primarily due to
increased marketing and advertising in an increasingly  competitive  environment
and the launch of new products.

Sales and  marketing  expenses for the six months ended June 30, 2006  increased
$4.0  million,  or 9%, as compared  with the prior year period  primarily due to
increased marketing and advertising in an increasingly  competitive  environment
and the launch of new products.  As our markets become more  competitive  and we
launch new products,  we expect that our marketing costs will increase.  We hope
to shift  spending  from other expense  categories  to compensate  for sales and
marketing expense increases.


                 DEPRECIATION AND AMORTIZATION EXPENSE

       ($ in thousands)               For the three months ended June 30,              For the six months ended June 30,
                               -----------------------------------------------   -------------------------------------------------
                                   2006        2005       $ Change    % Change      2006         2005         $ Change   % Change
                               ------------ ----------- ------------- --------   ----------- ------------- ------------- ---------
                                                                                                     
       Depreciation  expense     $  87,957   $ 100,879     $ (12,922)    -13%     $ 178,366     $ 203,378     $ (25,012)     -12%
       Amortization expense         31,595      31,595             -       0%        63,190        63,190             -        0%
                               ------------ ----------- -------------            ----------- ------------- -------------
                                 $ 119,552   $ 132,474     $ (12,922)    -10%     $ 241,556     $ 266,568     $ (25,012)      -9%
                               ============ =========== =============            =========== ============= =============


Depreciation  expense for the three months ended June 30, 2006  decreased  $12.9
million, or 13%, as compared with the prior year period due to a declining asset
base and changes in the remaining useful lives of certain assets. Effective with
the  completion of an  independent  study of the  estimated  useful lives of our
plant assets, we adopted new lives beginning October 1, 2005. Based on the study
and our planned capital  expenditures,  we expect that our depreciation  expense
will decline in 2006 to approximately $350.0 million or by 11% compared to 2005.
The decrease is due to a declining  asset base and the result of  extending  the
useful lives of our copper facilities.  The decrease is expected to be partially
offset by the  shortening  of lives for our  switching  software  assets  all in
accordance with the independent study.

Depreciation  expense  for the six months  ended June 30, 2006  decreased  $25.0
million, or 12%, as compared with the prior year period due to a declining asset
base and changes in the remaining useful lives of certain assets.



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

   ($ in thousands)                      For the three months ended June 30,                   For the six months ended June 30,
                                 --------------------------------------------------  -----------------------------------------------
                                   2006         2005      $ Change      % Change        2006        2005       $ Change   % Change
                                 ------------ ----------- ------------ ------------  ----------- ------------ ---------- -----------
   Investment and
                                                                                                    
     other income (loss), net       $ 65,363    $    573     $ 64,790    11307%       $  64,012    $   4,541    $ 59,471    1310%
   Interest expense                 $ 85,341    $ 84,065     $  1,276        2%       $ 170,734    $ 167,790    $  2,944       2%
   Income tax expense               $ 54,734    $ 17,326     $ 37,408      216%       $  81,341    $  42,542    $ 38,799      91%


Investment  and other  income,  net for the three  months  ended  June 30,  2006
increased $64.8 million as compared with the prior year period  primarily due to
proceeds received as a result of the liquidation and dissolution of the RTB.

Investment  and  other  income,  net for the six  months  ended  June  30,  2006
increased $59.5 million as compared with the prior year period  primarily due to
the net proceeds  received as a result of the liquidation and dissolution of the
RTB partially  offset by a $2.4 million loss we incurred on the exchange of debt
during the first quarter of 2006.


                                       32


Interest  expense  for the three  months  ended  June 30,  2006  increased  $1.3
million, or 2%, as compared with the prior year period. The increase in interest
expense is due to higher  short term  interest  rates that we pay under our swap
agreements  ($550.0  million in principal  amount is swapped to floating rate at
June 30, 2006).  Our composite  average  borrowing rate (including the effect of
our swap  agreements)  for the three months ended June 30, 2006 as compared with
the prior  year  period was 36 basis  points  higher,  increasing  from 7.86% to
8.22%.

Interest  expense for the six months ended June 30, 2006 increased $2.9 million,
or 2%, as compared with the prior year period.  The increase in interest expense
is due to higher short term interest rates that we pay under our swap agreements
($550.0  million in  principal  amount is swapped to  floating  rate at June 30,
2006).  Our composite  average  borrowing rate (including the effect of our swap
agreements)  for the six months  ended June 30, 2006 as compared  with the prior
year period was 36 basis points higher, increasing from 7.86% to 8.22%.

Income  taxes for the three and six months ended June 30, 2006  increased  $37.4
million, or 216%, and $38.8 million, or 91%, respectively,  as compared with the
prior year periods primarily due to changes in taxable income. The effective tax
rate for the first six months of 2006 was 37.0% as  compared  with 34.4% for the
first six months of 2005. We expect to utilize a  substantial  amount of tax net
operating losses as a result of the sale of ELI and RTB proceeds.



                             DISCONTINUED OPERATIONS

   ($ in thousands)               For the three months ended June 30,                 For the six months ended June 30,
                           ------------------------------------------------   -----------------------------------------------
                             2006         2005       $ Change     % Change      2006       2005         $ Change     % Change
                           ------------ ----------- ------------- ---------   ---------- ----------- ------------- -----------
                                                                                                   
   Revenue                    $ 43,584    $ 39,027       $ 4,557      12%      $ 86,078    $ 81,614      $  4,464          5%
   Operating income           $ 11,482    $  5,231       $ 6,251     119%      $ 21,940    $  8,096      $ 13,844        171%
   Income taxes               $  4,526    $  2,110       $ 2,416     115%      $  8,488    $  3,016      $  5,472        181%
   Net income                 $  6,956    $  3,121       $ 3,835     123%      $ 13,452    $  5,080      $  8,372        165%


In February  2006, we entered into a definitive  agreement to sell ELI, our CLEC
business,  to Integra  Telecom  Holdings,  Inc.  (Integra),  for $247.0 million,
including  $243.0  million in cash plus the  assumption  of  approximately  $4.0
million in capital lease obligations, subject to customary adjustments under the
terms of the agreement.  This transaction  closed on July 31, 2006. We expect to
recognize a pre-tax gain on the sale of ELI of approximately $125.0 million. Our
existing  tax net  operating  losses will be used to absorb the  potential  cash
liability for taxes.

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

Item 3.  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.  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 and capital  lease  obligations.  The long term debt and capital
lease  obligations  include  various  instruments  with various  maturities  and
weighted average interest rates.


                                       33


Our  objectives  in managing our  interest  rate risk are to limit the impact of
interest  rate  changes  on  earnings  and cash  flows and to lower our  overall
borrowing costs. To achieve these objectives,  a majority of our borrowings have
fixed interest rates. Consequently,  we have limited material future earnings or
cash flow  exposures  from changes in interest  rates on our long-term  debt and
capital lease  obligations.  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 June 30, 2006, a near-term change in
interest rates would not materially affect our consolidated  financial position,
results of operations or cash flows.

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

Sensitivity analysis of interest rate exposure
At June 30,  2006,  the fair value of our  long-term  debt was  estimated  to be
approximately $4.0 billion,  based on our overall weighted average interest rate
of 8.22%  and our  overall  weighted  maturity  of 11  years.  There has been no
material change in the weighted average  maturity  applicable to our obligations
since December 31, 2005.

The overall  weighted  average  interest rate increased  approximately  13 basis
points during the second  quarter of 2006. A  hypothetical  increase of 82 basis
points (10% of our overall weighted  average  borrowing rate) would result in an
approximate  $203.4  million  decrease  in the  fair  value  of our  fixed  rate
obligations.

Equity Price Exposure

Our exposure to market risks for changes in equity prices as of June 30, 2006 is
limited  to our  pension  assets.  We have no other  equity  investments  of any
material amount.

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

(a) Evaluation of disclosure controls and procedures
We carried out an evaluation,  under the supervision and with the  participation
of our management,  regarding the  effectiveness  of the design and operation of
our  disclosure  controls  and  procedures.  Based  upon  this  evaluation,  our
principal executive officer and principal financial officer concluded, as of the
end of the period  covered by this report,  June 30, 2006,  that our  disclosure
controls and procedures are effective.

(b) Changes in internal control over financial reporting
We reviewed our  internal  control  over  financial  reporting at June 30, 2006.
There have been no changes in our  internal  control  over  financial  reporting
identified  in an  evaluation  thereof that  occurred  during the second  fiscal
quarter of 2006, that materially  affected or is reasonably likely to materially
affect our internal control over financial reporting.


                                       34

                           PART II. OTHER INFORMATION
                  CITIZENS COMMUNICATIONS COMPANY SUBSIDIARIES

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

There  have  been  no  material  changes  to  our  legal  proceedings  from  the
information  provided in Item 3. Legal Proceedings included in our Annual Report
on Form 10-K for the year ended December 31, 2005, except as set forth below:

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

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

Prior to the next phase of the litigation, we intend to (i) seek relief from the
Court in  connection  with the adverse  aspects of the Court's  opinion and (ii)
continue  pursuing  our right to  obtain  contribution  from the  third  parties
against whom we have  commenced  litigation  in  connection  with this case.  In
addition,  we have demanded that various of our  insurance  carriers  defend and
indemnify us with respect to the City's  lawsuit,  and on December 26, 2002,  we
filed a declaratory  judgment  action  against those  insurance  carriers in the
Superior Court of Penobscot County, Maine, for the purpose of establishing their
obligations  to us with respect to the City's  lawsuit.  We intend to vigorously
pursue this lawsuit and to obtain from our  insurance  carriers  indemnification
for any damages that may be assessed against us in the City's lawsuit as well as
to  recover  the costs of our  defense of that  lawsuit.  We cannot at this time
determine what amount we may recover from third parties or insurance carriers.

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

There have been no material  changes to our risk  factors  from the  information
provided in Item 1A. Risk Factors included in our Annual Report on Form 10-K for
the year ended December 31, 2005.


                                       35



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

There were no unregistered  sales of equity  securities during the quarter ended
June 30, 2006.


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

April 1, 2006 to April 30, 2006
                                                                            
Share Repurchase Program (1)            3,016,600       $ 13.39          3,016,600       $ 221,700,000
Employee Transactions (2)                       -       $     -          N/A                  N/A

May 1, 2006 to May 31, 2006
Share Repurchase Program (1)            3,512,200       $ 13.05          3,512,200       $ 175,900,000
Employee Transactions (2)                  31,571       $ 13.00          N/A                  N/A

June 1, 2006 to June 30, 2006
Share Repurchase Program (1)              868,200       $ 12.81            868,200       $ 164,800,000
Employee Transactions (2)                       -       $     -          N/A                  N/A


Totals April 1, 2006 to June 30, 2006
Share Repurchase Program (1)            7,397,000       $ 13.16          7,397,000       $ 164,800,000
Employee Transactions (2)                  31,571       $ 13.00          N/A                  N/A



(1)  In February 2006, our Board of Directors  authorized us to repurchase up to
     $300.0 million of our common stock, in public or private  transactions over
     the following  twelve-month period. This share repurchase program commenced
     on March 6, 2006.
(2)  Includes  restricted  shares  withheld  (under  the terms of  grants  under
     employee  stock  compensation  plans) to  offset  minimum  tax  withholding
     obligations that occur upon the vesting of restricted shares. The Company's
     stock compensation plans provide that the value of shares withheld shall be
     the average of the high and low price of the Company's  common stock on the
     date the relevant transaction occurs.

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

     (a)  The registrant held its 2006 Annual Meeting of the Stockholders on May
          25, 2006 (the "Meeting").

     (b)  Election of  directors.  At the  Meeting,  all  nominees  were elected
          pursuant to the following votes:

                                                   Number of Votes
                                                   ---------------
          DIRECTORS                            FOR               WITHHELD
          ---------                            ---               --------

          Kathleen Q. Abernathy             272,733,496            4,608,106
          Leroy T. Barnes, Jr.              267,948,700            9,392,902
          Jeri Finard                       266,511,432           10,830,170
          Lawton Wehle Fitt                 271,350,832            5,990,770
          Stanley Harfenist                 267,347,217            9,994,385
          William Kraus                     272,412,971            4,928,632
          Howard L. Schrott                 272,966,556            4,375,046
          Larraine D. Segil                 272,944,274            4,397,328
          Bradley E. Singer                 272,950,905            4,390,698
          Edwin Tornberg                    268,536,513            8,805,089
          David H. Ward                     272,875,779            4,465,823
          Myron A. Wick, III                271,037,814            6,303,788
          Mary Agnes Wilderotter            267,336,499           10,005,103


                                       36


     (c) Other matters submitted to stockholders at the Meeting:

          (1)  Adoption of the  Non-Employee  Directors'  Equity Incentive Plan.
               The matter passed with the following vote:

                    Number of votes FOR                           163,713,519
                    Number of votes AGAINST/WITHHELD               26,163,305
                    Number of votes ABSTAINING                      2,085,764
                    Number of BROKER NON-VOTES                     85,379,014

          (2)  Stockholder  proposal  relating to the Company's future severance
               agreements  with executive  officers.  The matter passed with the
               following vote:

                    Number of votes FOR                           128,714,742
                    Number of votes AGAINST/WITHHELD               58,240,714
                    Number of votes ABSTAINING                      5,041,812
                    Number of BROKER NON-VOTES                     85,379,014

          (3)  Ratification   of  appointment  of  KPMG  LLP  as  the  Company's
               independent  registered  public  accounting  firm for  2006.  The
               matter passed with the following vote:

                    Number of votes FOR                           269,499,125
                    Number of votes AGAINST                         5,525,370
                    Number of votes ABSTAINING                      2,317,105

Item 5.  Other Information
         -----------------

As disclosed in our Proxy Statement for the 2006 Annual Meeting,  proposals that
stockholders  wish to include in our proxy  statement  and form of proxy for our
2007  annual  stockholders  meeting  must be received  by the  Secretary  of the
Company no later than December 19, 2006. For a stockholder  proposal that is not
intended to be included in our proxy statement for our 2007 annual meeting,  the
proposal  must be received  by the  Secretary  of the  Company not earlier  than
January  25,  2007 nor later  than  February  26,  2007 in order to be  properly
presented at the 2007 annual meeting.  Furthermore, in accordance with the proxy
rules  and  regulations  of  the  Securities  and  Exchange  Commission,   if  a
stockholder  does not notify us of a proposal by  February  26,  2007,  then our
proxies  would  be  able  to  use  their  discretionary  voting  authority  if a
stockholder's proposal is raised at the meeting.

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

a) Exhibits:

     10.1 Summary of Non-Employee Directors' Compensation.

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

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

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



                                       37


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


                                       38



                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

                                    SIGNATURE
                                    ---------


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



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


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



Date: August 3, 2006