CITIZENS COMMUNICATIONS CO
10-Q, 2000-11-14
ELECTRIC & OTHER SERVICES COMBINED
Previous: CIT GROUP INC, 10-Q, EX-27, 2000-11-14
Next: CITIZENS COMMUNICATIONS CO, 10-Q, EX-3.(II), 2000-11-14





                         CITIZENS COMMUNICATIONS COMPANY

                                    FORM 10-Q

                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)


                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2000


<PAGE>




                 UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, D.C.  20549

                                    FORM 10-Q

|X|    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934
                  For the quarterly period ended September 30, 2000
                                                 ------------------

|_|    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
            P.O. Box 3801
          Stamford, Connecticut                          06905
----------------------------------------         -------------------------------
(Address of principal executive offices)              (Zip Code)



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

                         No change since last report
--------------------------------------------------------------------------------
(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  twelve 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 ninety days.

                                    Yes X No

The number of shares outstanding of the registrant's class of common stock as of
October 31, 2000 was 265,211,459.


<PAGE>



                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

                   Index to Consolidated Financial Statements

<TABLE>
<CAPTION>


                                                                                                       Page No.

Part I.  Financial Information

<S>                                                                                                       <C>
    Consolidated Balance Sheets at September 30, 2000 and December 31, 1999                                2

    Consolidated Statements of Income and Comprehensive Income (Loss) for the Three Months Ended
       September 30, 2000 and 1999                                                                         3

    Consolidated Statements of Income and Comprehensive Income (Loss) for the Nine Months Ended
       September 30, 2000 and 1999                                                                         4

    Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2000 and 1999            5

    Notes to Consolidated Financial Statements                                                             6

    Management's Discussion and Analysis of Financial Condition and Results of Operations                 13

    Quantitative and Qualitative Disclosures about Market Risk                                            23

Part II.  Other Information

    Legal Proceedings                                                                                     25

    Exhibits and Reports on Form 8-K                                                                      26

    Signatures                                                                                            27
</TABLE>


                                       1
<PAGE>



                          PART I. FINANCIAL INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                     September 30, 2000      December 31,1999
ASSETS                                                                               ------------------      ----------------
Current assets:
<S>                                                                                         <C>                 <C>
    Cash                                                                                    $ 45,963            $ 37,141
    Accounts receivable, net                                                                 220,257             241,519
    Short-term investments                                                                   224,655                   -
    Other                                                                                     37,954              29,964
    Net assets held for sale                                                                 498,290             552,771
                                                                                          ----------         -----------
      Total current assets                                                                 1,027,119             861,395
                                                                                          ----------         -----------

Property, plant and equipment                                                              4,972,531           4,458,654
Less accumulated depreciation                                                              1,717,411           1,569,936
                                                                                          ----------         -----------
      Net property, plant and equipment                                                    3,255,120           2,888,718

Investments                                                                                  147,457             591,386
Excess of cost over net assets acquired                                                      466,358                   -
Regulatory assets                                                                            181,800             184,942
Deferred debits and other assets                                                             172,301             141,274
Assets of discontinued operations                                                          1,169,898           1,065,701
                                                                                          ----------          ----------
           Total assets                                                                  $ 6,420,053         $ 5,733,416
                                                                                          ==========          ==========

LIABILITIES AND EQUITY
Current liabilities:
    Long-term debt due within one year                                                      $ 84,187            $ 31,156
    Accounts payable and other current liabilities                                           306,803             435,856
                                                                                          ----------          ----------
      Total current liabilities                                                              390,990             467,012

Deferred income taxes                                                                        433,993             460,208
Customer advances for construction and contributions in aid of construction                  190,395             179,831
Deferred credits and other liabilities                                                        70,845              87,668
Regulatory liabilities                                                                        25,251              27,000
Long-term debt                                                                             2,925,680           2,107,460
Liabilities of discontinued operations                                                       332,545             272,327
                                                                                          ----------           ---------
      Total liabilities                                                                    4,369,699           3,601,506

Company Obligated Mandatorily Redeemable Convertible Preferred Securities*                   201,250             201,250
Minority interest in subsidiary                                                                    -              11,112

Shareholders' equity:
    Common stock issued, $.25 par value                                                       66,223              65,519
    Additional paid-in capital                                                             1,613,693           1,577,903
    Retained earnings                                                                        273,393             261,590
    Accumulated other comprehensive income (loss)                                            (54,174)             14,923
    Treasury stock                                                                           (50,031)               (387)
                                                                                          ----------           ---------
      Total shareholders' equity                                                           1,849,104           1,919,548
                                                                                          ----------           ---------
           Total liabilities and shareholders' equity                                    $ 6,420,053         $ 5,733,416
                                                                                          ==========           =========
</TABLE>


*    Represents  securities of a subsidiary  trust, the sole assets of which are
     securities  of a subsidiary  partnership,  substantially  all the assets of
     which are convertible debentures of the Company.

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


                                       2

<PAGE>

                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
        CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS)
             FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2000 AND 1999
                    (In thousands, except per-share amounts)

<TABLE>
<CAPTION>

                                                                                            2000            1999
                                                                                           ------          ------
<S>                                                                                      <C>             <C>
Revenue                                                                                  $ 389,941       $ 337,091

Operating Expenses:
Network access                                                                              25,130          20,366
Gas purchased                                                                               48,182          31,152
Depreciation and amortization                                                               89,130          69,715
Other operating expenses                                                                   180,203         197,315
Acquisition assimilation expense                                                            12,539               -
                                                                                        ----------      ----------
         Total operating expenses                                                          355,184         318,548

         Income from operations                                                             34,757          18,543

Investment and other income, net                                                             5,435           9,703
Minority interest                                                                                -           5,301
Interest expense                                                                            45,025          27,319
                                                                                        ----------      ----------
         Income (loss) before income taxes, dividends on convertible
           preferred securities and discontinued operations                                 (4,833)          6,228

Income tax expense (benefit)                                                                (1,170)          1,041
                                                                                        ----------      ----------
         Income (loss) before dividends on convertible preferred securities
           and discontinued operations                                                      (3,663)          5,187

Dividends on convertible preferred securities, net of income tax benefit                     1,553           1,553
                                                                                        ----------      ----------
         Income (loss) before discontinued operations                                       (5,216)          3,634

Income from discontinued operations, net of tax                                              6,683           8,272
                                                                                        ----------      ----------

         Net income                                                                        $ 1,467        $ 11,906
                                                                                        ==========      ==========

Other comprehensive loss, net of tax and reclassification adjustments                      (28,704)            (17)
                                                                                        ----------      ----------

         Total comprehensive income (loss)                                               $ (27,237)       $ 11,889
                                                                                        ==========      ==========

Income (loss) before discontinued operations per common share:
         Basic                                                                             $ (0.02)         $ 0.01
         Diluted                                                                           $ (0.02)         $ 0.01

Income from discontinued operations per common share:
         Basic                                                                              $ 0.03          $ 0.03
         Diluted                                                                            $ 0.02          $ 0.03

Net income per common share:
         Basic                                                                              $ 0.01          $ 0.05
         Diluted                                                                            $ 0.01          $ 0.05

</TABLE>



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

                                       3
<PAGE>


                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
        CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS)
              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000 AND 1999
                    (In thousands, except per-share amounts)

<TABLE>
<CAPTION>

                                                                                            2000              1999
                                                                                           ------           -------
<S>                                                                                    <C>               <C>
Revenue                                                                                $ 1,150,140       $ 1,048,698

Operating Expenses:
Network access                                                                              81,926            84,945
Gas purchased                                                                              148,238           116,706
Depreciation and amortization                                                              258,677           202,265
Other operating expenses                                                                   543,102           580,006
Acquisition assimilation expense                                                            24,130                 -
                                                                                        ----------        ----------
         Total operating expenses                                                        1,056,073           983,922

         Income from operations                                                             94,067            64,776

Investment and other income, net                                                            15,086            91,016
Minority interest                                                                           12,222            16,987
Interest expense                                                                           116,288            74,560
                                                                                        ----------        ----------
         Income before income taxes, dividends on convertible
           preferred securities and discontinued operations                                  5,087            98,219

Income tax expense                                                                           2,298            32,737
                                                                                        ----------        ----------
         Income before dividends on convertible preferred securities
           and discontinued operations                                                       2,789            65,482

Dividends on convertible preferred securities, net of income tax benefit                     4,657             4,657
                                                                                        ----------        ----------
         Income (loss) before discontinued operations                                       (1,868)           60,825

Income from discontinued operations, net of tax                                             13,672            13,459
                                                                                        ----------        ----------

         Net income                                                                       $ 11,804          $ 74,284
                                                                                        ==========        ==========

Other comprehensive loss, net of tax and reclassification adjustments                      (69,097)          (14,428)
                                                                                        ----------        ----------

         Total comprehensive income (loss)                                               $ (57,293)         $ 59,856
                                                                                        ==========        ==========

Income (loss) before discontinued operations per common share:
         Basic                                                                             $ (0.01)           $ 0.23
         Diluted                                                                           $ (0.01)           $ 0.23

Income from discontinued operations per common share:
         Basic                                                                              $ 0.05            $ 0.05
         Diluted                                                                            $ 0.05            $ 0.05

Net income per common share:
         Basic                                                                              $ 0.04            $ 0.29
         Diluted                                                                            $ 0.04            $ 0.28


</TABLE>


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

                                       4
<PAGE>


                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000 AND 1999
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                   2000              1999
                                                                                  ------            -----

<S>                                                                             <C>               <C>
Net cash provided by continuing operating activities                            $ 269,141         $ 354,784

Cash flows from investing activities:
       Capital expenditures                                                      (386,893)         (412,764)
       Securities purchased                                                       (52,102)         (792,706)
       Securities sold                                                            129,396           757,028
       Securities matured                                                          10,400             2,035
       Acquisitions                                                              (644,300)                -
       ELI share purchases                                                        (38,748)                -
       Other                                                                         (469)           (2,847)
                                                                                ---------         ---------
Net cash used by investing activities                                            (982,716)         (449,254)

Cash flows from financing activities:
       Short-term debt repayments                                                       -          (110,000)
       Long-term debt borrowings                                                  822,204           315,053
       Long-term debt principal payments                                          (34,008)          (90,021)
       Issuance of common stock                                                    19,504             6,742
       Common stock buybacks                                                      (49,209)             (411)
       Other                                                                       11,668             3,699
                                                                                ---------         ---------
Net cash provided by financing activities                                         770,159           125,062

Cash used by discontinued operations                                              (47,762)          (26,644)

Increase in cash                                                                    8,822             3,948
Cash at January 1,                                                                 37,141            31,922
                                                                                ---------         ---------
Cash at September 30,                                                            $ 45,963          $ 35,870
                                                                                =========         =========

Supplemental cash flow information:
       Non-cash increase in capital lease asset                                  $ 98,555          $ 45,195

</TABLE>


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

                                       5
<PAGE>



                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)   Summary of Significant Accounting Policies:
      ------------------------------------------
     (a)  Basis of Presentation:
          Citizens  Communications  Company and its subsidiaries are referred to
          as "we",  "us" or "our" in this  report.  The  unaudited  consolidated
          financial  statements  include our accounts and have been  prepared in
          conformity with generally accepted accounting principles and should be
          read in conjunction  with the  consolidated  financial  statements and
          notes included in our 1999 Annual Report on Form 10-K. 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.  Certain  information  and
          footnote  disclosures  have been 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. Certain  reclassifications  of balances previously reported have
          been made to conform to current presentation.

     (b)  Regulatory Assets and Liabilities:
          Our regulated operations are subject to the provisions of Statement of
          Financial  Accounting  Standards  (SFAS) No. 71,  "Accounting  for the
          Effects of Certain  Types of  Regulation"  with the  exception  of our
          recent  acquisitions  from GTE and US West (see  Note 2).  SFAS No. 71
          requires   regulated   entities  to  record   regulatory   assets  and
          liabilities  as a result of actions of  regulators.  We are evaluating
          the applicability of SFAS No. 71 to the newly acquired operations.

     (c)  Net Income Per Common Share:
          Basic net income  per  common  share is  computed  using the  weighted
          average  number of common shares  outstanding  during the period being
          reported  on.  Diluted  net  income  per  common  share  reflects  the
          potential  dilution that could occur if securities or other  contracts
          to issue common stock were exercised or converted into common stock at
          the beginning of the period being reported on (see Note 5).

     (d)  Minority Interest and Minority Interest in Subsidiary:
          Minority   interest,   as  presented  on  the  statements  of  income,
          represents the minority's  share of Electric  Lightwave,  Inc.'s (ELI)
          net loss for the  periods  being  reported  on.  Minority  interest in
          subsidiary,  as presented  on the balance  sheet at December 31, 1999,
          represents the minority's  share of ELI's equity capital.  Since ELI's
          public  offering,  we have been  recording  minority  interest  on our
          income statement and reducing  minority  interest on our balance sheet
          by the amount of the minority  interests' share of ELI's losses. As of
          June 30,  2000,  the minority  interest on the balance  sheet had been
          reduced  to  zero,  therefore,  from  that  point  going  forward,  we
          discontinued   recording   minority  interest  income  on  our  income
          statement  as there is no  obligation  for the  minority  interests to
          provide additional funding for ELI. Therefore,  we are recording ELI's
          entire loss in our consolidated  results. When ELI becomes profitable,
          we will recognize  ELI's earnings in full until the cumulative  losses
          of the minority  interests  previously  absorbed by us are  recovered.
          After such recovery,  we will begin to record minority interest on our
          income  statement  and minority  interest in subsidiary on our balance
          sheet based on the percentage of ELI owned by third parties.

(2)       Acquisitions:
          ------------
          From May 27, 1999  through  July 12, 2000 we have entered into several
          agreements to acquire  approximately  2,011,000 telephone access lines
          (as of December 31, 1999) for  approximately  $6,471,000,000  in cash.
          These  transactions have been/will be accounted for using the purchase
          method of accounting  and the results of operations  have been/will be
          included in the  accompanying  financial  statements from the dates of
          acquisition  of each  property.  These  agreements  are  described  as
          follows:

          On May 27,  September 21, and December 16, 1999, we announced  that we
          had  entered  into  definitive  agreements  to purchase  from  Verizon
          Communications  (formerly GTE Corp.)  approximately  366,000 telephone
          access  lines  (as of  December  31,  1999)  in  Arizona,  California,
          Illinois,  Minnesota and Nebraska for approximately  $1,171,000,000 in
          cash.  The  acquisitions  are  subject  to various  state and  federal
          regulatory  approvals.  On June 30,  2000,  we closed on the  Nebraska
          purchase of  approximately  61,000  access lines for  $205,000,000  in
          cash.  On August 31,  2000,  we closed on the  Minnesota  purchase  of
          approximately 133,000 access lines for $439,000,000 in cash. We expect
          that  the   remainder   of  these   transactions   will   close  on  a
          state-by-state basis throughout the next 9 months.

          On June 16, 1999,  we  announced  that we had entered into a series of
          definitive agreements to purchase from Qwest Communications  (formerly
          US West) approximately  545,000 telephone access lines (as of December
          31,  1999) in Arizona,  Colorado,  Idaho,  Iowa,  Minnesota,  Montana,
          Nebraska, North Dakota and Wyoming for approximately $1,650,000,000 in
          cash and the assumption of certain  liabilities.  On October 31, 2000,
          we closed on the North Dakota purchase of approximately  17,000 access
          lines for  $38,000,000  in cash. We expect that the remainder of these
          acquisitions,   which  are  subject  to  various   state  and  federal
          regulatory approvals,  will occur on a state-by-state basis throughout
          the next 9 months.

                                       6
<PAGE>
                   PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


          On July 12, 2000,  we announced  that we had entered into a definitive
          agreement to purchase  from Global  Crossing Ltd. 100% of the stock of
          Frontier Corp. which holds  approximately  1,100,000  telephone access
          lines  in  Alabama,  Georgia,   Illinois,   Indiana,  Iowa,  Michigan,
          Minnesota,  Mississippi,  New York,  Pennsylvania  and  Wisconsin  for
          approximately $3,650,000,000 in cash. We expect that this transaction,
          which is subject to various  state and federal  regulatory  approvals,
          will be completed in the first half of 2001.

          We have recorded  acquired  assets from our recent  acquisitions  from
          Verizon  Communications  (formerly  GTE  Corp.)  at  their  historical
          carrying values and have recorded the excess of cost over such amounts
          as excess of cost over net assets  acquired.  We are in the process of
          fully  evaluating the assets  acquired and, as a result,  the purchase
          price  allocation  among the tangible and intangible  assets acquired,
          and their related useful lives may change. The excess of cost over net
          assets acquired is being amortized over an estimated life of 15 years.

          The following pro forma  financial  information for the three and nine
          months  ended  September  30,  2000 and 1999,  presents  the  combined
          results  of our  operations  and the GTE  Nebraska  and GTE  Minnesota
          properties   acquired   on  June  30,   2000  and  August  31,   2000,
          respectively,  as if the acquisitions had occurred at the beginning of
          the respective periods. The pro forma information does not necessarily
          reflect  the results of  operations  that would have  occurred  had we
          constituted a single entity during such periods.

<TABLE>
<CAPTION>

($ in thousands, except per share amounts)
                                   For the three months ended September 30,     For the nine months ended September 30,
                                  -------------------------------------------   ---------------------------------------
                                         2000                      1999                2000                    1999
                                  ----------------            ---------------   ----------------          -------------
<S>                                   <C>                       <C>                 <C>                   <C>
Revenue                               $ 402,900                 $ 368,022           $ 1,225,917           $ 1,142,308
Income (loss) from continuing
  operations                            (11,535)                   (6,519)              (18,910)               44,404
Net income (loss)                        (4,527)                    1,923                (4,896)               58,033

Income (loss) from continuing
  operations per share                $   (0.04)                $   (0.03)          $     (0.07)          $      0.17
Net income (loss) per share           $   (0.02)                $    0.01           $     (0.02)          $      0.22

</TABLE>

                                       7

<PAGE>
                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(3)  Discontinued Operations and Net Assets Held for Sale:
     ----------------------------------------------------
     On August 24, 1999,  our Board of Directors  approved a plan of divestiture
     by sale of our public services properties,  which include gas, electric and
     water  and  wastewater  businesses.  The  proceeds  from the sales of these
     public  services  businesses  will be used to partially  fund the telephone
     access line purchases discussed in Note 2.

     We have  signed  agreements  to  date  for the  sale of all our  water  and
     wastewater  operations,  all our electric operations and one of our natural
     gas  operations.  The  proceeds  from the  agreements  signed  to date will
     include approximately $1,745,000,000 in cash plus the assumption of certain
     liabilities. These agreements are described as follows:

          On October 18, 1999, we announced that we had agreed to sell our water
          and  wastewater   operations  to  American   Water  Works,   Inc.  for
          $835,000,000 in cash plus the assumption of certain liabilities. These
          transactions  are expected to begin  closing in the fourth  quarter of
          2000 following regulatory approvals.

          On February  15,  2000,  we  announced  that we had agreed to sell our
          electric  utility   operations  for  $535,000,000  in  cash  plus  the
          assumption of certain  liabilities.  The Arizona and Vermont  electric
          divisions  are under  contract to be sold to Cap Rock Energy Corp.  To
          date,  Cap Rock has failed to raise the required  financing and obtain
          the required  regulatory  approval  necessary to meet its  obligations
          under  the  contract  for  sale.  We  are  currently   evaluating  our
          alternatives  which may include a  restructuring  of the  agreement or
          terminating the Cap Rock Energy Corp. contract for sale of the Vermont
          and Arizona  electric  divisions and pursuing the disposition  with an
          alternative  buyer.  There is no  assurance  that the sale to Cap Rock
          will be  completed  or that we will  reach  definitive  terms  with an
          alternate  buyer. In August 2000, the Public  Utilities  Commission of
          the state of Hawaii denied the initial application requesting approval
          of the  purchase of our Kauai  electric  division by the Kauai  Island
          Electric Co-Op.  Consideration is being given to a variety of options,
          including the filing of a request for reconsideration of the decision,
          which may include the filing of a new application.

          On  April  13,  2000,  we  announced  that we had  agreed  to sell our
          Louisiana Gas operations to Atmos Energy  Corporation for $375,000,000
          in cash plus the assumption of certain  liabilities.  This transaction
          is expected to close in the first quarter of 2001 following regulatory
          approvals.

     Discontinued  operations  in the  consolidated  statements  of  income  and
     comprehensive  income  (loss)  reflect  the  results of  operations  of the
     electric  and  water/wastewater  properties  including  allocated  interest
     expense for the periods  presented.  Interest  expense was allocated to the
     discontinued   operations  based  on  the  outstanding  debt   specifically
     identified  with these  businesses.  The debt  presented in  liabilities of
     discontinued  operations represents only debt to be transferred pursuant to
     the respective asset sale agreements.

     Initially,  we  accounted  for the  planned  divestiture  of all the public
     services properties as discontinued operations. Accounting Principles Board
     Opinion No. 30,  "Reporting  the  Results of  Operations  -  Reporting  the
     Effects of Disposal of a Segment of a Business, and Extraordinary,  Unusual
     and  Infrequently  Occurring  Events  and  Transactions,"  states a plan of
     disposal  of a business  segment  is  expected  to be carried  out within a
     period of one year.  As of September 30, 2000, we have not yet entered into
     agreements to sell our entire gas segment.  Consequently,  we  reclassified
     all of our gas assets and related liabilities to "net assets held for sale"
     on the balance sheet in accordance  with SFAS No. 121,  "Accounting for the
     Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed
     Of," and  reclassified  the results of these operations into their original
     income  statement  captions  as  part  of  continuing  operations.  We have
     restated  our  prior  periods  to  conform  to  the  current  presentation.
     Additionally,  as a result of their  classification  as held for  sale,  we
     ceased to record depreciation  expense on these assets effective October 1,
     2000. We are continuing to actively pursue a buyer for those gas operations
     for which we do not yet have signed agreements.

                                       8
<PAGE>
                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     Summarized  financial  information  for the electric  and  water/wastewater
     operations (discontinued operations) is set forth below:
<TABLE>
<CAPTION>



       ($ in thousands)                         September 30, 2000     December 31, 1999
                                                ------------------     -----------------
<S>                                                <C>                    <C>
     Current assets                                $    50,726            $    44,654
     Net property, plant and equipment               1,022,205                961,739
     Other assets                                       96,967                 59,308
                                                   -----------            -----------
     Total assets                                  $ 1,169,898            $ 1,065,701
                                                   ===========            ===========

     Current liabilities                           $    69,715            $    17,976
     Long-term debt                                    133,848                133,226
     Other liabilities                                 128,982                121,125
                                                   -----------            -----------
     Total liabilities                             $   332,545            $   272,327
                                                   ===========            ===========
</TABLE>

<TABLE>
<CAPTION>

($ in thousands)           For the three months ended September 30,        For the nine months ended September 30,
                           ----------------------------------------        ---------------------------------------
                                 2000                   1999                   2000                  1999
                               -------                -------                 ------                ------
<S>                            <C>                    <C>                   <C>                   <C>
Revenue                        $ 92,041               $ 88,557              $ 249,791             $ 229,311
Operating income               $ 17,402               $ 18,655              $  40,819             $  40,165
Income taxes                   $  3,382               $  4,363              $   6,722             $   7,786
Net income                     $  6,683               $  8,272              $  13,672             $  13,459
</TABLE>


     We have classified  certain balance sheet items as discontinued  operations
     in the September 30, 2000 balance sheet that were previously  classified as
     continuing operations in the December 31, 1999 balance sheet as a result of
     the  finalization  of certain  divestiture  agreements  and  updates to our
     estimates.

     Summarized  financial  information  for the gas operations (net assets held
     for sale) is set forth below:

<TABLE>
<CAPTION>

($ in thousands)                                      September 30, 2000      December 31, 1999
                                                     ---------------------   ---------------------

<S>                                                        <C>                    <C>
Current assets                                             $ 61,464               $ 64,596
Net property, plant and equipment                           514,908                498,219
Other assets                                                 21,676                 27,898
                                                      -------------             ----------
Total assets held for sale                                  598,048                590,713

Current liabilities                                          57,909                     64
Long-term debt                                                  548                    591
Other liabilities                                            41,301                 37,287
                                                      -------------             ----------
Total liabilities related to assets held for sale            99,758                 37,942

                                                      -------------             ----------
Net assets held for sale                                  $ 498,290              $ 552,771
                                                      =============             ==========
</TABLE>




                                       9

<PAGE>
                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



(4)  1999 Restructuring Charges:
     --------------------------
     In the  fourth  quarter of 1999,  we  approved  a plan to  restructure  our
     corporate  office  activities.  In connection with this plan, we recorded a
     pre-tax  charge of  $5,760,000  in other  operating  expenses in the fourth
     quarter  of  1999.  The  restructuring  resulted  in  the  reduction  of 49
     corporate  employees.  All affected employees were communicated with in the
     early part of November 1999.

     As of September  30, 2000,  approximately  $4,049,000 of the costs had been
     paid and 39 employees  were  terminated.  The remaining  employees  will be
     terminated  in the  fourth  quarter  of  2000.  The  remaining  accrual  of
     approximately  $1,711,000 is included in other current  liabilities.  These
     costs are expected to be paid during the fourth quarter of 2000.

 (5) Net Income Per Common Share:
     ---------------------------
     The  reconciliation  of the net income per common share calculation for the
     three and nine months ended September 30, 2000 and 1999,  respectively,  is
     as follows:
<TABLE>
<CAPTION>

  (In thousands, except per share amounts)                   For the three months ended September 30,
                                             -----------------------------------------------------------------------
                                                            2000                                 1999
                                             ---------------------------------     ---------------------------------
                                              Income      Shares     Per Share     Income       Shares     Per Share
                                             --------     ------     ---------     -------      ------     ---------
Net income per common share:
<S>                                           <C>         <C>           <C>        <C>          <C>          <C>
  Basic                                       $ 1,467     264,749       $ 0.01     $ 11,906     260,607      $ 0.05
  Effect of dilutive options                        -       6,028            -            -       3,180           -
  Diluted                                     $ 1,467     270,777       $ 0.01     $ 11,906     263,787      $ 0.05



  (In thousands, except per share amounts)                   For the nine months ended September 30,
                                             -----------------------------------------------------------------------
                                                           2000                                  1999
                                             ----------------------------------  -----------------------------------
                                              Income      Shares     Per Share     Income       Shares     Per Share
                                             --------    -------    -----------  ---------     --------   ----------
Net income per common share:
  Basic                                       $ 11,804     263,725       $ 0.04     $ 74,284     260,118      $ 0.29
  Effect of dilutive options                         -       4,317            -            -       2,419           -
  Diluted                                     $ 11,804     268,042       $ 0.04     $ 74,284     262,537      $ 0.28

</TABLE>

     All share amounts  represent  weighted average shares  outstanding for each
     respective  period.  The  diluted net income per common  share  calculation
     excludes  the effect of  potentially  dilutive  shares when their effect is
     antidilutive.   At  September  30,  2000,  we  have  4,025,000   shares  of
     potentially   dilutive   Mandatorily   Redeemable   Convertible   Preferred
     Securities  which are convertible into common stock at a 3.76 to 1 ratio at
     an  exercise  price of $13.30 per share and  160,000  potentially  dilutive
     stock  options  at a range of  $16.69  to  $18.53  per  share  that are not
     included in the calculation as they are antidilutive.

(6)  Segment Information:
     -------------------
     We operate in two  segments,  telecommunications  and ELI. Our gas segment,
     which is  intended to be sold,  was  previously  reported  as  discontinued
     operations  (see Note 3).  The  telecommunications  segment  provides  both
     regulated and competitive communications services to residential,  business
     and   wholesale   customers.   ELI  is  a   facilities   based   integrated
     communications  provider offering a broad range of communications  services
     throughout  the United  States.  We own 86% of ELI and we guarantee  all of
     ELI's  long-term  debt,  one of its capital leases and one of its operating
     leases.

     EBITDA is earnings (operating income (loss)) before interest, income taxes,
     depreciation and amortization. EBITDA is a measure commonly used to analyze
     companies  on the basis of  operating  performance.  It is not a measure of
     financial  performance under generally accepted  accounting  principles and
     should not be  considered as an  alternative  to net income as a measure of
     performance  nor as an  alternative  to cash flow as a measure of liquidity
     and may not be comparable to similarly titled measures of other companies.


                                       10

<PAGE>
<TABLE>
<CAPTION>
                   PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


($ in thousands)                                    For the three months ended September 30, 2000
                                ------------------------------------------------------------------------------------
                                                                                                        Consolidated
                                Telecommunications       ELI              Gas         Eliminations          Total
                                ------------------    --------         --------       ------------      -----------
<S>                                  <C>              <C>              <C>                <C>    <C>     <C>
Revenue                              $ 246,767        $ 63,610         $ 80,333         $ (769) (1)      $ 389,941
Depreciation                            65,858          16,306            6,708            258  (2)         89,130
Operating Income (Loss)                 45,106         (11,530)           1,210            (29) (2,3)       34,757
EBITDA                                 110,964           4,776            7,918            229  (3)        123,887


($ in thousands)                                    For the three months ended September 30, 1999
                                -------------------------------------------------------------------------------------
                                                                                                        Consolidatied
                                Telecommunications       ELI              Gas         Eliminations          Total
                                ------------------    --------         --------       ------------      -------------
Revenue                              $ 223,662        $ 48,602         $ 65,574           $ (747) (1)    $ 337,091
Depreciation                            54,821           9,807            5,087                -            69,715
Operating Income (Loss)                 39,354         (18,673)          (2,453)             315  (3)       18,543
EBITDA                                  94,175          (8,866)           2,634              315  (3)       88,258


($ in thousands)                                     For the nine months ended September 30, 2000
                                -------------------------------------------------------------------------------------
                                                                                                        Consolidated
                                Telecommunications       ELI              Gas         Eliminations          Total
                                ------------------   ---------        ---------       ------------     --------------
Revenue                              $ 700,475       $ 181,008        $ 270,753         $ (2,096) (1)    $ 1,150,140
Depreciation                           195,628          43,782           19,076              191  (2)        258,677
Operating Income (Loss)                116,462         (47,106)          24,160              551  (2,3)       94,067
EBITDA                                 312,090          (3,324)          43,236              742  (3)        352,744


($ in thousands)                                     For the nine months ended September 30, 1999
                                -------------------------------------------------------------------------------------
                                                                                                        Consolidated
                                Telecommunications       ELI              Gas         Eliminations          Total
                                ------------------   ---------        ---------       ------------     --------------
Revenue                              $ 679,515       $ 132,913        $ 238,485         $ (2,215) (1)    $ 1,048,698
Depreciation                           161,325          24,951           15,989                -             202,265
Operating Income (Loss)                115,279         (73,313)          21,677            1,133  (3)         64,776
EBITDA                                 276,604         (48,362)          37,666            1,133  (3)        267,041



     1 Represents revenue received by ELI from our telecommunications operations.
     2 Represents  amortization of the capitalized  portion of intercompany  interest  related to our guarantees of ELI debt and
       leases and amortization of goodwill related to our purchase of ELI stock (see Note 8).
     3 Represents the administrative  services fee charged to ELI pursuant to the management services agreement between the Company
       and ELI.

</TABLE>
                                       11

<PAGE>
                   PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(7)  Supplemental Segment Information:
     ---------------------------------
     Supplemental segment income statement information for the nine months ended
     September 30, 2000 is as follows:
<TABLE>
<CAPTION>
                                                                       For the nine months ended September 30, 2000
                                                ------------------------------------------------------------------------------------
      ( $ in thousands)                         Citizens Communciations
                                                   before ELI, Gas, and                         Discontinued            Consolidated
                                                Discontinued Operations    ELI          Gas      Operations   Eliminations   Total
                                                ----------------------- ---------  ----------  ------------- -----------------------
<S>                                                       <C>          <C>          <C>                <C>    <C>        <C>
      Revenue                                             $ 700,475    $ 181,008    $ 270,753          $ -    $ (2,096)  $ 1,150,140

      Operating Expenses:
      Network access                                         27,211       56,811            -            -      (2,096)       81,926
      Gas purchased                                               -            -      148,238            -           -       148,238
      Depreciation and amortization                         195,628       43,782       19,076            -         191       258,677
      Other operating expenses                              337,044      127,521       79,279            -        (742)      543,102
      Acquisition assimilation expense                       24,130            -            -            -           -        24,130
                                                        ------------    --------    ---------      --------- ----------  -----------
        Total operating expenses                            584,013      228,114      246,593            -      (2,647)    1,056,073
                                                        ------------    --------    ---------      --------- ----------  -----------

        Income (loss) from operations                       116,462      (47,106)      24,160            -         551        94,067

      Investment and other income, net                       16,898          (40)      (1,029)           -        (743)       15,086
      Minority interest                                      12,222            -            -            -           -        12,222
      Interest expense                                       48,281       54,603       13,404            -           -       116,288
                                                        -----------     --------    ---------      -------- -----------  -----------

        Income (loss) before income taxes, dividends on convertible
        preferred securities and discontinued operations     97,301     (101,749)       9,727            -        (192)        5,087

      Income tax expense (benefit)                           (2,035)         940        3,393            -           -         2,298
                                                        -----------     --------     --------      -------- -----------  -----------

        Income (loss) before dividends on convertible
        preferred securities and discontinued operations     99,336     (102,689)       6,334            -        (192)        2,789

      Dividends on convertible preferred securities,net
        of income tax benefit                                 4,657            -            -            -           -         4,657
                                                        -----------     --------     --------      -------- -----------  -----------

        Income (loss) before discontinued operations         94,679     (102,689)       6,334            -        (192)      (1,868)

      Income from discontinued operations, net of tax             -            -            -       13,672           -        13,672
                                                        -----------     --------     --------      -------- -----------  -----------

        Net income (loss)                                  $ 94,679    $(102,689)     $ 6,334     $ 13,672      $ (192)     $ 11,804
                                                        ===========     ========     ========      ======== ===========  ===========
</TABLE>
(8)  Capital Stock:
     -------------
     In December 1999, our Board of Directors authorized the purchase, from time
     to time, of up to  $100,000,000  worth of shares of our common stock.  This
     share  purchase  program was  completed  in April 2000 and  resulted in the
     acquisition or contract to acquire  approximately  6,165,000  shares of our
     common  stock.  Of  those  shares,  2,500,000  shares  were  purchased  for
     approximately  $40,959,000  in cash and we entered  into an equity  forward
     contract for the acquisition of the remaining 3,665,000 shares.

     In April 2000, our Board of Directors authorized the purchase, from time to
     time,  of up to an  additional  $100,000,000  worth of shares of our common
     stock.  This share purchase program was completed in July 2000 and resulted
     in the acquisition or contract to acquire approximately 5,927,000 shares of
     our common  stock.  Of these  shares,  452,000  shares were  purchased  for
     approximately  $8,250,000  in cash and we  entered  into an equity  forward
     contract for the acquisition of the remaining 5,475,000 shares.

     In addition to our share purchase programs  described above, in April 2000,
     our Board of Directors authorized the purchase, from time to time, of up to
     $25,000,000  worth of shares of Class A common  stock of ELI, our 86% owned
     subsidiary,  on the open  market or in  negotiated  transactions.  This ELI
     share  purchase  program was  completed  in August 2000 and resulted in the
     acquisition  of  approximately  1,288,000  shares of ELI  common  stock for
     approximately  $25,000,000  in cash. In August 2000, our Board of Directors
     authorized  the  purchase,  from  time  to  time,  of up  to an  additional
     1,000,000  shares of ELI on the open market or in negotiated  transactions.
     The second ELI share  purchase  program was completed in September 2000 and
     resulted in the acquisition of approximately 1,000,000 shares of ELI common
     stock for approximately $13,748,000 in cash.

                                       12
<PAGE>


                           PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES


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

This quarterly report on Form 10-Q contains forward-looking  statements that are
subject to risks and  uncertainties  which could cause actual  results to differ
materially from those  expressed or implied in the  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, any of the
following possibilities:

        o    changes in the economy of our markets,
        o    the nature and pace of technological changes,
        o    the number and effectiveness of competitors in our markets,
        o    changes in legal and regulatory policy,
        o    success in overall strategy,
        o    our ability to identify future markets and successfully expand
             existing ones,
        o    the mix of products and services offered in our target markets, and
        o    the effects of acquisitions and dispositions and the ability to
             effectively integrate businesses acquired.

You should consider these important  factors 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 and as  presented in our
1999 Annual Report on Form 10-K. We have no obligation to update or revise these
forward-looking statements.

(a)  Liquidity and Capital Resources
     -------------------------------
We consider  our  operating  cash flows and our ability to raise debt and equity
capital as the principal indicators of our liquidity.  For the nine months ended
September  30, 2000,  we used cash flow from  operations  and proceeds  from net
financings to fund capital expenditures. Funds requisitioned from the Industrial
Development  Revenue  Bond  construction  fund trust  accounts  and advances and
contributions from parties desiring utility services were used to partially fund
the construction of certain public services plant.

In June 2000,  we  arranged  for the  issuance  of $19.6  million of 2000 Series
special  purpose  revenue  bonds as money market bonds with an initial  interest
rate of 4.6% and a maturity date of December 1, 2020.  The proceeds were used to
fund and/or prefund  expenditures for construction,  extension,  improvement and
purchase of facilities of the gas division in Hawaii.

In June and August 2000, we completed the purchase of  approximately  61,000 and
133,000  access  lines in Nebraska  and  Minnesota,  respectively,  from Verizon
Communications  (formerly GTE Corp.). These transactions  totaled  approximately
$205 million and $439  million,  respectively,  and were funded from  commercial
paper issuances and proceeds from sales of investments.

In August and October 2000, one of our  subsidiaries,  Citizens  Utilities Rural
Company,  was advanced  $2.7 million and $.3  million,  respectively,  under its
Rural  Utilities  Services  Loan  Contract.  The  initial  interest  rate on the
advances was 5.78% and they have an ultimate maturity date of November 1, 2016.

We have available lines of credit with financial  institutions in the amounts of
$5.7 billion with associated facility fees of 0.10% per annum (based our current
long term debt rating) and $450 million with no associated  facility fees. These
lines of  credit  expire on  October  26,  2001 and  provide  us with  extension
options.  These credit  facilities are in addition to credit  commitments  under
which the Company may borrow up to $200  million,  which  expire on December 16,
2003. There were no amounts outstanding under these commitments at September 30,
2000. ELI has committed  revolving lines of credit with  commercial  banks under
which it borrowed $400 million and as of September 30, 2000, no further  amounts
were  available.  We  have  guaranteed  all of  ELI's  obligations  under  these
revolving  lines of credit.  In addition we have agreed to fund, on market terms
and conditions, the operating and capital needs of ELI through 2001.

In October 2000, we completed the purchase of approximately  17,000 access lines
in North Dakota from Qwest  Communications  (formerly US West). This transaction
totaled   approximately  $38  million  and  was  funded  from  commercial  paper
issuances.


                                       13

<PAGE>
                          PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES


Net capital expenditures, by sector, have been and are budgeted as follows:

                                                          Actual
($ in thousands)                     Budget            Year-to-Date
                                      2000          September 30, 2000
                               -------------------  --------------------
Communications                          $ 396,800             $ 249,794
ELI  (1)                                  200,000               192,797
Gas                                        48,700                35,211
General                                     3,000                   222
                               -------------------  --------------------
                                          648,500               478,024
Discontinued operations  (2)              121,200                93,336
                               -------------------  --------------------
                                        $ 769,700             $ 571,360
                               ===================  ====================



(1)  Includes approximately  $38,000,000 and $98,600,000 in budgeted and actual,
     respectively,  of non-cash  capital  lease  additions.
(2)  The 2000 budget assumes full year ownership of discontinued  operations and
     includes approximately $41,900,000 for a special water pipeline project.

Acquisitions
------------
From May 27, 1999 through July 12, 2000 we have entered into several  agreements
to acquire  approximately  2,011,000  telephone access lines (as of December 31,
1999)  for  approximately   $6,471,000,000  in  cash.  These  transactions  have
been/will  be  accounted  for using the purchase  method of  accounting  and the
results of operations have been/will be included in the  accompanying  financial
statements from the dates of acquisition of each property.  These agreements are
described as follows:

     On May 27,  September 21, and December 16, 1999,  we announced  that we had
     entered into definitive agreements to purchase from Verizon  Communications
     (formerly GTE Corp.)  approximately  366,000  telephone access lines (as of
     December 31, 1999) in Arizona, California, Illinois, Minnesota and Nebraska
     for  approximately  $1,171,000,000 in cash. The acquisitions are subject to
     various state and federal regulatory approvals. On June 30, 2000, we closed
     on  the  Nebraska  purchase  of  approximately   61,000  access  lines  for
     $205,000,000  in cash.  On August  31,  2000,  we  closed on the  Minnesota
     purchase of approximately 133,000 access lines for $439,000,000 in cash. We
     expect  that  the  remainder  of  these   transactions   will  close  on  a
     state-by-state basis throughout the next 9 months.

     On June 16,  1999,  we  announced  that we had  entered  into a  series  of
     definitive  agreements to purchase from Qwest  Communications  (formerly US
     West)  approximately  545,000  telephone  access  lines (as of December 31,
     1999) in Arizona,  Colorado,  Idaho, Iowa,  Minnesota,  Montana,  Nebraska,
     North Dakota and Wyoming for  approximately  $1,650,000,000 in cash and the
     assumption  of certain  liabilities.  On October 31, 2000, we closed on the
     North Dakota purchase of approximately  17,000 access lines for $38,000,000
     in cash.  We expect that the  remainder  of these  acquisitions,  which are
     subject to various state and federal regulatory approvals,  will occur on a
     state-by-state basis throughout the next 9 months.

     On July 12,  2000,  we  announced  that we had  entered  into a  definitive
     agreement  to  purchase  from  Global  Crossing  Ltd.  100% of the stock of
     Frontier Corp. which holds  approximately  1,100,000 telephone access lines
     in  Alabama,  Georgia,  Illinois,   Indiana,  Iowa,  Michigan,   Minnesota,
     Mississippi,   New  York,  Pennsylvania  and  Wisconsin  for  approximately
     $3,650,000,000 in cash. We expect that this  transaction,  which is subject
     to various state and federal regulatory approvals, will be completed in the
     first half of 2001.

We expect to temporarily  fund these  telephone  access line purchases with cash
and investment balances and proceeds from commercial paper issuances,  backed by
the credit commitments described above. Permanent funding is expected to be from
cash and investment  balances,  the proceeds from the  divestiture of our public
services businesses,  direct drawdowns from certain of the credit facilities and
issuances of debt and equity securities.


                                       14

<PAGE>
                          PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES


Divestitures
------------
On August 24, 1999, our Board of Directors  approved a plan of  divestiture  for
our public  services  properties,  which  include  gas,  electric  and water and
wastewater  businesses.  The proceeds  from the sales of these  public  services
businesses  will be used to partially  fund the telephone  access line purchases
discussed above.

We have signed  agreements to date for the sale of all our water and  wastewater
operations,  all our electric  operations and one of our natural gas operations.
The  proceeds  from the  agreements  signed to date will  include  approximately
$1,745,000,000  in cash  plus  the  assumption  of  certain  liabilities.  These
agreements are described as follows:

     On October 18, 1999, we announced  that we had agreed to sell our water and
     wastewater  operations to American Water Works,  Inc. for  $835,000,000  in
     cash plus the assumption of certain  liabilities.  These  transactions  are
     expected  to  begin  closing  in  the  fourth  quarter  of  2000  following
     regulatory approvals.

     On February 15, 2000, we announced  that we had agreed to sell our electric
     utility  operations for $535,000,000 in cash plus the assumption of certain
     liabilities.  The Arizona and Vermont electric divisions are under contract
     to be sold to Cap Rock Energy Corp.  To date,  Cap Rock has failed to raise
     the  required  financing  and  obtain  the  required   regulatory  approval
     necessary  to meet its  obligations  under the  contract  for sale.  We are
     currently  evaluating our alternatives which may include a restructuring of
     the agreement or terminating the Cap Rock Energy Corp. contract for sale of
     the Vermont and Arizona  electric  divisions  and pursuing the  disposition
     with an alternative  buyer. There is no assurance that the sale to Cap Rock
     will be completed or that we will reach  definitive terms with an alternate
     buyer.  In August 2000,  the Public  Utilities  Commission  of the state of
     Hawaii denied the initial  application  requesting approval of the purchase
     of  our  Kauai  electric  division  by the  Kauai  Island  Electric  Co-Op.
     Consideration is being given to a variety of options,  including the filing
     of a request for  reconsideration  of the  decision,  which may include the
     filing of a new application.

     On April 13, 2000,  we announced  that we had agreed to sell our  Louisiana
     Gas operations to Atmos Energy  Corporation  for  $375,000,000 in cash plus
     the  assumption of certain  liabilities.  This  transaction  is expected to
     close in the first quarter of 2001 following regulatory approvals.

Discontinued   operations   in  the   consolidated   statements  of  income  and
comprehensive  income  (loss)  reflect the results of operations of the electric
and  water/wastewater  properties  including  allocated interest expense for the
periods presented. Interest expense was allocated to the discontinued operations
based on the outstanding debt specifically identified with these businesses. The
debt presented in liabilities of discontinued operations represents only debt to
be transferred pursuant to the respective asset sale agreements.

Initially,  we accounted for the planned  divestiture of all the public services
properties as discontinued  operations.  Accounting Principles Board Opinion No.
30,  "Reporting the Results of Operations - Reporting the Effects of Disposal of
a Segment of a Business,  and Extraordinary,  Unusual and Infrequently Occurring
Events and  Transactions,"  states a plan of disposal  of a business  segment is
expected  to be carried  out within a period of one year.  As of  September  30,
2000,  we have not yet entered into  agreements  to sell our entire gas segment.
Consequently,  we reclassified all of our gas assets and related  liabilities to
"net assets held for sale" on the balance sheet in accordance with SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of," and  reclassified  the results of these  operations  into their
original income  statement  captions as part of continuing  operations.  We have
restated our prior periods to conform to the current presentation. Additionally,
as a result  of their  classification  as held for  sale,  we  ceased  to record
depreciation  expense  on  these  assets  effective  October  1,  2000.  We  are
continuing to actively  pursue a buyer for those gas  operations for which we do
not yet have signed agreements.

Share Purchase Program
----------------------
In December 1999, our Board of Directors  authorized the purchase,  from time to
time,  of up to  $100,000,000  worth of shares of our common  stock.  This share
purchase  program  was  completed  in  early  April  2000  and  resulted  in the
acquisition or contract to acquire approximately  6,165,000 shares of our common
stock.  Of those  shares,  2,500,000  shares were  purchased  for  approximately
$40,959,000  in cash and we  entered  into an equity  forward  contract  for the
acquisition of the remaining 3,665,000 shares.

                                       15
<PAGE>
                          PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

In April 2000,  our Board of Directors  authorized  the  purchase,  from time to
time, of up to an additional  $100,000,000  worth of shares of our common stock.
This share  purchase  program  was  completed  in July 2000 and  resulted in the
acquisition or contract to acquire approximately  5,927,000 shares of our common
stock.  Of  these  shares,  452,000  shares  were  purchased  for  approximately
$8,250,000  in cash and we  entered  into an  equity  forward  contract  for the
acquisition of the remaining 5,475,000 shares.

In addition to our share purchase  programs  described above, in April 2000, our
Board  of  Directors  authorized  the  purchase,  from  time to  time,  of up to
$25,000,000  worth  of  shares  of Class A common  stock of ELI,  our 86%  owned
subsidiary,  on the open market or in  negotiated  transactions.  This ELI share
purchase program was completed in August 2000 and resulted in the acquisition of
approximately 1,288,000 shares of ELI common stock for approximately $25,000,000
in cash. In August 2000, our Board of Directors  authorized  the purchase,  from
time to time, of up to an additional  1,000,000 shares of ELI on the open market
or in  negotiated  transactions.  The  second  ELI share  purchase  program  was
completed in September  2000 and resulted in the  acquisition  of  approximately
1,000,000 shares of ELI common stock for approximately $13,748,000 in cash.

New Accounting Pronouncement
----------------------------
In June 1998, the Financial  Accounting  Standards  Board (FASB) issued SFAS No.
133,  "Accounting  for  Derivative  Instruments  and Hedging  Activities".  This
statement   establishes   accounting  and  reporting  standards  for  derivative
instruments and hedging activities and, as amended,  is effective for all fiscal
quarters of fiscal years beginning  after June 15, 2000. The statement  requires
balance sheet  recognition of  derivatives as assets or liabilities  measured at
fair value. Accounting for gains and losses resulting from changes in the values
of  derivatives  is  dependent  on the  use of the  derivative  and  whether  it
qualifies  for  hedge  accounting.  Management  does  not  anticipate  that  the
application of SFAS 133 will have a material impact on our financial statements.

On December 3, 1999, the Securities and Exchange  Commission  (SEC) staff issued
Staff  Accounting  Bulletin  (SAB) No. 101,  "Revenue  Recognition  in Financial
Statements." On October 13, 2000, the SEC published  "Frequently Asked Questions
and Answers"  (Q&A)  related to SAB 101 and deferred  the  effective  date to no
later than the fourth quarter of fiscal years beginning after December 15, 1999.
We are currently evaluating the impact of SAB 101 on our financial statements.

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

Consolidated  revenue for the three and nine  months  ended  September  30, 2000
increased $52.9 million,  or 16%, and $101.4 million, or 10%,  respectively,  as
compared  with the  prior  periods.  The  increase  for the three  months  ended
September  30, 2000 is due to a $23.1  million  increase  in  telecommunications
revenue, a $15.0 million increase in ELI revenue and a $14.8 million increase in
gas revenue. The increase for the nine months ended September 30, 2000 is due to
a $21.0 million increase in telecommunications revenue, a $48.2 million increase
in ELI revenue and a $32.3 million increase in gas revenue.

                           TELECOMMUNICATIONS REVENUE
<TABLE>
<CAPTION>

($ in thousands)                     For the three months ended September 30,        For the nine months ended September 30,
                                   -------------------------------------------     -----------------------------------------
                                        2000          1999         % Change            2000          1999         % Change
                                   -----------    ----------       -----------     ----------    ----------      -----------
<S>                                 <C>           <C>                   <C>        <C>           <C>                  <C>
Network access services             $ 129,584     $ 123,939             5%         $ 375,994     $ 381,014           -1%
Local network services                 80,579        69,046            17%           224,284       205,735            9%
Long distance and data services        20,481        17,705            16%            58,534        59,096           -1%
Directory services                      8,016         7,058            14%            22,636        21,017            8%
Other                                  18,003        15,964            13%            51,492        45,725           13%
Eliminations                           (9,896)      (10,050)           N/A           (32,465)      (33,072)          N/A
                                   -----------    ----------                       ----------    ----------
                                    $ 246,767     $ 223,662            10%         $ 700,475     $ 679,515            3%
                                   ===========    ==========                       ==========    ==========
</TABLE>

We acquired the GTE Nebraska access lines on June 30, 2000 and the GTE Minnesota
access lines on August 31, 2000 (collectively  referred to as the Acquisitions).
These  Acquisitions  contributed $15.6 million of revenue for both the three and
nine months ended September 30, 2000.

                                       16
<PAGE>
                         PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

Network access  services  revenue for the three months ended  September 30, 2000
increased  $5.6  million,  or 5%, as compared  with the prior year  period.  The
Acquisitions  accounted for $7.5 million of the increase while growth in minutes
of use  accounted  for  $1.2  million  of the  increase.  These  increases  were
partially offset by the effect of the Federal Communications  Commission's (FCC)
Coalition for Affordable Local and Long Distance  Services (CALLS) mandate which
reduces access  charges paid by long distance  companies of $5.0 million and the
impact of an intercompany adjustment made in 1999.

Network  access  services  revenue for the nine months ended  September 30, 2000
decreased $5.0 million,  or 1%, as compared with the prior year period primarily
due to a non-recurring  $10.4 million  interstate  universal  service fund (USF)
settlement  received in the first  quarter of 1999,  the effect of CALLS of $5.0
million, a decrease in intralata toll revenue of $3.8 million,  settlements with
long distance  carriers of $2.3 million in 1999,  and the price effect of a July
1999 FCC tariff  adjustment of $1.8 million,  partially  offset by the impact of
the Acquisitions of $7.5 million and growth in minutes of use and special access
revenue of $11.5 million.

Local  network  services  revenue for the three months ended  September 30, 2000
increased  $11.5  million,  or 17%, as compared with the prior year period.  The
Acquisitions contributed $6.5 million, enhanced services increased $2.1 million,
access line growth of 39,000 contributed $2.3 million, frame relay increased $.4
million and white pages directory revenue increased $.2 million.

Local  network  services  revenue for the nine months ended  September  30, 2000
increased  $18.5  million,  or 9%, as compared  with the prior year period.  The
Acquisitions contributed $6.5 million,  enhanced services increased $5.4 million
due to  increased  demand  for  these  services,  access  line  growth of 39,000
contributed $5.1 million and frame relay increased $1.5 million.

Long  distance  services  revenue for the three months ended  September 30, 2000
increased  $2.8  million,  or 16%,  as  compared  with the  prior  year  periods
primarily due to increases in internet revenue and the impact of an intercompany
adjustment made in 1999.

Long  distance  services  revenue for the nine months ended  September  30, 2000
decreased $.6 million,  or 1%, as compared with the prior year periods primarily
due to a decrease in long distance revenue of $2.9 million,  partially offset by
increases  in  internet  revenue  of $2.3  million  for the  nine  months  ended
September 30, 2000. The long distance decreases were due to decreased minutes of
use of 14.3  million for the nine month  period as compared  with the prior year
period as we continued to exit the  out-of-territory  long distance  market.  In
addition,  the average rate per minute for long distance  service  declined from
$.123 in the nine months  ended  September  30, 1999 to $.113 in the nine months
ended  September  30, 2000,  or 8%, as a result of offering  discounted  calling
plans.

Directory  services  revenue for the three and nine months ended  September  30,
2000 increased $1.0 million, or 14%, and $1.6 million, or 8%,  respectively,  as
compared  with the prior  year  periods  primarily  due to  increased  directory
advertising and listing sales.

Other revenue for the three and nine months ended  September 30, 2000  increased
$2.0 million,  or 13%, and $5.8 million, or 13%, as compared with the prior year
periods  primarily due to an increase in conference  call and cable  revenue.  A
decrease in  uncollectible  accounts  due to improved  collection  efforts  also
contributed to the increase for the nine month period.

Eliminations  represent  network access  revenue  received by our local exchange
operations from our long distance operations.

                                       17
<PAGE>
                        PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

<TABLE>
<CAPTION>
                                   ELI REVENUE

($ in thousands)                    For the three months ended September 30,    For the nine months ended September 30,
                                   -----------------------------------------   ----------------------------------------
                                        2000          1999         % Change        2000          1999        % Change
                                   -----------     ---------       ---------   ----------    -----------    -----------
<S>                                  <C>           <C>                 <C>      <C>           <C>                <C>
Network services                     $ 21,627      $ 14,024            54%      $ 54,804      $ 37,431           46%
Local telephone services               25,187        22,313            13%        75,412        55,221           37%
Long distance services                  3,728         4,812           -23%        12,590        22,587          -44%
Data services                          13,068         7,453            75%        38,202        17,674          116%
                                     --------      --------                     --------     ---------
                                       63,610        48,602            31%       181,008       132,913           36%
Intersegment revenue                     (769)         (747)           N/A        (2,096)       (2,215)          N/A
                                     --------      --------                     --------     ---------
                                     $ 62,841      $ 47,855            31%      $178,912      $130,698           37%
                                     ========      ========                     ========     =========
</TABLE>


Network Services revenue increased $7.6 million,  or 54%, and $17.4 million,  or
46% for the three and nine months ended September 30, 2000,  respectively,  over
the same periods in 1999. The increase is due to continued growth in our network
and sales of additional  high  bandwidth,  D5-3 and OC level circuits to new and
existing customers.

Local  telephone  services  revenue  increased  $2.9 million,  or 13%, and $20.2
million,  or 37%,  for the three  and nine  months  ended  September  30,  2000,
respectively,  over the same periods in 1999.  Local telephone  services include
dial tone, ISDN PRI, Carrier Access Billings and reciprocal compensation.

ISDN PRI revenue increased $3.1 million,  or 51%, and $10.2 million, or 66%, for
the three and nine months ended September 30, 2000, respectively,  over the same
periods in 1999.  Dial tone revenue  increased  $0.6  million,  or 12%, and $1.9
million,  or 15%,  for the three  and nine  months  ended  September  30,  2000,
respectively,  over the same periods in 1999. Increases in revenue for both ISDN
PRI and dial tone is the  result  of an  increase  in the  average  access  line
equivalents of 61,478, or 43%, and 72,716, or 60%, for the three and nine months
ended September 30, 2000, respectively.

Carrier Access Billings revenue increased $0.1 million, or 7%, and $3.7 million,
or 142%, for the three and nine months ended  September 30, 2000,  respectively,
over the same  periods in 1999.  The  increase  is due to an increase in average
monthly  minutes  processed of 38.6 million from 21.9 million,  or 76%, and 33.2
million from 19.2 million, or 73%, for the three and nine months ended September
30, 2000,  respectively,  partially offset by lower average rates per minute due
to competitive pressures in the markets in which we operate.

Reciprocal  compensation  revenue  decreased $0.9 million,  or 9%, and increased
$4.4  million,  or 18%, for the three and nine months ended  September 30, 2000,
respectively,  over the same periods in 1999.  The decrease for the three months
ended September 30, 2000 is primarily due to decreased revenue from Qwest due to
lower rates applicable to new  interconnection  agreements  effective January 1,
2000.  The  increase  for the nine  months  ended  September  30, 2000 is due to
interconnection  agreements  being in place with Verizon and PacBell  during the
three and nine months ended September 30, 2000 to record reciprocal compensation
revenue  that were not in place for the same  periods in 1999.  The increase for
nine months was  partially  offset by decreased  revenue from Qwest due to lower
rates applicable to new interconnection agreements effective January 1, 2000.

Long  distance  services  revenue  decreased  $1.1  million,  or 23%,  and $10.0
million,  or 44%,  for the three  and nine  months  ended  September  30,  2000,
respectively,  over the same periods in 1999.  Long  distance  services  include
retail long distance, wholesale long distance and prepaid services.

Retail long distance revenue  increased $0.7 million,  or 42%, and $2.3 million,
or 51%, for the three and nine months ended  September  30, 2000,  respectively,
over the same  periods in 1999.  The  increase  is due to an increase in average
monthly  minutes  processed  of 9.8 million  from 6.8  million,  or 44%, and 9.9
million from 5.9 million,  or 68% for the three and nine months ended  September
30, 2000, respectively, partially offset by lower average rates per minute.

Wholesale long distance  revenue  decreased $0.4 million,  or 26%, and increased
$0.2  million,  or 4%, for the three and nine months ended  September  30, 2000,
respectively, over the same periods in 1999.

                                       18
<PAGE>
                       PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

We exited the prepaid services market in the third quarter of 1999. As a result,
prepaid services revenue decreased $1.4 million,  or 86%, and $12.5 million,  or
93%, for the three and nine months ended September 30, 2000, respectively,  over
the same periods in 1999.

Data services  revenue  increased $5.6 million,  or 75%, and $20.5  million,  or
116%, for the three and nine months ended September 30, 2000, respectively, over
the same  periods  in 1999.  Data  services  include  Internet,  RSVP and  other
services.

Data services  revenue also increased $3.3 million,  or 200%, and $13.2 million,
or 800% for the three and nine months ended  September  30, 2000,  respectively,
over the same periods in 1999, as the result of an 18-month take-or-pay contract
with a significant  customer that expires on February 28, 2001. The  take-or-pay
contract  will  provide $20  million in revenue for 2000.  It is not likely that
this take-or-pay contract will be renewed in 2001.

Revenue from our Internet services product  increased $1.6 million,  or 49%, and
$5.0  million,  or 64%, for the three and nine months ended  September 30, 2000,
respectively,  over the same  periods in 1999.  Revenue  from our RSVP  products
increased  $0.6 million,  or 235% and $1.7 million,  or 288%,  for the three and
nine months ended  September  30, 2000,  respectively,  over the same periods in
1999.

Intersegment    revenue    reflects   revenue   received   by   ELI   from   our
telecommunications operations.
<TABLE>
<CAPTION>

                                   GAS REVENUE

($ in thousands)                    For the three months ended September 30,   For the nine months ended September 30,
                                   -----------------------------------------  ----------------------------------------
                                        2000          1999         % Change        2000          1999        % Change
                                   -----------      -------       ----------   -----------      --------     ----------
<S>                                    <C>           <C>               <C>       <C>           <C>               <C>
Gas revenue                            80,333        65,574            23%       270,753       238,485           14%

</TABLE>

Gas revenue for the three and nine months  ended  September  30, 2000  increased
$14.8 million, or 23%, and $32.3 million, or 14%, respectively, as compared with
the prior year periods  primarily due to higher purchased gas costs passed on to
customers,  partially  offset by  decreased  unit  sales  due to warmer  weather
conditions.
<TABLE>
<CAPTION>

                                COST OF SERVICES

($ in thousands)                   For the three months ended September 30,    For the nine months ended September 30,
                                  ------------------------------------------  -----------------------------------------
                                        2000          1999         % Change        2000          1999        % Change
                                  -------------   -----------     ----------  ------------   ----------     -----------
<S>                                 <C>            <C>                  <C>     <C>           <C>                 <C>
Gas purchased                       $  48,182      $   31,152           55%     $ 148,238     $ 116,706           27%
Network access                         35,795          31,163           15%       116,487       120,232           -3%
Eliminations                          (10,665)        (10,797)          N/A       (34,561)      (35,287)          N/A
                                  -------------   -----------                 ------------   -----------
                                    $  73,312      $   51,518           42%     $ 230,164     $ 201,651           14%
                                  =============   ===========                 ============   ===========
</TABLE>

Gas purchased for the three and nine months ended  September 30, 2000  increased
$17.0 million, or 55%, and $31.5 million, or 27%, respectively, as compared with
the prior  year  periods  primarily  due to an  increase  in the cost of gas and
customer growth.

Gas margin  (revenue less  purchases)  for the three months ended  September 30,
2000  decreased  $2.3  million,  or 7%, as  compared  with the prior year period
primarily  due to a $2.5 million  expense of a  previously  deferred gas cost in
September  2000.  Gas  margin  for the nine  months  ended  September  30,  2000
increased $0.7 million,  or 1%, as compared with the prior year period primarily
due to increased customer growth of approximately 2%, partially offset by a $2.5
million expense of a previously deferred gas cost in September 2000.

Network access  expenses for the three months ended September 30, 2000 increased
$4.6 million,  or 15%, as compared  with the prior year period  primarily due to
increased  costs related to increased  revenue  growth at ELI, $2.4 million more
vendor disputes  resolved in ELI's favor in the prior year period and the impact
of an intercompany  adjustment made in 1999,  partially offset by a reduction in
costs related to the exit of ELI's prepaid services business.

                                       19
<PAGE>
                       PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

Network access  expenses for the nine months ended  September 30, 2000 decreased
$3.7 million,  or 3%, as compared with the prior year periods primarily due to a
reduction  in costs  related  to the exit of ELI's  prepaid  services  business,
partially offset by increased costs related to increased  revenue growth and our
dialed internet product.

Eliminations represent expenses incurred by our long distance operations related
to  network  access  services  provided  by our local  exchange  operations  and
expenses  incurred  by our  telecommunications  operations  related  to  network
services provided by ELI.

<TABLE>
<CAPTION>

                      DEPRECIATION AND AMORTIZATION EXPENSE

($ in thousands)                    For the three months ended September 30,   For the nine months ended September 30,
                                    ----------------------------------------  ----------------------------------------
                                        2000          1999         % Change        2000          1999        % Change
                                    ----------    -----------      ---------  ------------  -----------     ----------
<S>                                  <C>           <C>                 <C>     <C>           <C>                 <C>
Depreciation and amortization        $ 89,130      $ 69,715            28%     $ 258,677     $ 202,265           28%

</TABLE>

Depreciation  expense for the three and nine  months  ended  September  30, 2000
increased $19.4 million,  or 28%, and $56.4 million,  or 28%,  respectively,  as
compared  with the prior year periods  primarily  due to higher plant in service
balances for newly completed  communications  network facilities and electronics
at ELI, higher property,  plant and equipment balances in the telecommunications
sector  and the  impact  of the  Acquisitions  of  $7.0  million  including  the
amortization  of goodwill of $2.7 million.  For the nine months ended  September
30, 2000,  the increase is also  attributable  to $19.1  million of  accelerated
depreciation taken during the first half of 2000 related to the change in useful
life of an operating system in the telecommunications sector.

<TABLE>
<CAPTION>

                            OTHER OPERATING EXPENSES

($ in thousands)                    For the three months ended September 30,   For the nine months ended September 30,
                                   -----------------------------------------  ----------------------------------------
                                       2000          1999         % Change        2000          1999        % Change
                                   -----------   ----------     -----------   -----------   -----------    -----------
<S>                                 <C>           <C>                   <C>    <C>           <C>                  <C>
Operating expenses                  $ 146,494     $ 160,364            -9%     $ 433,672     $ 468,131           -7%
Taxes other than income taxes          20,115        21,298            -6%        65,219        64,669            1%
Sales and marketing                    13,824        15,968           -13%        44,954        48,339           -7%
Eliminations                             (230)         (315)           N/A          (743)       (1,133)          N/A
                                   -----------   ----------                   -----------  ------------
                                    $ 180,203     $ 197,315            -9%     $ 543,102     $ 580,006           -6%
                                   ===========   ==========                   ===========  ============
</TABLE>

Operating expenses for the three months ended September 30, 2000 decreased $13.9
million,  or 9%,  as  compared  with the  prior  year  period  primarily  due to
decreased Year 2000 (Y2K) expenses of $3.9 million,  decreased  corporate office
expense  and  prior  year  consulting,  severance  and  benefits  payments.  The
decreases were partially offset by increased  operating  expenses related to the
Acquisitions of $3.8 million.

Operating  expenses for the nine months ended September 30, 2000 decreased $34.5
million,  or 7%,  as  compared  with the  prior  year  period  primarily  due to
decreased Y2K expenses of $12.4 million,  decreased  corporate  office  expense,
prior year  consulting,  severance  and  benefits  payments and prior year costs
associated with information  technology  projects that have been completed.  The
decreases were partially offset by increased  operating  expenses related to the
Acquisitions of $3.8 million.

Taxes other than income  taxes for the three  months  ended  September  30, 2000
decreased $1.2 million, or 6%, as compared with the prior year periods primarily
due to decreased  payroll taxes due to decreased  headcount of 67 employees,  or
6%, in the gas sector and a payroll  tax  adjustment  in the gas sector in 1999.
Taxes  other than  income  taxes for the nine months  ended  September  30, 2000
increased  $.6  million or 1%,  respectively,  as  compared  with the prior year
periods primarily due to increase property taxes at ELI.

Sales and marketing expenses  decreased $2.1 million,  or 13%, and $3.4 million,
or 7%, as compared with the prior year periods  primarily due to decreased sales
personnel related to the exit of ELI's prepaid services business.

Eliminations  represent the  elimination  of  intercompany  administrative  fees
charged to ELI.

                                       20
<PAGE>
                       PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
<TABLE>
<CAPTION>
                        ACQUISITION ASSIMILATION EXPENSE

($ in thousands)                     For the three months ended September 30,  For the nine months ended September 30,
                                    -----------------------------------------  ---------------------------------------
                                         2000          1999         % Change        2000          1999        % Change
                                    -----------     ---------      ----------  -----------       -------     ---------
<S>                                  <C>                <C>                     <C>                <C>
Acquisition assimilation expense     $ 12,539           $ -            N/A      $ 24,130           $ -           N/A

</TABLE>

Acquisition  assimilation  expense of $12.5  million  and $24.1  million for the
three and nine months ended September 30, 2000, respectively,  is related to the
pending  acquisition of  approximately 2 million  telephone  access lines (as of
December  31,  1999).  We  anticipate  that  we  will  continue  to  incur  such
assimilation costs through the remainder of 2000 and into 2001.

<TABLE>
<CAPTION>
                             INCOME FROM OPERATIONS

($ in thousands)                      For the three months ended September 30,   For the nine months ended September 30,
                                    ------------------------------------------  ----------------------------------------
                                        2000          1999         % Change        2000          1999        % Change
                                    ----------    ----------      ----------   -----------   ----------    -------------
<S>                                  <C>           <C>                 <C>      <C>           <C>                <C>
Income from operations               $ 34,757      $ 18,543            87%      $ 94,067      $ 64,776           45%
</TABLE>

Income from  operations  for the three and nine months ended  September 30, 2000
increased $16.2 million,  or 87%, and $29.3 million,  or 45%,  respectively,  as
compared with prior year periods primarily due to decreased ELI operating losses
and  decreased  Y2K  expenses,   partially   offset  by  increased   acquisition
assimilation expense. Income from operations for the nine months ended September
30, 2000 also included increased  depreciation  expense related to the change in
useful life of an operating system in the telecommunications sector. Income from
operations  for the nine months  ended  September  30, 1999  included  the $10.4
million universal service fund settlement recorded in the first quarter of 1999.

<TABLE>
<CAPTION>
 INVESTMENT AND OTHER INCOME, NET / MINORITY INTEREST / INTEREST EXPENSE / INCOME TAXES

($ in thousands)                    For the three months ended September 30,   For the nine months ended September 30,
                                   -----------------------------------------  ----------------------------------------
                                        2000          1999         % Change        2000          1999        % Change
                                   -----------   -----------     -----------  -----------  ------------     ----------
<S>                                  <C>            <C>                <C>      <C>           <C>                <C>
Investment and other income, net     $  5,435       $ 9,703           -44%      $ 15,086      $ 91,016          -83%
Minority interest                         $ -       $ 5,301          -100%      $ 12,222      $ 16,987          -28%
Interest expense                     $ 45,025       $27,319            65%     $ 116,288      $ 74,560           56%
Income taxes (benefit)               $ (1,170)      $ 1,041          -212%       $ 2,298      $ 32,737          -93%

</TABLE>

Investment and other income,  net for the three months ended  September 30, 2000
decreased $4.3 million, or 44%, as compared with the prior year period primarily
due to lower average investment balances.  Investment income for the nine months
ended September 30, 2000 decreased  $75.9 million,  or 83%, as compared with the
prior year period  primarily  due to the $69.5  million  gain on the sale of our
investment  in  Centennial  Cellular  Corp.  in January  1999 and lower  average
investment  balances.  As of September  30, 2000, we  reclassified  certain bond
investments  to  short-term  investments  which  we plan  to sell in the  fourth
quarter of 2000.  Unrealized losses on these securities were approximately $11.8
million as of September 30, 2000 and are included in comprehensive income.

Minority  interest,  as  presented  on  the  income  statement,  represents  the
minority's  share of  ELI's  net  loss.  Minority  interest  in  subsidiary,  as
presented on the balance sheet at December 31, 1999,  represents  the minority's
share of ELI's  equity  capital.  Since  ELI's  public  offering,  we have  been
recording  minority  interest  on our income  statement  and  reducing  minority
interest on our balance sheet by the amount of the minority  interests' share of
ELI's losses.  As of June 30, 2000,  the minority  interest on the balance sheet
had been  reduced  to  zero,  therefore,  from  that  point  going  forward,  we
discontinued recording minority interest income on our income statement as there
is no obligation for the minority  interests to provide  additional  funding for
ELI. Therefore,  we are recording ELI's entire loss in our consolidated results.
When ELI becomes profitable,  we will recognize ELI's earnings in full until the
cumulative  losses  of the  minority  interests  previously  absorbed  by us are
recovered. After such recovery, we will begin to record minority interest on our
income statement and minority  interest in subsidiary on our balance sheet based
on the percentage of ELI owned by third parties.

                                       21
<PAGE>
                       PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

Interest  expense for the three months ended  September 30, 2000 increased $17.7
million,  or 65%, as compared with the prior year period primarily due to a $6.5
million increase in ELI's interest  expense related to increased  borrowings and
higher  interest  rates,  $6.5  million  increase  due  to an  increase  in  our
commercial  paper  outstanding  and  $3.2  million  for  amortization  of  costs
associated with our committed bank credit facilities. A reduction in capitalized
interest of $1.1 million due to lower average  capital work in process  balances
at ELI also contributed to the increase. During the three months ended September
30, 2000, we had average  long-term debt outstanding of $2.7 billion compared to
$2.1 billion during the three months ended September 30, 1999.

Interest  expense for the nine months ended  September 30, 2000 increased  $41.7
million, or 56%, as compared with the prior year period primarily due to a $19.3
million increase in ELI's interest  expense related to increased  borrowings and
higher  interest  rates,  $8.0  million  increase  due  to an  increase  in  our
commercial  paper  outstanding  and  $9.5  million  for  amortization  of  costs
associated with our committed bank credit facilities. A reduction in capitalized
interest of $4.0 million due to lower average  capital work in process  balances
at ELI also contributed to the increase.  During the nine months ended September
30, 2000, we had average  long-term debt outstanding of $2.5 billion compared to
$1.9 billion during the nine months ended September 30, 1999.

Income taxes for the three and nine months ended  September  30, 2000  decreased
$2.2 million, or 212%, and $30.4 million, or 93%, respectively, as compared with
the prior year  periods  primarily  due to changes in taxable  income.  The nine
months ended  September  30, 2000 decrease is primarily due to taxes on the gain
on the sale of our investment in Centennial  Cellular Corp. in January 1999. The
estimated  annual  effective  tax rate for 2000 is 34% as compared  with 35% for
1999.

<TABLE>
<CAPTION>

                             DISCONTINUED OPERATIONS

($ in thousands)                   For the three months ended September 30,   For the nine months ended September 30,
                                  ------------------------------------------  ---------------------------------------
                                        2000          1999         % Change        2000          1999        % Change
                                  ------------   ------------    -----------  ------------   ----------     ---------
<S>                                  <C>           <C>                  <C>    <C>           <C>                  <C>
Revenue                              $ 92,041      $ 88,557             4%     $ 249,791     $ 229,311            9%
Operating income                     $ 17,402      $ 18,655            -7%     $  40,819     $  40,165            2%
Net income                           $  6,683       $ 8,272           -19%     $  13,672     $  13,459            2%
</TABLE>

Revenue  from  discontinued  operations  for the  three  and nine  months  ended
September 30, 2000  increased  $3.5 million,  or 4%, and $20.5  million,  or 9%,
respectively,  as  compared  with the prior  periods  primarily  due to customer
growth,  increased consumption due to favorable weather conditions and increased
purchased  fuel costs and  purchased  power costs  passed on to  customers.  The
increase for the nine months ended September 30, 2000 as compared with the prior
period was partially  offset by $3,750,000 of customer  refunds  recorded in the
second quarter of 2000 in Arizona in the electric sector.

Operating  income  from  discontinued  operations  for the  three  months  ended
September 30, 2000  decreased  $1.3 million,  or 7%,  primarily due to increased
purchased  fuel  costs and  purchased  power  costs and  increased  depreciation
expense due to increased  property,  plant and equipment.  Operating income from
discontinued  operations for the nine months ended  September 30, 2000 increased
$.7 million, or 2%,  respectively,  as compared with prior periods primarily due
to increased  revenue,  decreased  Y2K expenses,  decreased  sales and marketing
expenses,  decreased  corporate  overhead charges and lower payroll costs due to
reduction in staffing levels of support functions, partially offset by increased
depreciation expense due to increased property, plant and equipment.

Net income from  discontinued  operations  for the three and nine  months  ended
September 30, 2000 decreased $1.6 million, or 19%, and increased $.2 million, or
2%, respectively, as compared with prior periods primarily due to the respective
changes in operating income.

                                       22
<PAGE>
                       PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
<TABLE>
<CAPTION>
                   NET INCOME / NET INCOME PER COMMON SHARE /
      OTHER COMPREHENSIVE LOSS, NET OF TAX AND RECLASSIFICATION ADJUSTMENTS

($ in thousands)                   For the three months ended September 30,   For the nine months ended September 30,
                                   -----------------------------------------  ----------------------------------------
                                         2000          1999         % Change        2000          1999        % Change
                                   ------------   ----------      ----------  -----------   ------------    ----------
<S>                                   <C>          <C>                 <C>      <C>           <C>                <C>
Net income                            $ 1,467      $ 11,906           -88%      $ 11,804      $ 74,284          -84%
Net income per common share            $ 0.01        $ 0.05           -80%        $ 0.04        $ 0.29          -86%

Other comprehensive loss, net of tax
  and reclassification adjustments  $ (28,704)        $ (17)           N/A     $ (69,097)    $ (14,428)          N/A

</TABLE>


Net income and net income per share for the three  months  ended  September  30,
2000 decreased  $10.4 million,  or 88%, and 4(cent),  or 80%,  respectively,  as
compared  with the prior year period  primarily  due to  increased  ELI interest
expense and decreased  minority  interest income,  partially offset by increased
operating income and decreased Y2K expenses. Net income and net income per share
for the nine months ended  September 30, 2000 decreased  $62.5 million,  or 84%,
and 25 (cent),  or 86%,  respectively,  as  compared  with the prior year period
primarily due to the $42.9  million,  or 16 (cent) per share,  after tax gain on
the sale of our investment in Centennial  Cellular  Corporation in January 1999,
the  1999   non-recurring   universal   service  fund  settlement,   accelerated
depreciation  related to the change in useful life of an operating system in the
telecommunications  sector and increased ELI interest expense,  partially offset
by increased operating income and decreased Y2K expenses.

Other comprehensive loss, net of tax and reclassification adjustments during the
three and nine  months  ended  September  30,  2000 and the three  months  ended
September 30, 1999 are primarily the result of higher  unrealized  losses on our
investment portfolio.  Other comprehensive loss, net of tax and reclassification
adjustments  during the nine months ended  September  30, 1999 is primarily  the
result  of the  realization  of  the  gain  on the  sale  of our  investment  in
Centennial Cellular Corp. in January 1999, partially offset by higher unrealized
gains on our investment portfolio during the first quarter 1999.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk
         ----------------------------------------------------------
We are exposed to market risk in the normal  course of our  business  operations
due to our ongoing investing and funding activities and our purchases of certain
commodities.  Market  risk  refers to the risk of loss that may result  from the
potential  change  in fair  value  of a  financial  instrument  as a  result  of
fluctuations  in interest rates and equity and commodity  prices.  We manage our
exposure to these risks by  maintaining  a  conservative  investment  portfolio,
entering  into  long  term  debt  obligations  with  appropriate  price and term
characteristics,  and utilizing derivative financial  instruments when they make
business sense as follows:

Interest Rate Exposure
----------------------
Our  objectives  in managing  our  interest  rate risk is to limit the impact of
interest  rate  changes  on  earnings  and cash  flows and to lower our  overall
borrowing  costs.  To achieve  these  objectives,  we  maintain  a  conservative
investment  portfolio,  consisting of equity and debt financial  instruments,  a
majority  of  which   includes  state  and  municipal  and  other  fixed  income
securities,  which  is  designed  to  earn  current  income  and  is  adequately
diversified to offset reasonable  interest rate  fluctuations.  In addition,  we
maintain fixed rate debt on a majority of our borrowings and refinance debt when
advantageous  by entering  into long term debt  obligations,  including  but not
limited to, debenture and industrial  development  revenue bonds,  which usually
possess better than prime interest  rates.  During the third quarter of 2000, we
arranged for a committed  $6.15 billion in credit  facilities for the purpose of
funding our pending acquisitions and supporting general corporate activities. As
of September  30, 2000 there are no funds  outstanding  under these  facilities.
Once funds are drawn down on these facilities it is our intention to permanently
fund these  amounts  through cash and  investment  balances,  proceeds  from the
divestiture  of our  public  services  businesses  and  other  debt  and  equity
instruments. Based upon our overall interest rate exposure at September 30, 2000
a  near  term  change  in  interest  rates  would  not  materially   affect  our
consolidated financial position, results of operations or cash flows.

                                       23
<PAGE>
                       PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

Equity Price Exposure
---------------------
In December 1999, our Board of Directors  authorized the purchase,  from time to
time, of up to $100 million worth of shares of our common stock.  In April 2000,
our Board of Directors  authorized the purchase,  from time to time, of up to an
additional  $100  million  worth of shares of our  common  stock.  We  purchased
approximately  $49  million  worth of our shares on the open  market in cash and
approximately  $151 million worth of our shares using equity forward  contracts.
These types of contracts are exposed to equity price risk as these contracts are
indexed to our common stock, which is traded on stock exchanges.  Based upon our
overall  equity price  exposure at September  30, 2000 an adverse  change in the
price of our common stock would not materially affect our consolidated financial
position, results of operations or cash flows.

Commodity Price Exposure
------------------------
We purchase monthly gas future contracts to manage well defined  commodity price
fluctuations, caused by weather and other unpredictable factors, associated with
our  commitments  to deliver  natural gas to  customers  at fixed  prices.  This
commodity  activity  relates to the net assets held for sale and is not material
to our consolidated financial position, results of operations or cash flows.

The Company does not hold or issue derivative or other financial instruments for
trading purposes.

Finally,  the carrying amount of cash,  accounts  receivable,  short-term  debt,
accounts payable and other accrued liabilities approximate fair value because of
the short maturity of these instruments.

                                       24
<PAGE>
                       PART II. OTHER INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

Item 1.   Legal Proceedings
          -----------------
In November  1995,  our Vermont  electric  division  was  permitted an 8.5% rate
increase.  Subsequently,  the Vermont  Public  Service  Board (VPSB) called into
question the level of rates awarded us in  connection  with its formal review of
allegations  made by the  Department of Public  Service (the DPS),  the consumer
advocate in Vermont and a former  Citizens  employee.  The major  issues in this
proceeding  involved  classification  of certain  costs to  property,  plant and
equipment accounts and our Demand Side Management program. In addition,  the DPS
believed that we should have sought and received  regulatory  approvals prior to
construction  of certain  facilities in prior years.  On June 16, 1997, the VPSB
ordered  us  to  reduce  our  rates  for  Vermont  electric  service  by  14.65%
retroactive to November 1, 1995 and to refund to customers,  with interest,  all
amounts  collected since that time in excess of the rates then authorized by the
VPSB. In addition,  the VPSB assessed  statutory  penalties totaling $60,000 and
placed us on regulatory  probation  for a period of at least five years.  During
this  probationary  period, we could lose our franchise to operate in Vermont if
we violate the terms of probation  prescribed by the VPSB.  The VPSB  prescribed
final terms of  probation  in its final order  issued  September  15,  1998.  In
October  1998,  we filed an  appeal in the  Vermont  Supreme  Court  challenging
certain of the penalties  imposed by the VPSB. The appeal has been fully briefed
and argued and we are awaiting the Court's decision.

In August 1997, a lawsuit was filed in the United States  District Court for the
District of  Connecticut  (Leventhal vs. Tow, et al.) against us and five of our
officers, one of whom is also a director, on behalf of all persons who purchased
or otherwise  acquired  Series A and Series B shares of our Common Stock between
September  5, 1996 and July 11,  1997,  inclusive.  On  February  9,  1998,  the
plaintiffs  filed an amended  complaint.  The complaint  alleged that we and the
individual defendants,  during such period, violated Sections 10(b) and 20(a) of
the Securities Exchange Act of 1934 based upon certain public statements made by
us, which are alleged to be materially  false or  misleading,  or are alleged to
have failed to disclose  information  necessary to make the statements  made not
false or misleading.  The plaintiffs sought to recover unspecified  compensatory
damages. We and the individual  defendants believe the allegations are unfounded
and filed a motion to dismiss on March 27,  1998 and on March 30, 1999 the Court
dismissed the action.  On April 29, 1999 the plaintiffs filed a notice of appeal
with the Court of Appeals for the Second Circuit.  The parties have entered into
a settlement stipulation which is subject to the District Court's approval.

In March 1998, a lawsuit was filed in the United States  District  Court for the
District of Connecticut (Ganino vs. Citizens Utilities Company, et al.), against
us and three of our officers,  one of whom is also a director,  on behalf of all
purchasers  of our  Common  Stock  between  May 6,  1996  and  August  7,  1997,
inclusive.  The complaint alleges that we and the individual defendants,  during
such period, violated Sections 10(b) and 20(a) of the Securities Exchange Act of
1934 by making materially false and misleading public statements  concerning our
relationship  with a purported  affiliate,  Hungarian  Telephone and Cable Corp.
(HTCC),  and by failing to disclose  material  information  necessary  to render
prior  statements not  misleading.  The plaintiff  seeks to recover  unspecified
compensatory  damages.  We  and  the  individual  defendants  believe  that  the
allegations are unfounded and filed a motion to dismiss. The plaintiff requested
leave to file an amended  complaint and an amended complaint was served on us on
July 24, 1998. Our motion to dismiss the amended  complaint was filed on October
13, 1998 and the Court dismissed the action with prejudice on June 28, 1999. The
plaintiffs  filed a notice of appeal  with the Court of  Appeals  for the Second
Circuit,  briefing has been  completed  and oral  argument  took place April 10,
2000. The parties have entered into a settlement stipulation which is subject to
the District Court's approval.

In November  1998, a class action  lawsuit was filed in state District Court for
Jefferson  Parish,  Louisiana,  against us and our  subsidiary  LGS  Natural Gas
Company.  The  lawsuit  alleges  that we and the other named  defendants  passed
through in rates charged to Louisiana  customers  certain costs that  plaintiffs
contend were unlawful.  The lawsuit seeks compensatory  damages in the amount of
the alleged  overcharges and punitive damages equal to three times the amount of
any  compensatory  damages,  as allowed under  Louisiana  law. In addition,  the
Louisiana  Public  Service  Commission  has  opened  an  investigation  into the
allegations  raised in the lawsuit.  We believe that the allegations made in the
lawsuit are  unfounded and we will  vigorously  defend our interests in both the
lawsuits and the related Commission investigation.

In addition,  we are party to other proceedings  arising in the normal course of
business.  The  outcome  of  individual  matters  is not  predictable.  However,
management believes that the ultimate resolution of all such matters,  including
those discussed above, after considering  insurance  coverages,  will not have a
material adverse effect on our financial position, results of operations, or our
cash flows.

                                       25
<PAGE>




                     PART II. OTHER INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES


Item 6.  Exhibits and Reports on Form 8-K
         --------------------------------

a)        Exhibits:

          3.200.2 By-laws of Citizens Communications Company with all amendments
                  to July 18, 2000.

          10.32   Stock Purchase Agreement among Citizens Communications
                  Company, Global Crossing  Ltd. and Global Crossing  North
                  America, Inc. dated July 11, 2000.

          27      Financial data schedule for the period ended September 30,
                  2000.

b)        Reports on Form 8-K:

          We filed on Form 8-K dated August 8, 2000 under Item 7  "Exhibits,"  a
          press release announcing  financial results for the quarter ended June
          30, 2000 and certain operating data.

          We filed on Form 8-K dated August 15, 2000 under Item 5 "Other Events"
          and Item 7 "Exhibits," a press release  announcing that a Decision and
          Order issued by the Public Utilities Commission of the State of Hawaii
          denied the initial application  requesting approval of the purchase of
          our Kauai Electric Division by the Kauai Island Utility Co-Op.

          We filed on Form 8-K dated  August 31, 2000 under Item 2  "Acquisition
          or  Disposition  of  Assets"  and Item 7  "Exhibits,"  announcing  the
          closing of the Nebraska and  Minnesota  asset  purchases  from Verizon
          Communications  (formerly  GTE  Corp.)  and  the  corresponding  press
          releases.


                                       26

<PAGE>




                     PART II. OTHER INFORMATION (Continued)

               CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES


                                   SIGNATURES


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)

<TABLE>
<CAPTION>
<S>                                  <C>

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


</TABLE>


Date: November 14, 2000


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission