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 MARCH 31, 2001












                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 March 31, 2001
                                                --------------

|_|   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, zip code of principal executive offices)


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

                                      NONE
                                      ----
   (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
April 30, 2001 was 263,460,555.






                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES

                   Index to Consolidated Financial Statements





                                                                                                     Page No.
                                                                                                     --------

Part I.  Financial Information (Unaudited)

                                                                                                      
    Consolidated Balance Sheets at March 31, 2001 and December 31, 2000                                   2

    Consolidated Statements of Income and Comprehensive Income (Loss) for the three months ended
       March 31, 2001 and 2000                                                                            3

    Consolidated Statements of Shareholders' Equity for the year ended December 31, 2000 and the
       three months ended March 31, 2001                                                                  4

    Consolidated Statements of Cash Flows for the three months ended March 31, 2001 and 2000              5

    Notes to Consolidated Financial Statements                                                            6

    Management's Discussion and Analysis of Financial Condition and Results of Operations                14

    Quantitative and Qualitative Disclosures about Market Risk                                           22

Part II.  Other Information

    Legal Proceedings                                                                                    24

    Other Information                                                                                    24

    Exhibits and Reports on Form 8-K                                                                     25

    Signature                                                                                            26






                          PART I. FINANCIAL INFORMATION

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (In thousands)
                                   (Unaudited)





                                                                                        March 31, 2001      December 31, 2000
                                                                                        --------------      -----------------
ASSETS
- ------
Current assets:
                                                                                                         
    Cash                                                                                 $    28,448           $    31,223
    Accounts receivable, net                                                                 229,605               243,304
    Short-term investments                                                                     5,630                38,863
    Other current assets                                                                      16,115                52,545
    Assets held for sale                                                                   1,222,773             1,212,307
    Assets of discontinued operations                                                        673,994               673,515
                                                                                        ------------          ------------
      Total current assets                                                                 2,176,565             2,251,757

Property, plant and equipment, net                                                         3,508,257             3,520,712
Investments                                                                                  181,851               214,359
Goodwill and customer base, net                                                              621,547               633,268
Regulatory assets                                                                            174,902               175,949
Other assets                                                                                 148,581               158,961
                                                                                        ------------          ------------
           Total assets                                                                  $ 6,811,703           $ 6,955,006
                                                                                        ============          ============

LIABILITIES AND EQUITY
- ----------------------
Current liabilities:
    Long-term debt due within one year                                                   $   181,215           $   181,014
    Accounts payable and other current liabilities                                           299,481               330,383
    Liabilities related to assets held for sale                                              260,810               290,575
    Liabilities of discontinued operations                                                   185,197               190,496
                                                                                        ------------          ------------
      Total current liabilities                                                              926,703               992,468

Deferred income taxes                                                                        490,007               490,487
Customer advances for construction and contributions in aid of construction                  203,012               205,604
Other liabilities                                                                            104,913               108,321
Regulatory liabilities                                                                        24,001                24,573
Long-term debt                                                                             2,981,496             3,062,289
                                                                                        ------------          ------------
      Total liabilities                                                                    4,730,132             4,883,742

Equity forward contracts                                                                     150,013               150,013
Company Obligated Mandatorily Redeemable Convertible Preferred Securities*                   201,250               201,250

Shareholders' equity                                                                       1,730,308             1,720,001
                                                                                        ------------          ------------
           Total liabilities and equity                                                  $ 6,811,703           $ 6,955,006
                                                                                        ============          ============



   * 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




                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
        CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS)
               FOR THE THREE MONTHS ENDED MARCH 31, 2001 AND 2000
                    (In thousands, except per-share amounts)
                                   (Unaudited)




                                                                                       2001             2000
                                                                                    ---------       ----------
                                                                                               
Revenue                                                                              $624,281        $ 448,702

Operating Expenses:
     Cost of services                                                                 226,121          121,166
     Depreciation and amortization                                                    105,706           95,981
     Other operating expenses                                                         199,087          188,849
     Acquisition assimilation expense                                                   5,484            3,974
                                                                                    ---------       ----------
Total operating expenses                                                              536,398          409,970
                                                                                    ---------       ----------

Operating income                                                                       87,883           38,732

Investment and other income, net                                                        2,784            5,598
Minority interest                                                                           -            6,285
Interest expense                                                                       61,452           37,590
                                                                                    ---------       ----------
     Income from continuing operations before income taxes and dividends
       on convertible preferred securities                                             29,215           13,025

Income tax expense                                                                      9,047            4,827
                                                                                    ---------       ----------
     Income from continuing operations before dividends
       on convertible preferred securities                                             20,168            8,198

Dividends on convertible preferred securities, net of income tax benefit                1,553            1,553
                                                                                    ---------       ----------
     Income from continuing operations                                                 18,615            6,645

Income from discontinued operations, net of tax                                         1,108              681
                                                                                    ---------       ----------

     Net income                                                                      $ 19,723        $   7,326
                                                                                    =========       ==========

Other comprehensive loss, net of tax                                                  (19,623)         (28,045)
                                                                                    ---------       ----------

     Total comprehensive income (loss)                                               $    100        $ (20,719)
                                                                                    =========       ==========

Income from continuing operations per common share:
     Basic                                                                           $   0.07        $    0.03
     Diluted                                                                         $   0.07        $    0.02

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

Net income per common share:
     Basic                                                                           $   0.07        $    0.03
     Diluted                                                                         $   0.07        $    0.03




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

                                       3



                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
 FOR THE YEAR ENDED DECEMBER 31, 2000 AND THE THREE MONTHS ENDED MARCH 31, 2001
                    (In thousands, except per-share amounts)
                                   (Unaudited)



                                                                                      Accumulated
                                       Common        Additional                         Other                          Total
                                        Stock          Paid-In         Retained      Comprehensive    Treasury      Shareholders'
                                     ($0.25 par)       Capital         Earnings      Income (Loss)     Stock           Equity
                                    --------------  --------------  ---------------  ---------------------------- -----------------

                                                                                                    
Balances January 1, 2000                 $ 65,519     $ 1,577,903        $ 261,590      $  14,923      $       -       $ 1,919,935
     Acquisitions                              28           1,770                -              -          1,861             3,659
     Treasury stock acquisitions                -               -                -              -        (49,209)          (49,209)
     Stock plans                              895          42,156                -              -         (4,523)           38,528
     Equity forward contracts                   -        (150,013)               -              -              -          (150,013)
     Net loss                                   -               -          (28,394)             -              -           (28,394)
     Other comprehensive loss,
        net of tax                              -               -                -        (14,505)             -           (14,505)
                                    --------------  --------------  ---------------  -------------  ------------- -----------------
Balances December 31, 2000                 66,442       1,471,816          233,196            418        (51,871)        1,720,001
     Stock plans                              180          10,159                -              -           (132)           10,207
     Net income                                 -               -           19,723              -              -            19,723
     Other comprehensive loss,
        net of tax                              -               -                -        (19,623)             -           (19,623)
                                    --------------  --------------  ---------------  -------------  ------------- -----------------
Balances March 31, 2001                  $ 66,622     $ 1,481,975        $ 252,919      $ (19,205)     $ (52,003)      $ 1,730,308
                                    ==============  ==============  ===============  =============  ============= =================




                                       4



                    PART I. FINANCIAL INFORMATION (Continued)

                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE THREE MONTHS ENDED MARCH 31, 2001 AND 2000
                                 (In thousands)





                                                                      2001              2000
                                                                ------------       -----------
                                                                               
Net cash provided by continuing operating activities              $  152,766         $ 113,272
Cash flows from investing activities:
       Capital expenditures                                         (113,969)         (150,221)
       Securities purchased                                             (522)          (23,886)
       Securities sold                                                34,477            16,603
       Securities matured                                                  -             6,851
       Other                                                             531            (6,927)
                                                                ------------        ----------
Net cash used by investing activities                                (79,483)         (157,580)

Cash flows from financing activities:
       Long-term debt borrowings                                      39,871            84,938
       Long-term debt principal payments                            (118,853)           (7,748)
       Issuance of common stock                                        9,119             6,395
       Common stock buybacks                                               -           (41,732)
       Other                                                          (1,524)            1,472
                                                                ------------        ----------
Net cash (used by) provided by financing activities                  (71,387)           43,325

Cash (used by) provided by discontinued operations                    (4,671)            7,834
                                                                ------------        ----------

(Decrease) increase in cash                                           (2,775)            6,851
Cash at January 1,                                                    31,223            37,141
                                                                ------------        ----------

Cash at March 31,                                                 $   28,448         $  43,992
                                                                ============        ==========



Non-cash investing and financing activities:
       Increase in capital lease asset                            $        -         $ 23,412
       Equity forward contracts                                   $        -         $ 49,556






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

                                       5

                    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 2000 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:
          Certain  of our local  exchange  telephone  operations  and all of our
          public utilities services  operations are subject to the provisions of
          Statement of Financial Accounting Standards (SFAS) No. 71, "Accounting
          for the Effects of Certain Types of  Regulation".  For these entities,
          regulators can establish  regulatory  assets and liabilities  that are
          required to be  reflected  on the  balance  sheet in  anticipation  of
          future recovery through the ratemaking process.

          Our  consolidated   balance  sheet  as  of  March  31,  2001  included
          regulatory  assets  of  approximately  $62.2  million  and  regulatory
          liabilities of  approximately  $4.1 million  associated with our local
          exchange telephone operations.  The remainder of the regulatory assets
          and regulatory  liabilities  on the balance sheet are associated  with
          our public utilities services  operations and have not been classified
          as  assets/liabilities  held for sale or discontinued  operations.  In
          addition,  property, plant and equipment for the properties subject to
          SFAS 71 have been  depreciated  using the  straight-line  method  over
          plant lives approved by regulators.  Such depreciable lives may exceed
          the  lives  that  would  have  been  used if we did not  operate  in a
          regulated environment.

          SFAS No. 101 "Regulated  Enterprises Accounting for the Discontinuance
          of Application of SFAS No. 71" specifies the accounting  required when
          the regulated  operations of an enterprise  are no longer  expected to
          meet  the  provisions  of  SFAS 71 in the  future  due to  changes  in
          regulations,  competition  and the  operations of regulated  entities.
          SFAS 101 would  require the  write-off of a portion of our  regulatory
          assets and liabilities,  as a net non-cash charge or credit to income,
          if it were determined in the future that the conditions  requiring the
          use of SFAS 71 no longer  apply.  SFAS 101 further  provides  that the
          carrying amount of property,  plant and equipment would be adjusted to
          reflect the use of shorter  depreciation lives only to the extent that
          the net book value of these assets are impaired.

          The  ongoing  applicability  of  SFAS  71 to our  regulated  telephone
          operations is  continually  monitored due to the changing  regulatory,
          competitive and legislative environment and the changes that may occur
          in our future  operations  as we  acquire  and  consolidate  our local
          exchange telephone  operations.  It is possible that future changes in
          our business environment or changes in the demand for our products and
          services  could  result in our  telephone  operations  no longer being
          subject to the  provisions of SFAS 71. If  discontinuation  of SFAS 71
          becomes appropriate,  the accounting may result in a material non-cash
          effect on our results of operations  and  financial  position that can
          not be estimated at this time.

     (c)  Revenue Recognition:
          ILEC
          ----
          Network  access  services - Monthly  recurring  network access service
          charges  are billed in  advance  with any  portion  that is billed but
          unearned  recorded as deferred revenue on the balance sheet as part of
          accrued  expenses which are then recognized as revenue over the period
          that services are provided.  Non-recurring network access services are
          billed in arrears and recognized as revenue in the period services are
          provided.  Earned  but  unbilled  network  access  service  revenue is
          accrued for and  included in  accounts  receivable  and revenue in the
          period  services  are  provided.   Network  access  revenue  primarily
          consists of switched access revenue billed to other carriers. Switched
          access  revenue is billed in arrears and  recognized as revenue in the
          period  services are provided  based on  originating  and  terminating
          minutes of use.  Network access  revenue also contains  special access
          revenue. Special access revenue is billed in arrears and recognized in
          revenue in the period services are provided.

                                       6


          Local  services - Monthly  recurring  local line charges are billed to
          end users in  advance  and  recognized  as  revenue  in the  period of
          billing  with any  portion  that is billed but  unearned  recorded  as
          deferred  revenue on the  balance  sheet as part of accrued  expenses.
          Non-recurring  local  services are billed in arrears and recognized as
          revenue in the period services are provided. Earned but unbilled local
          service revenue is accrued for and included in accounts receivable and
          revenue in the period services are provided.

          Long distance  services - Long distance services are billed in arrears
          and recognized as revenue in the period services are provided.  Earned
          but  unbilled  long  distance  revenue is accrued for and  included in
          accounts receivable and revenue in the period services are provided.

          Directory services and Other - Revenue is recognized when services are
          provided or when  products are  delivered to  customers.  Installation
          fees and their  related  direct and  incremental  costs are  initially
          deferred and  recognized  as revenue and expense over the average term
          of a customer relationship. We recognize as current period expense the
          portion of installation costs that exceed installation fee revenue.

          ELI
          ---
          Revenue  is  recognized  when the  services  are  provided.  Long-term
          prepaid  network   services   revenue   agreements  are  deferred  and
          recognized  on a  straight-line  basis  over the terms of the  related
          agreements.  Installation  fees and related costs (up to the amount of
          installation  revenue) are deferred  and  recognized  over the average
          contract life.  Installation  related costs in excess of  installation
          fees are expensed when incurred.

          Public  Utilities  Services
          ---------------------------
          Revenue is recognized when services are provided for public  utilities
          services.  Certain  revenue  is based  upon  consumption  while  other
          revenue is based upon a flat fee. Earned but unbilled public utilities
          services  revenue is accrued for and  included in accounts  receivable
          and revenue.

     (d)  Minority Interest and Minority Interest in Subsidiary:
          Minority  interest on the income  statement  represents the minority's
          share of Electric  Lightwave Inc.'s (ELI) net loss (minority  interest
          in  subsidiary,  as presented on the balance  sheet in prior  periods,
          represents the minority's share of ELI's equity capital).  Since ELI's
          initial public offering,  we recorded  minority interest on our income
          statement  and reduced  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.  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.

     (e)  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 6).

(2)  Property, Plant and Equipment, Net:
     -----------------------------------
     Property,  plant and equipment, net at March 31, 2001 and December 31, 2000
     is as follows:




($ in thousands)                              March 31, 2001        December 31, 2000
                                           -------------------    --------------------

                                                                    
Property, plant and equipment                      $ 5,357,038            $ 5,307,427
Less accumulated depreciation                       (1,848,781)            (1,786,715)
                                           --------------------   --------------------
    Property, plant and equipment, net             $ 3,508,257            $ 3,520,712
                                           ====================   ====================


          Depreciation  expense,  calculated using the straight-line  method, is
          based upon the estimated service lives of various  classifications  of
          property,  plant and equipment.  Depreciation  expense was $92,383,000
          and  $95,134,000  for the three  months ended March 31, 2001 and 2000,
          respectively.  We  ceased to record  depreciation  expense  on the gas
          assets effective  October 1, 2000 and on the electric assets effective
          January 1, 2001 (see Note 4).

                                       7


(3)  Acquisitions:
     -------------
          From May 27, 1999  through  July 12,  2000,  we entered  into  several
          agreements to acquire  approximately  2,034,700 telephone access lines
          (as of December 31,  2000) for  approximately  $6,471,000,000  in cash
          which was subsequently  reduced to $6,321,000,000.  These transactions
          have  been and will be  accounted  for using  the  purchase  method of
          accounting.  The results of operations of the acquired properties have
          been and will be included in our financial  statements  from the dates
          of acquisition of each  property.  These  agreements and the status of
          each transaction are described as follows:

          Verizon Acquisition
          -------------------
          On  May  27,  September  21,  and  December  16,  1999,  we  announced
          definitive  agreements to purchase from Verizon  Communications  Inc.,
          formerly GTE Corp.  (Verizon),  approximately 381,200 telephone access
          lines   (as  of   December   31,   2000)   in   Arizona,   California,
          Illinois/Wisconsin,   Minnesota   and   Nebraska   for   approximately
          $1,171,000,000  in cash.  On June 30, 2000,  we closed on the Nebraska
          purchase  of  approximately  62,200  access  lines  for  approximately
          $205,400,000  in cash.  On August 31, 2000, we closed on the Minnesota
          purchase  of  approximately  142,400  access  lines for  approximately
          $438,900,000  in  cash.  On  November  30,  2000,  we  closed  on  the
          Illinois/Wisconsin  purchase of approximately 112,900 access lines for
          approximately  $303,900,000  in cash.  We expect that the remainder of
          the  Verizon  transactions  which are  subject  to  various  state and
          federal regulatory  approvals will close on a state-by-state  basis in
          2001.   Our  expected  cash   requirement   to  complete  the  Verizon
          acquisitions is $222,800,000 in 2001.

          Qwest Acquisition
          -----------------
          On June 16, 1999,  we announced a series of  definitive  agreements to
          purchase  from  Qwest   Communications,   formerly  US  West  (Qwest),
          approximately 556,800 telephone access lines (as of December 31, 2000)
          in Arizona,  Colorado,  Idaho/Washington,  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  approximately  $38,000,000  in cash.  We  expect  that the
          remainder  of the Qwest  acquisitions,  which are  subject  to various
          state and federal regulatory approvals, will occur on a state-by-state
          basis by the end of the first  quarter  of 2002 upon  satisfaction  of
          certain closing conditions. Our expected cash requirements to complete
          the Qwest  acquisitions  are $989,300,000 and $622,700,000 in 2001 and
          2002, respectively.

          Global Crossing Acquisition
          ---------------------------
          On July 12, 2000, we announced a definitive agreement to purchase from
          Global  Crossing Ltd.  (Global)  100% of the stock of Frontier  Corp.,
          which  owns  approximately  1,096,700  telephone  access  lines (as of
          December 31, 2000) in  Alabama/Florida,  Georgia,  Illinois,  Indiana,
          Iowa, Michigan,  Minnesota,  Mississippi,  New York,  Pennsylvania and
          Wisconsin,  for  approximately  $3,650,000,000 in cash which price was
          later reduced to  $3,500,000,000.  We have  received  approval for the
          proposed purchase from the Federal  Communications  Commission and all
          other  state  Public  Service   Commissions   with  the  exception  of
          Minnesota.  Subject to the timely receipt of the Minnesota  regulatory
          approval,  we expect that this  transaction will be completed and paid
          for in full by the end of June 2001.

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

     Currently,  we  have  agreements  to  sell  all our  water  and  wastewater
     operations,  one of our  electric  operations  and one of our  natural  gas
     operations.  The proceeds from these agreements will include  approximately
     $1,380,000,000  in cash plus the assumption of certain  liabilities.  These
     agreements and the status of each transaction are described as follows:

                                       8


          Water and Wastewater
          --------------------
          On October 18, 1999,  we announced the agreement to sell our water and
          wastewater  operations to American Water Works,  Inc. for $745,000,000
          in cash and  $90,000,000  of  assumed  debt.  These  transactions  are
          currently  expected  to close  in the  second  half of 2001  following
          regulatory  approval.  The contract may be  terminated if the required
          approvals are not received by September 30, 2001.

          Electric
          --------
          On February  15,  2000,  we  announced  that we had agreed to sell our
          electric  utility   operations.   The  Arizona  and  Vermont  electric
          divisions were under contract to be sold to Cap Rock Energy Corp. (Cap
          Rock). The agreement with Cap Rock was terminated on March 7, 2001. It
          is our intention to pursue the  disposition of the Vermont and Arizona
          electric divisions with alternative buyers. In August 2000, the Hawaii
          Public Utilities Commission denied the initial application  requesting
          approval of the purchase of our Kauai  electric  division by the Kauai
          Island   Electric  Co-op  for   $270,000,000  in  cash  including  the
          assumption  of certain  liabilities.  We are  considering a variety of
          options,  including  filing  a  request  for  reconsideration  of  the
          decision,  which may include filing a new  application.  Our agreement
          for the sale of this division may be terminated if regulatory approval
          is not received before February 2002.

          Gas
          ---
          On April 13, 2000,  we announced  the  agreement to sell our Louisiana
          Gas operations to Atmos Energy  Corporation  for  $365,000,000 in cash
          plus the assumption of certain  liabilities.  Regulatory  approval was
          received in April 2001. This  transaction is expected to close on June
          30, 2001.

     Discontinued  operations  in the  consolidated  statements  of  income  and
     comprehensive  income  (loss)  reflect  the  results of  operations  of the
     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 long-term debt  presented in  liabilities of  discontinued
     operations  represents  the  only  liability  to be  assumed  by the  buyer
     pursuant to the water and wastewater asset sale agreements.

     We  initially  accounted  for the  planned  divestiture  of all the  public
     utilities services properties as discontinued operations.  Currently, we do
     not  have  agreements  to  sell  our  entire  gas  and  electric  segments.
     Consequently,  we reclassified all of our gas and electric assets and their
     related  liabilities to "assets held for sale" and "liabilities  related to
     assets held for sale,"  respectively.  We also  reclassified the results of
     these  operations  from  discontinued  operations to their original  income
     statement captions as part of continuing operations.  Additionally, because
     both our gas and electric  operations  are expected to be sold at a profit,
     we  ceased to  record  depreciation  expense  on the gas  assets  effective
     October 1, 2000 and on the electric assets effective  January 1, 2001. Such
     depreciation  expense  would have been $13.9  million for the three  months
     ended  March 31,  2001.  We  continue  to  actively  pursue  buyers for our
     remaining gas and electric businesses.


                                       9



     Summarized  financial  information  for  the  water/wastewater   operations
     (discontinued operations) is set forth below:




     ($ in thousands)                              March 31, 2001       December 31, 2000
                                                -----------------       -----------------
                                                                      
     Current assets                                 $    16,931             $   18,578
     Net property, plant and equipment                  646,274                639,994
     Other assets                                        10,789                 14,943
                                                -----------------       -----------------
     Total assets                                   $   673,994             $  673,515
                                                =================       =================

     Current liabilities                            $    15,450             $   21,062
     Long-term debt                                      90,448                 90,546
     Other liabilities                                   79,299                 78,888
                                                -----------------       -----------------
     Total liabilities                              $   185,197             $  190,496
                                                =================       =================



     ($ in thousands)                               For the three months ended March 31,
                                                -----------------------------------------
                                                         2001                   2000
                                                -------------------       ---------------
     Revenue                                          $  24,094               $ 24,065
     Operating income                                 $   3,762               $  3,021
     Income tax expense (benefit)                     $      70               $   (138)
     Net income                                       $   1,108               $    681




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




($ in thousands)                                 March 31, 2001      December 31, 2000
                                               -----------------     ------------------

                                                                   
Current assets                                   $   122,862           $   127,495
Net property, plant and equipment                    970,774               953,328
Other assets                                         129,137               131,484
                                                 --------------        --------------
Total assets held for sale                       $ 1,222,773           $ 1,212,307
                                                 ==============        ==============

Current liabilities                              $   138,945           $   169,066
Long-term debt                                        43,957                43,980
Other liabilities                                     77,908                77,529
                                                 --------------        --------------
 Total liabilities related to assets held
   for sale                                      $   260,810           $   290,575
                                                 ==============        ==============




(5)  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 March 31, 2001,  approximately $4,613,000 has been paid, 42 employees
     were  terminated  and 6 employees who were  expected to be terminated  took
     other  positions  within  the  company.  The  remaining  employee  will  be
     terminated  during 2001.  At December  31,  2000,  we adjusted our original
     accrual  down by  $1,008,000  and the  remaining  accrual  of  $139,000  is
     included in other current  liabilities  at March 31, 2001.  These costs are
     expected to be paid in the second quarter of 2001.


                                       10



 (6) Net Income Per Common Share:
     ----------------------------
     The  reconciliation  of the net income per common share calculation for the
     three months ended March 31, 2001 and 2000, respectively, is as follows:



(In thousands, except per-share amounts)                          For the three months ended March 31,
                                               ---------------------------------------------------------------------------
                                                               2001                                   2000
                                               -----------------------------------    ------------------------------------
                                                Income       Shares     Per Share      Income       Shares      Per Share
                                               ---------    ---------   ----------    ---------    ---------    ----------
Net income per common share:
                                                                                                 
  Basic                                         $ 19,723       263,036      $ 0.07      $ 7,326       261,427      $ 0.03
  Effect of dilutive options                           -         7,247           -            -         4,548           -
  Diluted                                       $ 19,723       270,283      $ 0.07      $ 7,326       265,975      $ 0.03



     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 March 31, 2001, 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  2,887,000  potentially  dilutive  stock  options at a
     range  of  $13.97  to  $21.47  per  share  that  are  not  included  in the
     calculation as they are antidilutive.

(7)  Segment Information:
     -------------------
     We operate in four segments,  Incumbent Local Exchange Carrier (ILEC), ELI,
     gas and electric.  The ILEC 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 in the western United States. We own
     85% of ELI and guarantee all of ELI's  long-term  debt,  one of its capital
     leases and one of its  operating  leases.  Our gas and  electric  segments,
     which are intended to be sold and are  classified as "assets held for sale"
     and "liabilities related to assets held for sale," were previously reported
     as discontinued operations (see Note 4).

     Adjusted  EBITDA  is  operating   income  (loss)  plus   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.




($ in thousands)                                       For the three months ended March 31, 2001
                                      ---------------------------------------------------------------------------------------
                                                                                                                      Total
                                         ILEC            ELI             Gas         Electric     Eliminations       Segments
                                      ---------       ---------     -----------    -----------    -------------    ----------
                                                                                               
Revenue                               $ 287,344        $ 62,562      $ 220,515      $ 54,697         $ (837) (1)    $ 624,281
Depreciation and Amortization            86,377          18,894            150             -            285  (2)      105,706
Operating Income (Loss)                  62,671         (15,601)        28,614        11,699            500 (2,3)      87,883
Adjusted EBITDA                         149,048           3,293         28,764        11,699            785  (3)      193,589


                                       11





($ in thousands)                                             For the three months ended March 31, 2000
                                      ---------------------------------------------------------------------------------------
                                                                                                                     Total
                                          ILEC            ELI            Gas        Electric        Eliminations    Segments
                                      -----------     ----------    -----------    ----------      -------------   ----------
                                                                                               
Revenue                               $ 226,312        $ 56,778      $ 113,055      $ 53,192         $ (635) (1)    $ 448,702
Depreciation and Amortization            70,006          12,755          6,446         6,830            (56) (2)       95,981
Operating Income (Loss)                  31,972         (19,420)        18,074         7,866            240  (3)       38,732
Adjusted EBITDA                         101,978          (6,665)        24,520        14,696            184  (3)      134,713



     1 Represents revenue received by ELI from our ILEC 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.
     3 Represents the administrative services fee charged to ELI pursuant to our
       management services agreement with ELI.


(8)   Supplemental Segment Information:
      --------------------------------
     Supplemental  segment  income  statement  information  for the three months
     ended March 31, 2001 is as follows:




($ in thousands)                                                                             Discontinued              Consolidated
                                                     ILEC        ELI        Gas     Electric   Operations  Eliminations    Total
                                                 ----------   --------   --------   --------   ------------ ------------ -----------
                                                                                                    
Revenue                                            $287,344    $ 62,562   $220,515    $54,697      $    -    $ (837)     $ 624,281

Operating expenses:
   Cost of services                                  17,297      16,731    163,163     29,686           -      (756)       226,121
   Depreciation and amortization                     86,377      18,894        150          -           -       285        105,706
   Other operating expenses                         115,515      42,538     28,588     13,312           -      (866)       199,087
   Acquisition assimilation expense                   5,484           -          -          -           -         -          5,484
                                                  ----------   --------   --------   --------    ----------  -------     ----------
      Total operating expenses                      224,673      78,163    191,901     42,998           -    (1,337)       536,398
                                                  ----------   --------   --------   --------    ----------  -------     ----------

      Operating income (loss)                        62,671     (15,601)    28,614     11,699           -       500         87,883

Investment and other income, net                      2,372         120        850       (558)          -         -          2,784
Interest expense                                     39,305      22,050      4,803      4,250           -    (8,956)        61,452
                                                  ----------   --------   --------   --------     ---------  -------     ----------

   Income (loss) from continuing operations
     before income taxes and dividends on
     convertible preferred securities                25,738     (37,531)    24,661      6,891           -     9,456         29,215

Income tax expense (benefit)                           (575)        163      7,393      2,066           -         -          9,047
                                                  ----------   --------   --------   --------     ----------  -------     ----------

   Income (loss) from continuing operations before
     dividends on convertible preferred securities   26,313     (37,694)    17,268      4,825           -     9,456         20,168

Dividends on convertible preferred securities,
   net of income tax benefit                          1,553           -          -          -           -         -          1,553
                                                  ----------   --------   --------   --------     ---------  -------     ----------

   Income (loss) from continuing operations          24,760     (37,694)    17,268      4,825           -     9,456         18,615

Income from discontinued operations, net of tax           -           -          -          -        1,108        -          1,108
                                                  ----------   ---------  --------   --------     ---------  -------     ----------

   Net income (loss)                               $ 24,760    $(37,694)  $ 17,268    $ 4,825      $ 1,108   $9,456      $  19,723
                                                  ==========   =========  ========   ========     =========  =======     ==========


                                       12


(9)  Equity Forward Contracts:
     -------------------------
     During 2000, we entered into equity forward  contracts for the  acquisition
     of 9,140,000  shares as part of our share purchase  programs.  These equity
     forward contracts do not meet the requirements for presentation  within the
     stockholders'  equity section at December 31, 2000 and March 31, 2001. As a
     result, they have been reflected as a reduction of stockholders' equity and
     a component  of  temporary  equity for the gross  settlement  amount of the
     contracts.  Current  accounting rules permit a transition period until June
     30,  2001 to amend  the  contracts  to  comply  with the  requirements  for
     permanent  equity  presentation.  If an agreement with the counter party to
     the  contracts can be reached by June 30, 2001,  the current  impact of the
     classification   to  temporary  equity  will  be  reversed  and  the  gross
     settlement  amount  will again be  presented  in  permanent  equity with no
     adjustment until final  settlement.  If an agreement with the counter party
     cannot be reached by June 30,  2001,  not only will the  current  impact be
     reversed as noted  above,  but we would  record the change in fair value of
     the equity  forward  contracts from inception to that date as an asset or a
     liability  with the offset  recorded  as a  cumulative  effect of change in
     accounting  principle  with  future  changes to the fair value  recorded in
     earnings.

     If we were required to apply the guidance required at June 30, 2001, in the
     accompanying  financial statements based on the fair value of the contracts
     as of March 31,  2001,  we would have  reflected  a charge as a  cumulative
     effect of a change in accounting  principle and an offsetting  liability of
     approximately $34.4 million.

(10) Derivative Instruments and Hedging Activities:
     ----------------------------------------------
     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.  The
     adoption of SFAS 133 could increase the volatility of reported earnings and
     other  comprehensive  income  in the  future.  In  general,  the  amount of
     volatility  will vary with the level of  derivative  activities  during any
     period.  We adopted  SFAS 133 on January 1, 2001.  As of March 31,  2001 we
     have not identified any derivative instruments subject to the provisions of
     SFAS 133. Therefore,  SFAS 133 did not have any impact on our first quarter
     2001 financial statements.

                                       13


                    PART I. FINANCIAL INFORMATION (Continued)

                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    Our ability to obtain new financing on favorable terms;

o    Our ability to timely  consummate our pending  acquisitions and effectively
     manage our growth,  including the integration of newly acquired  operations
     into  our  operations,   and  otherwise  monitor  our  operations,   costs,
     regulatory compliance and service quality;

o    Our ability to divest our public utilities services businesses;

o    Our ability to successfully introduce new product offerings on a timely and
     cost  effective  basis,  including  our  ability to offer  bundled  service
     packages on terms  attractive  to our  customers,  and our ability to offer
     second lines and enhanced services to markets currently under-penetrated;

o    Our ability to expand through attractively priced acquisitions;

o    Our ability to identify  future markets and  successfully  expand  existing
     ones;

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

o    ELI's ability to complete a public or private  financing that would provide
     the funds necessary to finance its cash requirements;

o    The effects of rapid technological changes, including the lack of assurance
     that our ongoing network  improvements will be sufficient to meet or exceed
     the capabilities and quality of competing networks;

o    The effects of changes in regulation in the telecommunications  industry as
     a result of the  Telecommunications  Act of 1996 and other similar  federal
     and state legislation and regulation;

o    The future  applicability of Statement of Financial Accounting Standard No.
     71,  "Accounting  for Certain Types of  Regulation"  to certain of our ILEC
     subsidiaries;

o    The  effects  of  more  general  factors,  including  changes  in  economic
     conditions; changes in the capital markets; changes in industry conditions;
     changes in our  credit  ratings;  and  changes in  accounting  policies  or
     practices  adopted   voluntarily  or  as  required  by  generally  accepted
     accounting principles.

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
2000 Annual Report on Form 10-K. We have no obligation to update or revise these
forward-looking statements.

(a)  Liquidity and Capital Resources
     -------------------------------
For the three months ended March 31,  2001,  we used cash flow from  operations,
marketable securities and cash on hand to fund capital expenditures and pay down
outstanding indebtedness.

                                       14


We have available lines of credit with financial  institutions in the amounts of
$5.7 billion with associated  facility fees of 0.125% per annum and $450 million
with no associated facility fees. Our ability to draw on our $5.7 billion credit
facility  will end on  October  26,  2001 and the debt  outstanding  under  this
facility  will  mature on October  25,  2002.  These  credit  facilities  are in
addition to credit  commitments  under  which we may borrow up to $200  million,
with  associated  facility fees of 0.15% per annum,  that expire on December 16,
2003. As of March 31, 2001, $650 million was outstanding  under the $5.7 billion
credit  facility,  as well as $146  million in  commercial  paper backed by this
credit  facility.  We intend to raise capital  through public or private debt or
equity financings,  or other financing arrangements to replace a portion of this
indebtedness.

Electric  Lightwave Inc. (ELI) has $400 million of committed  revolving lines of
credit with  commercial  banks,  which expire November 21, 2002. It has borrowed
$400 million under these lines at March 31, 2001. The ELI credit facility has an
associated  facility  fee of 0.08% per annum.  We have  guaranteed  all of ELI's
obligations under these revolving lines of credit.

We have  committed  to continue  to finance  ELI's cash  requirements  until the
completion of a public or private financing or June 30, 2002, that would provide
the funds necessary to support their cash requirements.  We extended a revolving
credit facility to ELI for $450 million with an interest rate of 15% and a final
maturity  of October 30,  2005.  Funds of $260  million  for  general  corporate
purposes are available to be drawn until June 30, 2002.  The  remaining  balance
may be drawn by ELI to pay interest expense due under the facility.  As of March
31, 2001, we have advanced $58 million to ELI.

In January 2001, one of our subsidiaries,  Citizens Utilities Rural Company, was
advanced $1.0 million,  under its Rural  Utilities  Services Loan Contract.  The
initial interest rate on the advance was 5.4125% with an ultimate  maturity date
of November 1, 2016.

In March 2001, we filed a $3.8 billion  shelf  registration  statement  with the
Securities  and  Exchange  Commission  on Form S-3 that permits us to offer from
time to time common stock, preferred stock,  depositary shares, debt securities,
and warrants to purchase  these types of  securities.  The net proceeds from the
sale of these securities will be used to refinance our bank borrowings and other
extensions   of  credit,   to  expand  our   networks,   services   and  related
infrastructure and fund working capital and pending and future acquisitions, and
make further investments in the related  telecommunications  business as well as
general corporate purposes.

At March 31, 2001, we classified  $150 million of debentures as "long-term  debt
due within one year" on our balance  sheet.  Of this  amount,  $50 million  will
mature on September 1, 2001 and $100 million is  redeemable at par at the option
of the holders on October 1, 2001.

In April  2001,  we  converted  and  remarketed  $14.4  million  of 1991  Series
industrial  development  revenue  bonds as money  market  bonds  with an initial
interest rate of 5.25% and a maturity date of April 1, 2026.

In May 2001, we converted and  remarketed  $23.325  million of the Illinois 1997
series of environmental  facilities  revenue bonds due May 1, 2032 at an initial
interest rate of 5.85%. We also converted and remarketed  $18.250 million of the
Northampton  (Pennsylvania) 1998 series of industrial  development revenue bonds
due September 1, 2018 at an initial interest rate of 5.75%.

We have  budgeted  approximately  $750  million for our 2001  capital  projects,
including  approximately $513 million for the ILEC segment, $141 million for the
ELI segment and $96 million for the public  utilities  services  segments  which
includes  $39.3 million for the water and  wastewater  segment.  As of March 31,
2001,  our actual capital  expenditures  are $76.6 million for the ILEC segment,
$20.3  million for the ELI segment  and $27.1  million for the public  utilities
services  segments  which  includes  $10  million  for the water and  wastewater
segment.   We  anticipate   that  the  funds  necessary  for  our  2001  capital
expenditures  will be  provided  from  operations  and  from  advances  of Rural
Utilities  Service  loan  contracts.  If  required,  we  may  use  funding  from
additional sources,  including commercial paper notes payable,  debt, equity and
other  financing  at  appropriate   times  and  borrowings   under  bank  credit
facilities.

Capital  expenditures for discontinued  operations and assets held for sale will
also be funded  through  requisitions  of  Industrial  Development  Revenue Bond
construction fund trust accounts and from parties desiring utility service. Upon
disposition,  we will  receive  reimbursement  of  certain  1999,  2000 and 2001
capital expenditures pursuant to the terms of each respective sales agreement.

                                       15

Acquisitions
- ------------
From May 27, 1999 through July 12, 2000,  we entered into several  agreements to
acquire  approximately  2.0 million  telephone  access lines (as of December 31,
2000) for approximately  $6,471.0 million in cash which was subsequently reduced
to $6,321.0  million.  These  transactions  have been and will be accounted  for
using the  purchase  method of  accounting.  The  results of  operations  of the
acquired  properties have been and will be included in our financial  statements
from the dates of acquisition of each property.  These agreements and the status
of each transaction are described as follows:

     Verizon Acquisition
     -------------------
     On May 27,  September  21, and December 16, 1999,  we announced  definitive
     agreements  to purchase  from  Verizon  Communications,  formerly GTE Corp.
     (Verizon), approximately 381,200 telephone access lines (as of December 31,
     2000) in Arizona,  California,  Illinois/Wisconsin,  Minnesota and Nebraska
     for approximately  $1,171.0 million in cash. On June 30, 2000, we closed on
     the   Nebraska   purchase  of   approximately   62,200   access  lines  for
     approximately  $205.4 million in cash. On August 31, 2000, we closed on the
     Minnesota purchase of approximately  142,400 access lines for approximately
     $438.9   million  in  cash.   On  November  30,  2000,  we  closed  on  the
     Illinois/Wisconsin  purchase  of  approximately  112,900  access  lines for
     approximately  $303.9  million in cash. We expect that the remainder of the
     Verizon  transactions,  which are  subject  to  various  state and  federal
     regulatory  approvals  will close on a  state-by-state  basis in 2001.  Our
     expected cash  requirement to complete the Verizon  acquisitions  is $222.8
     million in 2001.

     Qwest Acquisition
     -----------------
     On June 16,  1999,  we  announced  a series  of  definitive  agreements  to
     purchase from Qwest Communications, formerly US West (Qwest), approximately
     556,800  telephone  access  lines (as of  December  31,  2000) in  Arizona,
     Colorado,  Idaho/Washington,  Iowa,  Minnesota,  Montana,  Nebraska,  North
     Dakota  and  Wyoming  for  approximately  $1,650.0  million 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
     approximately  $38.0  million in cash.  We expect that the remainder of the
     Qwest  acquisitions,  which  are  subject  to  various  state  and  federal
     regulatory  approvals,  will occur on a state-by-state  basis by the end of
     the first quarter of 2002 upon satisfaction of certain closing  conditions.
     Our  expected  cash  requirements  to complete the Qwest  acquisitions  are
     $989.3 million and $622.7 million in 2001 and 2002, respectively.

     Global Crossing Acquisition
     ---------------------------
     On July 12,  2000,  we announced a  definitive  agreement to purchase  from
     Global Crossing Ltd.  (Global) 100% of the stock of Frontier  Corp.,  which
     owns  approximately  1,096,700  telephone  access lines (as of December 31,
     2000) in  Alabama/Florida,  Georgia,  Illinois,  Indiana,  Iowa,  Michigan,
     Minnesota,   Mississippi,   New  York,  Pennsylvania  and  Wisconsin,   for
     approximately  $3,650.0  million in cash which  price was later  reduced to
     $3,500.0 million.  We have received approval for the proposed purchase from
     the Federal  Communications  Commission  and all other state Public Service
     Commissions with the exception of Minnesota.  Subject to the timely receipt
     of the Minnesota regulatory approval,  we expect that this transaction will
     be completed and paid for in full by the end of June 2001.

We have and/or expect to temporarily  fund these telephone access line purchases
with cash and investment  balances,  proceeds from commercial  paper  issuances,
backed by the credit  commitments,  and  borrowings  under  lines of credit,  as
described  above.  Permanent  funding is expected to include cash and investment
balances,  the proceeds from the  divestiture of our public  utilities  services
businesses, direct drawdowns from certain of the credit facilities and issuances
of debt and equity securities, or other financing arrangements.

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

Currently,  we have agreements to sell all our water and wastewater  operations,
one of our  electric  operations  and one of our  natural  gas  operations.  The
proceeds from these  agreements will include  approximately  $1,380.0 million in
cash plus the assumption of certain liabilities. These agreements and the status
of each transaction are described as follows:

     Water and Wastewater
     --------------------
     On October 18,  1999,  we  announced  the  agreement  to sell our water and
     wastewater  operations to American Water Works,  Inc. for $745.0 million in
     cash and $90.0 million of assumed debt.  These  transactions  are currently
     expected to close in the second half of 2001 following regulatory approval.
     The contract may be terminated  if the required  approvals are not received
     by September 30, 2001.
                                       16


     Electric
     --------
     On February 15, 2000, we announced  that we had agreed to sell our electric
     utility  operations.  The Arizona and Vermont electric divisions were under
     contract to be sold to Cap Rock Energy Corp. (Cap Rock). The agreement with
     Cap Rock was terminated on March 7, 2001. It is our intention to pursue the
     disposition of the Vermont and Arizona electric  divisions with alternative
     buyers.  In August 2000, the Hawaii Public Utilities  Commission denied the
     initial  application  requesting  approval  of the  purchase  of our  Kauai
     electric  division by the Kauai Island Electric Co-op for $270.0 million in
     cash including the assumption of certain liabilities.  We are considering a
     variety of options,  including filing a request for  reconsideration of the
     decision, which may include filing a new application. Our agreement for the
     sale of this  division  may be  terminated  if  regulatory  approval is not
     received before February 2002.

     Gas
     ---
     On April 13, 2000,  we announced  the  agreement to sell our  Louisiana Gas
     operations to Atmos Energy  Corporation for $365.0 million in cash plus the
     assumption  of certain  liabilities.  Regulatory  approval  was received in
     April 2001. This transaction is expected to close on June 30, 2001.

Discontinued   operations   in  the   consolidated   statements  of  income  and
comprehensive   income   (loss)   reflect  the  results  of  operations  of  the
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
long-term debt presented in liabilities of  discontinued  operations  represents
the only  liability  to be  assumed  by the  buyer  pursuant  to the  water  and
wastewater asset sale agreements.

We initially  accounted for the planned  divestiture of all the public utilities
services  properties  as  discontinued  operations.  Currently,  we do not  have
agreements  to sell our  entire  gas and  electric  segments.  Consequently,  we
reclassified all of our gas and electric assets and their related liabilities to
"assets  held for sale" and  "liabilities  related  to  assets  held for  sale,"
respectively.  We  also  reclassified  the  results  of  these  operations  from
discontinued  operations to their original income statement  captions as part of
continuing  operations.   Additionally,   because  both  our  gas  and  electric
operations are expected to be sold at a profit, we ceased to record depreciation
expense on the gas assets  effective  October 1, 2000 and on the electric assets
effective  January  1, 2001.  Such  depreciation  expense  would have been $13.9
million  for the three  months  ended  March 31,  2001.  We continue to actively
pursue buyers for our remaining gas and electric businesses.

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

Consolidated  revenue for the three months ended March 31, 2001 increased $175.6
million,  or 39%, as compared with the prior year period. The increase is due to
a $61.0 million increase in telecommunications  revenue, a $5.6 million increase
in ELI  revenue,  a $107.5  million  increase in gas revenue and a $1.5  million
increase in electric revenue.


                                  ILEC REVENUE

($ in thousands)                        For the three months ended March 31,
                                    -----------------------------------------
                                         2001           2000        % Change
                                    ------------   ------------   -----------
Network access services               $ 132,399      $ 106,870         24%
Local network services                  100,691         73,053         38%
Long distance and data services          30,607         25,010         22%
Directory services                       10,690          8,895         20%
Other                                    12,957         12,484          4%
                                    ------------   ------------
                                      $ 287,344      $ 226,312         27%
                                    ============   ============


We acquired the Verizon  Nebraska  access  lines on June 30,  2000,  the Verizon
Minnesota  access lines on August 31, 2000,  the Qwest North Dakota access lines
on October 31, 2000 and the Verizon  Illinois/Wisconsin access lines on November
30, 2000  (collectively  referred to as the  Acquisitions).  These  Acquisitions
contributed $48.1 million of revenue for the three months ended March 31, 2001.

                                       17


Network  access  services  revenue  for the three  months  ended  March 31, 2001
increased  $25.5  million,  or 24%,  as  compared  with the  prior  year  period
primarily  due to the impact of the  Acquisitions  of $20.0  million.  Growth in
minutes of use of 86.9  million  contributed  $3.0 million and growth in special
access and subsidies  contributed  $3.4 million and $3.6 million,  respectively.
These  increases  were  partially  offset by $4.5 million from the effect of the
Federal  Communications  Commission's  (FCC) Coalition for Affordable  Local and
Long Distance Services (CALLS) mandate which reduced access charges paid by long
distance companies.

Local  network  services  revenue  for the three  months  ended  March 31,  2001
increased  $27.6  million,  or 38%,  as  compared  with the  prior  year  period
primarily due to the impact of the  Acquisitions  of $24.7 million,  access line
and second line growth of 26,000 contributed $1.6 million and growth in enhanced
services contributed $1.3 million.

Long  distance  and data  services  revenue for the three months ended March 31,
2001  increased  $5.6  million,  or 22%, as compared  with the prior year period
primarily due to $2.9 million of growth  related to data and dedicated  circuits
and growth in long distance  services of $2.0 million.  The acquired  properties
also contributed $0.7 million in data revenue.

Directory  services  revenue for the three months ended March 31, 2001 increased
$1.8 million,  or 20%, as compared  with the prior year period  primarily due to
the impact of the Acquisitions of $1.5 million and growth of $.3 million.

Other revenue for the three months ended March 31, 2001  increased $0.5 million,
or 4%, as compared with the prior year period primarily due to the impact of the
Acquisitions.


                                   ELI REVENUE

($ in thousands)                      For the three months ended March 31,
                                  ------------------------------------------
                                       2001           2000         % Change
                                  ------------    -----------    -----------
Network services                     $ 25,768       $ 16,004           61%
Local telephone services               21,797         24,274          -10%
Long distance services                  3,084          4,596          -33%
Data services                          11,913         11,904            0%
                                   -----------    -----------
                                       62,562         56,778           10%
Intersegment revenue  *                  (837)          (635)          N/A
                                   -----------    -----------
                                     $ 61,725       $ 56,143           10%
                                   ===========    ===========

*Intersegment revenue reflects revenue received by ELI from our ILEC operations.

Network  services revenue  increased $9.8 million,  or 61%, as compared with the
prior year period.  The  increase is due to continued  growth in our network and
sales of additional circuits to new and existing customers.

Local telephone  services  revenue  decreased $2.5 million,  or 10%, as compared
with the prior year period.  Local  telephone  services  include ISDN PRI,  dial
tone, Carrier Access Billings and reciprocal compensation.

     ISDN PRI revenue increased $0.2 million,  or 3%, as compared with the prior
     year  period.  Dial tone revenue  increased  $0.2 million or 3% as compared
     with the prior year period. Increases in revenue for both ISDN PRI and dial
     tone is the result of an increase in the average access line equivalents of
     14,280, or 8%, as compared with the prior year period.

     Carrier Access Billings revenue decreased $0.9 million, or 41%, as compared
     with the prior year  period.  The  decrease is the result of lower  average
     rates per minute due to  competitive  pressures  in the markets in which we
     operate, offset by an increase in average monthly minutes processed of 12.7
     million, or 49%, as compared with the prior period.

                                       18


     Reciprocal compensation revenue decreased $1.9 million, or 20%, as compared
     with the prior year  period.  The  decrease is due to a decrease in average
     monthly  minutes  processed of 31.1  million,  or 3%, as compared  with the
     prior year period,  and lower average  rates per minute due to  competitive
     pressures in the markets in which we operate.

Long distance services revenue decreased $1.5 million,  or 33%, as compared with
the prior year period.  Long distance services include retail and wholesale long
distance.

     Retail long distance  revenue  decreased $0.3 million,  or 11%, as compared
     with the prior year  period.  The  decrease is due to a decrease in average
     monthly minutes processed of 0.3 million, or 3%, for the three months ended
     March 31, 2001 and lower average rates per minute.

     Wholesale long distance revenue decreased $1.1 million, or 49%, as compared
     with the prior year  period.  The  decrease is due to a decrease in average
     monthly  minutes  processed  of 5.8  million,  or 30%, for the three months
     ended March 31, 2001 and lower average rates per minute.

Data services  revenue  increased  marginally  over the first quarter 2000. Data
services include Internet, RSVP, Frame Relay and other services.

     Revenue from our Internet services product increased $0.6 million,  or 18%,
     as compared with the prior year period.

     Revenue from our RSVP products increased $0.7 million, or 106%, as compared
     with the prior year period.

     Revenue from our Frame Relay product  increased  $0.3  million,  or 14%, as
     compared with the prior year period.

     These  increases  were  offset by a decrease  of $1.6  million,  or 33%, as
     compared  with the prior  year  period as the result of the  expiration  on
     February 28, 2001 of an 18-month  take-or-pay  contract  with a significant
     customer. This take-or-pay contract has not been renewed.

                                   GAS REVENUE

($ in thousands)              For the three months ended March 31,
                           -----------------------------------------
                               2001          2000          % Change
                           ------------   -----------     ----------
Gas revenue                 $ 220,515      $ 113,055          95%


Gas revenue for the three months ended March 31, 2001 increased  $107.5 million,
or 95%, as compared with the prior year period primarily due to higher purchased
gas costs  passed on to  customers.  Under tariff  provisions,  increases in our
costs of gas purchased are largely passed on to customers.

                                ELECTRIC REVENUE

($ in thousands)                  For the three months ended March 31,
                                ---------------------------------------
                                   2001         2000          % Change
                                ----------   -----------    -----------
Electric revenue                 $ 54,697      $ 53,192          3%


Electric  revenue  for the three  months  ended March 31,  2001  increased  $1.5
million,  or 3%, as compared with the prior year period  primarily due to higher
purchase power prices.

                                       19




                                COST OF SERVICES

($ in thousands)                                 For the three months ended March 31,
                                                -------------------------------------
                                                    2001         2000       % Change
                                                ----------   -----------   ----------
                                                                     
Gas purchased                                    $ 163,163     $ 57,271       185%
Electric energy and fuel oil purchased              29,686       24,173        23%
Network access                                      34,028       40,357       -16%
Eliminations  *                                       (756)        (635)       N/A
                                                ----------   -----------
                                                 $ 226,121     $121,166        87%
                                                ==========   ===========


*Eliminations represent expenses incurred by our ILEC operations related to
network services provided by ELI.

Gas  purchased  for the three  months  ended  March 31,  2001  increased  $105.9
million,  or 185%,  as compared  with the prior year period  primarily due to an
increase in the cost of gas. Under tariff provisions,  increases in our costs of
gas purchased are largely passed on to customers.

Electric energy and fuel oil purchased for the three months ended March 31, 2001
increased $5.5 million, or 23%, as compared with the prior year period primarily
due to higher purchase power prices.

Network access expenses for the three months ended March 31, 2001 decreased $6.3
million,  or 16%, as  compared  with the prior year  period  primarily  due to a
reduction  in long  distance  access  expense of $5.4  million  related to lower
minutes of use and rate  changes in the ILEC sector and $4.0  million of reduced
variable costs at ELI,  partially  offset by the impact of the  Acquisitions  of
$3.0 million.

                      DEPRECIATION AND AMORTIZATION EXPENSE

($ in thousands)             For the three months ended March 31,
                          -------------------------------------------
                              2001             2000         % Change
                          -----------     -------------   -----------
Depreciation expense        $ 92,383          $ 95,134           -3%
Amortization expense          13,323               847         1473%
                          -----------     -------------
                            $105,706          $ 95,981           10%
                          ===========     =============

Depreciation  expense for the three months ended March 31, 2001  decreased  $2.8
million, or 3%, as compared with the prior year period primarily due to $13.9 of
decreased  depreciation expense resulting from the classification of our gas and
electric  sectors as "assets held for sale" and $15.1  million in the prior year
period of  accelerated  depreciation  related to the change in useful life of an
operating system in the telecommunications  sector. The decreases were partially
offset by the  impact of the  Acquisitions  of $15.8  million  and $7.5  million
related   to   higher   property,   plant   and   equipment   balances   in  the
telecommunications sector.

Amortization  expense for the three months ended March 31, 2001 increased  $12.5
million,  or 1473%,  as  compared  with the prior year period  primarily  due to
amortization of goodwill related to the Acquisitions of $11.6 million.

                            OTHER OPERATING EXPENSES

($ in thousands)                        For the three months ended March 31,
                                      ---------------------------------------
                                          2001          2000        % Change
                                      -----------   -------------  ----------
Operating expenses                     $ 155,483      $ 145,065          7%
Taxes other than income taxes             25,836         26,778         -4%
Sales and marketing                       17,768         17,006          4%
                                      -----------   -------------
                                       $ 199,087      $ 188,849          5%
                                      ===========   =============

                                       20


Operating  expenses for the three months  ended March 31, 2001  increased  $10.4
million,  or 7%,  as  compared  with the  prior  year  period  primarily  due to
increased  operating  expenses related to the Acquisitions,  partially offset by
increased operating efficiencies.

Sales and marketing expenses increased $0.8 million, or 4%, as compared with the
prior  year  period  primarily  due to the  impact of the  Acquisitions  of $1.0
million.

                        ACQUISITION ASSIMILATION EXPENSE

($ in thousands)                         For the three months ended March 31,
                                        -------------------------------------
                                            2001        2000      % Change
                                        ----------   ----------  ------------
Acquisition assimilation expense          $ 5,484      $ 3,974       38%

Acquisition  assimilation expense of $5.5 million and $4.0 million for the three
months ended March 31, 2001 and 2000, respectively,  is related to the completed
and pending  acquisitions of approximately 2 million  telephone access lines. As
we complete the  acquisitions  currently  under  contracts,  we will continue to
incur additional assimilation costs.


                                OPERATING INCOME

($ in thousands)              For the three months ended March 31,
                             -------------------------------------
                                2001          2000        % Change
                             -------------------------------------
Operating Income              $ 87,883       $ 38,732        127%


Operating  income for the three  months  ended  March 31, 2001  increased  $49.2
million, or 127%, as compared with prior year period primarily due to the impact
of the Acquisitions and decreased ELI operating losses.

               INVESTMENT AND OTHER INCOME, NET/MINORITY INTEREST/
                          INTEREST EXPENSE/INCOME TAXES

($ in thousands)                         For the three months ended March 31,
                                        -------------------------------------
                                           2001         2000        % Change
                                        ----------    ----------   ----------
Investment and other income, net         $  2,784      $  5,598        -50%
Minority interest                        $      -      $  6,285       -100%
Interest expense                         $ 61,452      $ 37,590         63%
Income taxes                             $  9,047      $  4,827         87%


Investment  and other  income,  net for the three  months  ended  March 31, 2001
decreased $2.8 million, or 50%, as compared with the prior year period primarily
due to lower average investment balances.

Minority  interest,  as  presented  on  the  income  statement,  represents  the
minority's  share of ELI's  net loss  which we were able to  recognize  in prior
periods to the extent of minority  interest on our balance sheet. 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. See Note 1(d) of Notes
to Consolidated Financial Statements.

Interest  expense for the three  months  ended March 31,  2001  increased  $23.9
million,  or 63%, as compared with the prior year period  primarily due to $12.2
million of interest  expense on our lines of credit,  a $3.1 million increase in
ELI's interest expense related to increased borrowings,  a $4.2 million increase
due to an increase in our  commercial  paper  outstanding  and $3.1  million for
amortization  of costs  associated  with our committed  bank credit  facilities.
During the three  months  ended March 31, 2001,  we had average  long-term  debt
outstanding  of $3.0 billion  compared to $2.2  billion  during the three months
ended March 31, 2000. Our composite  average borrowing rate for the three months
ended March 31, 2001 as compared  with the prior year period was 74 basis points
higher due to the impact of higher interest rates on our variable debt.

                                       21


Income taxes for the three months ended March 31, 2001  increased  $4.2 million,
or 87%,  as  compared  with the prior year  period  primarily  due to changes in
taxable  income.  The  estimated  annual  effective  tax rate for 2001 is 31% as
compared with 37% for 2000.

                             DISCONTINUED OPERATIONS

($ in thousands)                 For the three months ended March 31,
                              -----------------------------------------
                                  2001          2000        % Change
                              -----------   ------------   ------------
Revenue                        $ 24,094       $ 24,065          0%
Operating income               $  3,762       $  3,021         25%
Net income                     $  1,108       $    681         63%

Operating income from  discontinued  operations for the three months ended March
31, 2001 increased $0.7 million,  or 25%, as compared with the prior year period
primarily  due to $0.4  million of Year 2000 costs in the prior year  period and
decreased allocated expenses.

Net income from  discontinued  operations  for the three  months ended March 31,
2001  increased  $0.4  million,  or 63%,  as  compared  with prior  year  period
primarily due to the respective changes in operating income net of income taxes.

                     NET INCOME/NET INCOME PER COMMON SHARE/
                      OTHER COMPREHENSIVE LOSS, NET OF TAX

($ in thousands)                           For the three months ended March 31,
                                         ---------------------------------------
                                            2001          2000         % Change
                                         ------------   -----------   ----------
Net income                                 $  19,723      $   7,326        169%
Net income per common share                $    0.07      $    0.03        133%
Other comprehensive loss, net of tax       $ (19,623)     $ (28,045)        N/A

Net income and net income per share for the three  months  ended  March 31, 2001
increased  $12.4  million,  or 169%,  and  4(cent),  or 133%,  respectively,  as
compared  with  the  prior  year  period  primarily  due  to the  impact  of the
Acquisitions partially offset by increased interest expense.

Other  comprehensive  loss,  net of tax during the three  months ended March 31,
2001 and the three  months  ended  March 31,  2000 are  primarily  the result of
unrealized losses on our investment portfolio.


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

Disclosure of primary market risks and how they are managed

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

Interest Rate Exposure

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

                                       22

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,  a majority of our borrowings have
fixed  interest  rates and variable rate debt is refinanced  when  advantageous.
Consequently,  we have no material  future  earnings or cash flow exposures from
changes in interest rates on our long-term debt and capital lease obligations. A
hypothetical 10% adverse change in interest rates would increase the amount that
we pay on our variable  obligations and could result in fluctuations in the fair
value of our fixed  rate  obligations.  Based  upon our  overall  interest  rate
exposure  at March 31,  2001,  a near-term  change in  interest  rates would not
materially affect our consolidated financial position,  results of operations or
cash flows.

Sensitivity analysis of interest rate exposure

At March 31,  2001,  the fair  value of our  long-term  debt and  capital  lease
obligations was estimated to be  approximately  $2,680.0  million,  based on our
overall weighted  average rate of 6.4% and our overall  weighted  maturity of 12
years.  There has been no  material  change  in the  weighted  average  maturity
applicable to our  obligations  since  December 31, 2000.  However,  the overall
weighted  average  interest rate has declined by  approximately 55 basis points,
consistent  with the general  decline of interest rates during the first quarter
2001. A  hypothetical  increase of 64 basis points (10% of our overall  weighted
average borrowing rate) would result in an approximate $55.4 million decrease in
the fair value of our fixed rate obligations.

Equity Price Exposure

Our exposure to market risk for changes in equity prices relate primarily to the
equity portion of our investment portfolio and our common stock buyback program.
The equity  portion  of our  investment  portfolio  includes  marketable  equity
securities of media and telecommunications  companies.  The common stock buyback
program  includes equity forward  contracts  indexed to our common stock.  Based
upon our overall equity price  exposure at March 31, 2001, a material  near-term
change  in the  quoted  market  price  of our  common  stock  could  affect  our
consolidated financial position, results of operations or cash flows.

Sensitivity analysis of equity price exposure

At March 31,  2001,  the fair  value of the  equity  portion  of our  investment
portfolio  and of the  equity  forward  contracts  were  estimated  to be $179.0
million and $116.0 million,  respectively. A hypothetical 10% decrease in quoted
market prices would result in an approximate  $18.0 million decrease in the fair
value of the equity portion of our investment portfolio and an approximate $12.0
million decrease in the fair value of the equity forward contracts.

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.  Customers
pay for gas service based upon prices that are defined by a tariff.  A tariff is
an agreement between the public utility  commission and us, which determines the
price  that will be  charged  to the  customer.  Fluctuations  in gas prices are
routinely  handled through a pricing  mechanism called the purchase gas adjustor
(PGA).  The PGA allows for a process  whereby  any price  change from the agreed
upon tariff will be settled as a pass through to the customer.  As a result,  if
gas  prices  increase,  the PGA  will  increase  and pass  more  costs on to the
customer.  If gas prices  decrease,  the PGA will  decrease  and refunds will be
provided to the customer.  This commodity activity relates to our gas businesses
and is not  material  to our  consolidated  financial  position  or  results  of
operations.  In all  instances  we take  physical  delivery  of the  gas  supply
purchased or contracted for. These gas future contracts and gas supply contracts
are  considered  derivative  instruments as defined by SFAS 133.  However,  such
contracts are excluded from the  provisions of SFAS 133 since they are purchases
made in the normal course of business and not for  speculative  purposes.  Based
upon our overall commodity price exposure at March 31, 2001 a material near-term
change  in the  quoted  market  price of gas  would not  materially  affect  our
consolidated financial position or results of operations.

Disclosure of limitations of sensitivity analysis

Certain  shortcomings  are  inherent in the method of analysis  presented in the
computation  of fair value of financial  instruments.  Actual  values may differ
from those presented should market  conditions vary from assumptions used in the
calculation of the fair value.  This analysis  incorporates only those exposures
that  exist as of March  31,  2001.  It does not  consider  those  exposures  or
positions which could arise after that date. As a result,  our ultimate exposure
with respect to our market risks will depend on the exposures  that arise during
the period and the fluctuation of interest rates and quoted market prices.

                                       23



                           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 to 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. On December 15, 2000, the Vermont
Supreme Court denied our appeal and affirmed all penalties imposed by the VPSB.

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 then existing 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.  Under the  terms of the  proposed
settlement, we have agreed, without any admission of guilt or responsibility, to
pay $2.5 million to injured  class  members in full and final  settlement of all
claims.  The entire amount of the proposed  settlement is covered by one or more
of our insurance policies.

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

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

ELI received a letter from The Nasdaq Stock Market,  Inc.,  dated April 2, 2001,
informing  it that ELI's Class A Common  Stock  failed to maintain a minimum bid
price of $5.00 over the prior 30  consecutive  trading  days which does not meet
the minimum listing  criteria of Nasdaq for shares listed on the National Market
System.  If the bid price for ELI's  Class A Common  Stock is not at least $5.00
for 10  consecutive  days  prior to July 2,  2001,  subject  to the filing of an
application  and its approval,  ELI's listing will be  transferred to the Nasdaq
Small Cap Market.  In addition,  ELI has the opportunity to appeal any change in
status to a Nasdaq  Listing  Qualifications  Panel.  ELI  intends to explore its
options,  including  an appeal and a transfer  to the Nasdaq  Small Cap  Market,
unless the price of ELI's Class A Common Stock has  achieved the minimum  level.
At the  close of  business  on May 8,  2001,  the bid price for a share of ELI's
Class A Common Stock was $2.70.

                                       24


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

        a)    Exhibits:

              None.

        b)    Reports on Form 8-K:

              We filed on Form 8-K on February 13, 2001  under Item 7 "Financial
              Statements, Exhibits," financial statements of businesses acquired
              and pro forma financial information.

              We filed  on Form 8-K on March 8, 2001 under  Item 7 "Exhibits," a
              press release  announcing  earnings for the year and quarter ended
              December 31, 2000 and certain operating data.

              We filed on Form 8-K on March 29, 2001 under Item 5 "Other Events"
              and Item 7 "Financial Statements, Exhibits," financial  statements
              of businesses acquired and pro forma financial information.

                                       25


                CITIZENS COMMUNICATIONS COMPANY AND SUBSIDIARIES



                                    SIGNATURE



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






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


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






Date: May 10, 2001


                                       26