Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549



FORM 10-Q/AAmendment No. 2

(Mark One)ý

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934For the quarterly period ended March 31, 2009.oro

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934For the transition period
from                        to


Commission File Number 333-56365



FairPoint Communications, Inc.(Exact Name of Registrant as Specified in Its Charter)

Delaware(State or Other Jurisdiction of Incorporation or
Organization)

13-3725229(I.R.S. Employer Identification No.)521 East Morehead Street, Suite 500
Charlotte, North Carolina(Address of Principal Executive Offices)

28202(Zip Code)(704) 344-8150(Registrant's telephone number, including area code)




Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes ý    No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be
submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the
registrant was required to submit and post such files). Yes o    No o

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

Large accelerated filer o

Accelerated filer ý

Non-accelerated filer o (Do not check if a smaller reporting company)

Smaller reporting company o


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

As of April 24, 2009, there were 89,496,847 shares of the Registrant's common stock, par value $0.01 per share, outstanding.

Documents
incorporated by reference:None



---





Table of Contents

EXPLANATORY NOTE

FairPoint Communications, Inc. (the "Company") is filing this Amendment No. 2 on Form 10-Q/A (this "Amendment
No. 2") to reflect the effect of an accounting error, a one-time non-operating loss related to a disputed claim, and certain billing and other adjustments. On February 23, 2010 the
Company filed a Current Report on Form 8-K with the Securities and Exchange Commission (the "SEC") describing such accounting errors and certain billing adjustments. The accounting
error and the billing and other adjustments resulted in an overstatement of revenues for the three months ended March 31, 2009 of $12.3 million, an understatement of operating expenses
for the three months ended March 31, 2009 of $0.1 million and an overstatement of other income for the three months ended March 31, 2009 of $9.6 million, in each case as
reported in the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2009, which was originally filed with the SEC on May 5, 2009, and was subsequently amended
on May 8, 2009 (the "Original Filing"). The restatement of the interim condensed consolidated financial statements contained in this Amendment No. 2 (the "restatement"), which
restatement accounts for the foregoing overstatement and understatement, resulted in a reduction in net income of $13.5 million, net of income taxes, for the three months ended March 31,
2009. The restatement is discussed in more detail in note 1 to the "Condensed Consolidated Financial Statements" contained in this Amendment No. 2.

For
ease of reference, this Amendment No. 2 amends and restates the Original Filing in its entirety. However, "Part IItem 1. Financial Statements,"
"Part IItem 2. Management's Discussion and Analysis of Financial Condition and Results of Operations," "Part IItem 4. Controls and Procedures,"
"Part IIItem 1A. Risk Factors" and "Part IIItem 6. Exhibits" are the only sections in which revisions to the Original Filing have been made. In
addition, as required by Rule 12b-15 promulgated under the
Securities Exchange Act of 1934, as amended, the Company's principal executive officer and principal financial officer have provided new Rule 13a-14(a) certifications and
Section 1350 certifications in connection with this Amendment No. 2.

The
information in this Amendment No. 2 that is not affected by the restatement of the interim condensed consolidated financial statements from the Original Filing remains
unchanged and reflects the disclosure at the time of the Original Filing. Therefore, this Amendment No. 2 should be read in conjunction with the Company's other filings made with the SEC
subsequent to the Original Filing.

---







INDEX



PagePART I. FINANCIAL INFORMATIONItem 1.

Financial Statements (Restated)Condensed Consolidated Balance Sheets as of March 31, 2009 and December 31,
2008

6Condensed Consolidated Statements of Operations for the three months ended March 31, 2009 and
2008

7Condensed Consolidated Statements of Stockholders' Equity for the three months ended March 31,
2009

8Condensed Consolidated Statements of Comprehensive Income (Loss) for the three months ended
March 31, 2009 and 2008

9Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2009
and 2008

10Notes to Consolidated Financial Statements

11Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations (Restated)

39Item 3.

Quantitative and Qualitative Disclosures About Market Risk

54Item 4.

Controls and Procedures (Restated)

55PART II. OTHER INFORMATIONItem 1.

Legal Proceedings

57Item 1A.

Risk Factors (Restated)

57Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

59Item 3.

Defaults Upon Senior Securities

61Item 4.

Submission of Matters to a Vote of Security Holders

61Item 5.

Other Information

61Item 6.

Exhibits (Restated)

61Signatures

62


3

---





Table of Contents

PART I    CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

Some statements in this Quarterly Report are known as "forward-looking statements" within the meaning of Section 27A of the
Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. Forward-looking statements may relate to,
among other things:



These
forward-looking statements include, but are not limited to, statements about our plans, objectives, expectations and intentions and other statements contained in this Quarterly
Report that are not historical facts. When used in this Quarterly Report, the words "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates" and similar expressions are generally
intended to identify forward-looking statements. Because these forward-looking statements involve known and unknown risks and uncertainties, there are important factors that could cause actual
results, events or developments to differ materially from those expressed or implied by these forward-looking statements, including our plans, objectives, expectations and intentions and other factors
discussed in this Quarterly Report and in "Part IItem 1A. Risk Factors" of our Annual Report on Form 10-K for the year ended December 31, 2008 and
"Part IIItem 1A. Risk Factors" contained in this Quarterly Report. You should not place undue reliance on such forward-looking statements, which are based on the information
currently available to us and speak only as of the date on which this Quarterly Report was

4

---



Table of Contents

filed
with the SEC. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. However, your attention
is directed to any further disclosures made on related subjects in our subsequent periodic reports filed with the SEC on Forms 10-K, 10-Q and 8-K and
Schedule 14A.

Except as otherwise required by the context, references in this Quarterly Report to:



5

---





Table of Contents



FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

March 31, 2009 and December 31, 2008

(Unaudited)

(in thousands, except share data)

March 31,
2009

December 31,
2008RestatedAssetsCurrent assets:Cash

$
92,542

$
70,325Restricted cash


4,407


8,144Accounts receivable, net


170,434


173,589Materials and supplies


36,032


38,694Other


26,802


28,747Deferred income tax, net


33,792


31,418Total current assets


364,009


350,917Property, plant, and equipment, net


2,014,583


2,013,515Intangibles assets, net


228,748


234,481Prepaid pension asset


9,225


8,708Debt issue costs, net


24,695


26,047Restricted cash


50,796


60,359Other assets


16,470


21,094Goodwill


595,120


619,372Total assets

$
3,303,646

$
3,334,493Liabilities and Stockholders' EquityCurrent liabilities:Current portion of long-term debt

$
45,000

$
45,000Current portion of capital lease obligations


1,999


2,231Accounts payable


169,993


147,778Dividends payable





23,008Accrued interest payable


36,634


18,844Interest rate swaps


39,860


41,274Other non-operating accrued liability





19,000Other accrued liabilities


70,556


70,887Total current liabilities


364,042


368,022Long-term liabilities:Capital lease obligations


7,107


7,522Accrued pension obligation


48,154


46,801Employee benefit obligations


233,012


225,840Deferred income taxes


120,304


154,757Unamortized investment tax credits


5,204


5,339Other long-term liabilities


28,332


35,492Long-term debt, net of current portion


2,464,306


2,425,253Interest rate swap agreements


30,197


41,681Total long-term liabilities


2,936,616


2,942,685Stockholders' equity:Common stock, $0.01 par value, 200,000,000 shares authorized, issued and outstanding 89,498,336 shares at March 31, 2009 and 88,995,572 shares at
December 31, 2008


895


890Additional paid-in capital


735,865


735,719Retained deficit


(600,624
)

(578,319
)Accumulated other comprehensive loss


(133,148
)

(134,504
)Total stockholders' equity


2,988


23,786Total liabilities and stockholders' equity

$
3,303,646

$
3,334,493


See accompanying notes to condensed consolidated financial statements (unaudited)

6

---



Table of Contents



FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

Three months ended March 31, 2009 and 2008

(Unaudited)

(in thousands, except per share data)

Three months ended
March 31,2009

2008RestatedRevenues

$
299,298

$
282,414Operating expenses:Cost of services and sales, excluding depreciation and amortization


145,263


135,837Selling, general and administrative expense, excluding depreciation and amortization


92,412


63,116Depreciation and amortization


67,867


53,925Total operating expenses


305,542


252,878Income (loss) from operations


(6,244
)

29,536Other income (expense):Interest expense


(53,479
)

(14,522
)Gain on derivative instruments


12,898


Gain on early retirement of debt


4,863


Other


6,277


986Total other expense


(29,441
)

(13,536
)Income (loss) before income taxes


(35,685
)

16,000Income tax (expense) benefit


13,380


(6,457
)Net income (loss)

$
(22,305
)
$
9,543Weighted average shares outstanding:Basic


89,151


53,761Diluted


89,151


53,761Earnings per share:Basic

$
(0.25
)
$
0.18Diluted


(0.25
)

0.18


See
accompanying notes to condensed consolidated financial statements (unaudited)

7

---



Table of Contents



FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Stockholders' Equity

Three months ended March 31, 2009

(Unaudited)

(in thousands)

Common Stock





Accumulated
other
comprehensive
income (loss)Additional
paid-in
capital

Retained
deficit

Total
stockholders'
equityShares

AmountBalance at December 31, 2008


88,996

$
890

$
735,719

$
(578,319
)
$
(134,504
)
$
23,786Net loss (restated)











(22,305
)




(22,305
)Issuance of 2008 Interim Awards


502


5











5Stock based compensation expense








146








146Employee benefit adjustment to comprehensive income














1,356


1,356Balance at March 31, 2009 (restated)


89,498

$
895

$
735,865

$
(600,624
)
$
(133,148
)
$
2,988


See accompanying notes to condensed consolidated financial statements (unaudited)

8

---



Table of Contents



FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Comprehensive (Loss) Income

Three months ended March 31, 2009 and 2008

(Unaudited)

(in thousands, except per share data)

Three Months ended
March 31,2009

2008Net (loss) income (restated)

$
(22,305
)
$
9,543Other comprehensive income, net of taxes:Defined benefit pension and post-retirement plans (net of $0.9 million taxes)


1,356


Total other comprehensive income


1,356


Comprehensive (loss) income (restated)

$
(20,949
)
$
9,543


See
accompanying notes to condensed consolidated financial statements (unaudited)

9

---



Table of Contents



FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

Three months ended March 31, 2009 and 2008

(Unaudited)

(in thousands)

Three months ended
March 31,2009

2008RestatedCash flows from operating activities:Net (loss) income

$
(22,305
)
$
9,543Adjustments to reconcile net income to net cash provided by operating activities excluding impact of acquisitions:Deferred income taxes


(13,483
)

16,021Provision for uncollectible revenue


5,569


3,874Depreciation and amortization


67,867


53,925SFAS 106 post-retirement accruals


7,732


22,522Gain on derivative instruments


(12,898
)

Gain on early retirement of debt


(4,863
)

Other non cash items


2,557


(27,956
)Changes in assets and liabilities arising from operations:Accounts receivable


(232
)

(8,067
)Prepaid and other assets


2,068


(20,332
)Accounts payable and accrued liabilities


14,126


(37,870
)Other assets and liabilities, net


(176
)

(11,956
)Total adjustments


68,267


(9,839
)Net cash provided by (used in) operating activities


45,962


(296
)Cash flows from investing activities:Acquired cash balance, net





11,552Net capital additions


(57,543
)

(24,604
)Net proceeds from sales of investments and other assets


110


Net cash used in investing activities


(57,433
)

(13,052
)Cash flows from financing activities:Loan origination costs


(494
)

(29,238
)Proceeds from issuance of long-term debt


50,000


1,635,500Repayments of long-term debt


(5,475
)

(685,441
)Contributions from Verizon





344,629Restricted cash


13,300


(80,886
)Repayment of capital lease obligations


(647
)

(255
)Dividends paid to stockholders


(22,996
)

(1,160,000
)Net cash provided by financing activities


33,688


24,309Net increase in cash


22,217


10,961Cash, beginning of period


70,325


Cash, end of period

$
92,542

$
10,961Supplemental disclosure of cash flow information:Non-cash equity consideration





316,290Non-cash issuance of senior notes





551,000


See accompanying notes to condensed consolidated financial statements (unaudited)

10

---



Table of Contents



FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited)

(1) Restatement of Financial Statements

The Company is restating its previously issued interim consolidated financial statements included in the Original Filing to reflect the effect of an accounting error resulting from a
deficiency in the transfer of certain known customer billing adjustments from the Company's billing platform to its general ledger, a one-time non-operating loss related to a disputed claim, as well
as certain other adjustments. This error and these adjustments resulted in an overstatement of revenues for the three months ended March 31, 2009 of $12.3 million, an understatement of
operating expenses for the three months ended March 31, 2009 of $0.1 million, and an overstatement of other income for the three months ended March 31, 2009 of
$9.6 million, in each case as reported in the Original Filing. The restatement of the interim condensed consolidated financial statements contained in this Amendment No. 2, which
restatement accounts for the foregoing overstatement and understatement, resulted in a reduction in net income of $13.5 million, net of income taxes, for the three months ended March 31,
2009. The revisions applied to the affected individual line items in the interim condensed consolidated financial statements are summarized as follows:

Condensed
Consolidated Balance Sheets
(in thousands, except share data)

March 31, 2009As previously
reported

As
restatedAssetsAccounts receivable, net


192,403


170,434Total current assets


385,978


364,009Property, plant, and equipment, net


2,014,700


2,014,583Total assets


3,325,732


3,303,646Liabilities and Stockholders' EquityDeferred income taxes


128,862


120,304Total long-term liabilities


2,945,174


2,936,616Retained deficit


(587,096
)

(600,624
)Total stockholders' equity


16,516


2,988Total liabilities and stockholders' equity


3,325,732


3,303,646


11

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(1) Restatement of Financial Statements (Continued)

Condensed
Consolidated Statements of Operations
(in thousands, except per share data)

Three months ended March 31, 2009As previously
reported

As
restatedRevenues


311,630


299,298Cost of services and sales, excluding depreciation and amortization


145,147


145,263Total operating expenses


305,426


305,542Income (loss) from operations


6,204


(6,244
)Other


15,915


6,277Total other expense


(19,803
)

(29,441
)Income (loss) before income taxes


(13,599
)

(35,685
)Income tax (expense) benefit


4,822


13,380Net income (loss)


(8,777
)

(22,305
)Earnings per share (basic)


(0.10
)

(0.25
)Earnings per share (diluted)


(0.10
)

(0.25
)


Consolidated
Statements of Stockholders' Equity
(in thousands)

Three months ended March 31, 2009As previously
reported

As
restatedNet loss


(8,777
)

(22,305
)Retained deficit


(587,096
)

(600,624
)Total stockholders' equity


16,516


2,988


Consolidated
Statements of Comprehensive (Loss) Income
(in thousands)

Three months ended March 31, 2009As previously
reported

As
restatedNet (loss) income


(8,777
)

(22,305
)Comprehensive (loss) income


(7,421
)

(20,949
)


12

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(1) Restatement of Financial Statements (Continued)

Consolidated
Statements of Cash Flow
(in thousands)

Three months ended March 31, 2009As previously
reported

As
restatedNet loss


(8,777
)

(22,305
)Deferred income taxes


(4,925
)

(13,483
)Accounts receivable


(22,201
)

(232
)Total adjustments


54,856


68,267Net cash provided by operating activities


46,079


45,962Net capital additions


(57,660
)

(57,543
)Net cash used in investing activities


(57,550
)

(57,433
)


(2) Organization and Basis of Financial Reporting

FairPoint is a leading provider of communications services in rural and small urban communities, primarily in northern New England, offering an array of services, including local and
long distance voice, data, Internet and broadband product offerings, to both residential and business customers. FairPoint is the seventh largest telephone company in the United States based on the
number of access lines as of March 31, 2009. FairPoint operates in 18 states with approximately 1.7 million access line equivalents (including voice access lines and high speed data
lines, which include DSL, wireless broadband, cable modem and fiber-to-the-premises) as of March 31, 2009.

On
March 31, 2008, FairPoint completed the acquisition of Spinco, pursuant to which Spinco merged with and into FairPoint, with FairPoint continuing as the surviving corporation
for legal purposes. Spinco was a wholly-owned subsidiary of Verizon and prior to the merger the Verizon Group transferred certain specified assets and liabilities of the local exchange businesses of
Verizon New England in Maine, New Hampshire and Vermont and the customers of the related long distance and Internet service provider businesses in those states to subsidiaries of Spinco. The merger
was accounted for as a "reverse acquisition" of Legacy FairPoint by Spinco under the purchase method of accounting because Verizon stockholders owned a majority of the shares of the consolidated
Company following the merger and, therefore, Spinco is treated as the acquirer for accounting purposes. The financial statements reflect the transaction as if Spinco had issued consideration to
FairPoint stockholders. As a result, for the three months ended March 31, 2008, the statement of operations and the financial information derived from the statement of operations in this
Quarterly Report reflect the financial results of the Verizon Northern New England business only for such period.

In
order to effect the merger described above, the Company issued 53,760,623 shares to Verizon stockholders for their interest in Spinco. Accordingly the number of common shares
outstanding, par value, paid in capital and per share information for March 31, 2008 included herein has been retroactively restated to give effect to the merger.

13

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(2) Organization and Basis of Financial Reporting (Continued)



The Verizon Northern New England business, prior to the merger, was comprised of carved-out components from each of Verizon
New England, NYNEX Long Distance Company and Bell Atlantic Communications, referred to as VLD, Verizon Internet Services Inc. and GTE.Net LLC, referred to as VOL, and Verizon Select
Services Inc., referred to as VSSI, collectively referred to as the Verizon Companies.

Prior
to the merger, financial statements were not prepared for the Verizon Northern New England business, as it was not operated as a separate business. The Verizon Northern New England
business financial statements for all periods prior to the merger have been prepared in accordance with U.S. generally accepted accounting principles using specific information where available and
allocations where data was not maintained on a state-specific basis within the Verizon Northern New England business' books and records.

The
Verizon Northern New England business financial statements for all periods prior to the merger include the wireline-related businesses, Internet access, long distance and customer
premises equipment services provided by the Verizon Northern New England business to customers in the states of Maine, New Hampshire and Vermont. All significant intercompany transactions have been
eliminated. The financial statements prior to the merger also include the assets, liabilities and expenses related to employees who supported the Verizon Northern New England business, some of whom
remained employees of the Verizon Northern New England business following the acquisition of the Verizon Northern New England business by FairPoint rather than becoming employees of FairPoint.

The
preparation of financial information related to Verizon New England's, VLD's, VOL's and VSSI's operations in the states of Maine, New Hampshire and Vermont, which are
included in the balance sheet and statements of operations of the Verizon Northern New England business for all periods prior to the merger, was based on the following:

Verizon New England:For the balance sheet, property, plant and equipment, accumulated depreciation, intangible assets, materials and
supplies and
certain other assets and liabilities were determined based upon state specific records; accounts receivable were allocated based upon applicable billing system data; short-term
investments, prepaid pension assets, accrued payroll related liabilities and employee benefit obligations were allocated based on employee headcount; and accounts payable were allocated based upon
applicable operating expenses. The remaining assets and liabilities were primarily allocated based upon the percentage of the Verizon Northern New England business revenues, operating expenses and
headcount to the total revenues, operating expenses and headcount of Verizon New England. For the statements of operations, operating revenues and operating expenses were based on state specific
records.

VLD:For the balance sheet, receivables were allocated based on the applicable operating revenues and accounts payable were allocated
based on
applicable operating expenses. For the statements of operations, operating revenues were determined using applicable billing system data; cost of services and sales and selling, general and
administrative expenses were allocated based on the percentage of the Verizon Northern New England business revenues related to the VLD component to the total VLD revenues applied to operating
expenses for total VLD.

14

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(2) Organization and Basis of Financial Reporting (Continued)

VOL:For the balance sheet, receivables were allocated based on applicable operating revenues; other
current assets were determined using applicable billing system data; accounts payable were allocated based on the applicable operating expenses; and other current liabilities, which consisted of
advanced billings, were allocated based on applicable operating revenues. For the statements of operations, operating revenues were determined using applicable billing system data and average access
lines in service; cost of services and sales, selling, general and administrative expenses and interest expense were allocated based on the percentage of the Verizon Northern New England business
revenues related to the VOL component to the total VOL revenues applied to operating expenses and interest expense for total VOL.

VSSI:For the balance sheet, receivables were allocated based on the applicable operating revenues and accounts payable were allocated
based on
applicable operating expenses. For the statements of operations, operating revenues were identified using applicable system data; cost of services and sales and selling, general and administrative
expenses were allocated based on the percentage of the Verizon Northern New England business revenues related to the VSSI component to the total VSSI revenues applied to operating expenses for total
VSSI.

Management
believes the allocations used to determine selected amounts in the financial statements are appropriate methods to reasonably reflect the related assets, liabilities, revenues
and expenses of the Verizon Northern New England business for periods prior to the merger.

(3) Accounting Policies



The
accompanying condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles, or GAAP, which require management to
make estimates and assumptions that affect reported amounts and disclosures. Actual results could differ from those estimates.

Examples
of significant estimates include the allowance for doubtful accounts, the recoverability of plant, property and equipment, pension and post-retirement benefit
assumptions, purchase price allocation for the acquisition of Legacy FairPoint and income taxes. In addition, estimates were made to determine the allocations used in preparing the historical combined
financial statements as described above.



Revenues
are recognized as services are rendered and are primarily derived from the usage of the Company's networks and facilities or under revenue-sharing arrangements with other
communications carriers. Revenues are primarily derived from: access, pooling, local calling services, Universal Service Fund receipts, long distance services, Internet and broadband services, and
other miscellaneous services. Local access charges are billed to local end users under tariffs approved by each state's public utilities commission. Access revenues are derived for the intrastate
jurisdiction by billing access charges to interexchange carriers and to other local exchange carriers. These charges are billed based on toll or access tariffs approved by the local state's public
utilities commission. Access charges for the interstate jurisdiction are billed in accordance with tariffs filed by the National Exchange Carrier Association or by the individual company and approved
by the Federal Communications Commission (the "FCC").

15

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(3) Accounting Policies (Continued)

Revenues
are determined on a bill-and-keep basis or a pooling basis. If on a bill-and-keep basis, the Company bills the charges to either
the access provider or the end user and keeps the revenue. If the Company participates in a pooling environment (interstate or intrastate), the toll or access billed is contributed to a revenue pool.
The revenue is then distributed to individual companies based on their company-specific revenue requirement. This distribution is based on individual state public utilities commissions' rates for
intrastate revenues or the FCC's approved separation rules and rates of return for interstate revenues. Distribution from these pools can change relative to changes made to expenses, plant investment,
or rate of return. Some companies participate in federal and certain state universal service programs that are pooling in nature but are regulated by rules separate from those described above. These
rules vary by state. Revenues earned through the various pooling arrangements are initially recorded based on the Company's estimates.

Long
distance retail and wholesale services are usage sensitive and are billed in arrears and recognized when earned. Internet and data services revenues are substantially all recurring
revenues and are billed one month in advance and deferred until earned. The majority of the Company's miscellaneous revenue is provided from billing and collection and directory services. The Company
earns revenue from billing and collecting charges for toll calls on behalf of interexchange carriers. The interexchange carrier pays a certain rate per each minute billed by the Company. The Company
recognizes revenue from billing and collection services when the services are provided.

Internet
and broadband services and certain other services are recognized in the month the service is provided.

Non-recurring
customer activation fees, along with the related costs up to, but not exceeding the activation fees, are deferred and amortized over the customer relationship
period.



The
cost of maintenance and repairs, including the cost of replacing minor items not constituting substantial betterments, is charged primarily to cost of services and sales as these
costs are incurred.



The
Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.



As
of March 31, 2008, the closing date of the merger, the Company had $80.9 million of restricted cash. The Company is required to use these funds to (i) pay for the
removal of double poles in Vermont, which is estimated to cost $6.7 million, (ii) pay for certain service quality improvements under a performance enhancement plan in Vermont totaling
$25.0 million, and (iii) pay for network improvements in New Hampshire totaling $49.2 million. As of March 31, 2009, the Company has released $27.3 million of the
restricted cash for approved expenditures under the required projects. The Company forfeited an additional $0.5 million to the Vermont Public Service Board due to an inability to spend the full
$12.5 million allocated for such projects in the 2008 calendar year. These expenditures have been partially offset by an increase of $1.4 million in restricted cash through
March 31, 2009, due to interest earned on deposits. In addition, during the third quarter of 2008, the Company established another escrow account related to pending litigation totaling
$0.8 million at March 31, 2009. As of

16

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(3) Accounting Policies (Continued)

March 31,
2009, the Company had $55.2 million of restricted cash of which $4.4 million is shown in current assets and $50.8 million is shown as a non-current
asset on the Condensed Consolidated Balance Sheet.



Accounts
receivable are recorded at the invoiced amount and do not bear interest. The allowance for doubtful accounts is the Company's best estimate of the amount of probable credit
losses in the Company's existing accounts receivable. The Company establishes an allowance for doubtful accounts based upon factors surrounding the credit risk of specific customers, historical
trends, and other information. Receivable balances are reviewed on an aged basis and account balances are written off against the allowance after all means of collection have been exhausted and the
potential for recovery is considered remote.



Financial
instruments, which potentially subject the Company to concentrations of credit risk, consist principally of cash and trade receivables. The Company places its cash with
high-quality financial institutions. Concentrations of credit risk with respect to trade receivables are principally related to receivables from other interexchange carriers and are
otherwise limited to the Company's large number of customers in several states.

The
Company sponsors pension and post-retirement healthcare plans for certain employees. Plan assets are held by a third party trustee. The Company's plans hold debt and
equity securities for investment purposes. The value of these plan assets is dependent on the financial condition of those entities issuing the debt and equity securities. A significant decline in the
fair value of plan assets could result in additional contributions to the plans by the Company in order to meet funding requirements under the Employee Retirement Income Security Act of 1974, as
amended ("ERISA").

As
a result of interest rate swap agreements, as of March 31, 2009, approximately 76% of the Company's indebtedness effectively bore interest at fixed rates rather than variable
rates. The Company's ability to hedge its interest rate risk is dependent on the solvency of those banks with whom the Company enters into swap agreements.



Materials
and supplies include new and reusable supplies and network equipment, which are stated principally at average original cost, except that specific costs are used in the case of
large individual items.



Property,
plant and equipment is recorded at cost. Depreciation expense is principally based on the composite group remaining life method and straight-line composite rates.
This method provides for the recognition of the cost of the remaining net investment in telephone plant, property and equipment less anticipated positive net salvage value, over the remaining asset
lives. This method requires the periodic revision of depreciation rates.

At
March 31, 2009 and December 31, 2008, accumulated depreciation for property, plant and equipment was $4.0 billion and $4.0 billion, respectively.

17

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(3) Accounting Policies (Continued)

The
estimated asset lives used are presented in the following table:

Average Lives

YearsBuildings


45Central office equipment


511Outside communications plantCopper cable


1518Fiber cable


25Poles and conduit


3050Furniture, vehicles and other


315


The
Company believes that current estimated useful asset lives are reasonable. Such useful lives are subject to regular review and analysis. In the evaluation of asset lives, multiple
factors are considered, including, but not limited to, the ongoing network deployment, technology upgrades and enhancements, planned retirements and the adequacy of reserves.

When
depreciable telephone plant used in the Company's wireline network is replaced or retired, the carrying amount of such plant is deducted from the respective accounts and charged to
accumulated depreciation. No gain or loss is recognized on disposition of assets.

Network
software purchased or developed in connection with related plant assets is capitalized. The Company also capitalizes interest associated with the acquisition or construction of
network related assets. Capitalized interest is reported as part of the cost of the network related assets and as a reduction in interest expense.



Property,
plant and equipment and intangible assets subject to amortization are reviewed for impairment in accordance with Statement of Financial Accounting Standards ("SFAS")
No. 144,Accounting for the Impairment or Disposal of Long-Lived Assets("SFAS No. 144"). Under SFAS No. 144, these
assets are tested for recoverability whenever events or changes in circumstances indicate that their carrying amounts may not be recoverable. An impairment charge is recognized for the amount, if any,
by which the carrying value of the asset exceeds its fair value.



The
Company capitalizes certain costs incurred in connection with developing or obtaining internal use software which has a useful life in excess of one year in accordance with American
Institute of Certified Public Accountants Statement of Position 98-1,Accounting for the Costs of Computer Software Developed or Obtained for Internal
Use("SOP 98-1"). Capitalized costs include direct development costs associated with internal use software, including direct labor costs and external costs
of materials and services.

Subsequent
additions, modifications or upgrades to internal use software are capitalized only to the extent that they allow the software to perform a task it previously did not perform.
Software maintenance and training costs are expensed in the period in which they are incurred.

18

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(3) Accounting Policies (Continued)

In
addition, the Company capitalizes the interest cost associated with the period of time over which the Company's internal use software is developed or obtained in accordance with
Financial Accounting Standard No. 34,Capitalization of Interest Cost("FAS 34").

On
January 15, 2007, FairPoint entered into the Master Services Agreement, or MSA, with Capgemini U.S. LLC. Through the MSA, the Company replicated and/or replaced certain
existing Verizon systems during a phased period through January 2009. As of March 31, 2009, the Company had completed the application development stage of the project and was no longer
recognizing costs in accordance with SOP 98-1. The Company has recognized both external and internal service costs associated with the MSA based on total labor incurred through the
completion of the application development stage. As of March 31, 2009, the Company had capitalized $98.6 million of costs under SOP 98-1 and an additional
$6.9 million of interest costs under FAS 34. The application development stage of the project was completed on January 30, 2009.

In
addition to the MSA, the Company has other agreements and projects for which costs are capitalized in accordance with SOP 98-1.



On
March 31, 2008, immediately prior to the merger, Legacy FairPoint and Spinco entered into a $2,030.0 million senior secured credit facility (the "credit facility"),
consisting of a non-amortizing revolving facility in an aggregate principal amount of $200.0 million (the "revolver"), a senior secured term loan A facility in an aggregate
principal amount of $500.0 million (the "term loan A facility"), a senior secured term loan B facility in the aggregate principal amount of $1,130.0 million (the "term loan B facility,
and together with the term loan A facility, the "term loan"), and a delayed draw term loan facility in an aggregate principal amount of $200.0 million (the "delayed draw term loan"). The
Company incurred $29.2 million of debt issue costs associated with the credit facility and began to amortize these costs over the life of the related debt, ranging from 6 to 7 years
using the effective interest method.

On
January 21, 2009, the Company entered into an amendment to the credit facility under which, among other things, the administrative agent resigned and was replaced by a new
administrative agent. In addition, the resigning administrative agent's undrawn loan commitments under the revolving credit facility, totaling $30.0 million, were terminated and are no longer
available to the Company. The Company incurred $0.5 million of debt issue costs associated with this amendment and began to amortize these costs over the remaining life of the loan.

Concurrent
with the amendment, the Company wrote off $0.8 million of the unamortized debt issue costs associated with the original credit facility, in accordance with
EITF 98-14,Debtor's Accounting for Changes in Line-of-Credit or Revolving-Debt Arrangements.

As
of March 31, 2009, the Company had capitalized debt issue and offering costs of $24.7 million, net of amortization.



Advertising
costs are expensed as they are incurred.

19

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(3) Accounting Policies (Continued)



Goodwill
consists of the difference between the purchase price incurred in the acquisition of Legacy FairPoint using the purchase method of accounting and the fair value of net assets
acquired. In accordance with SFAS No. 142,Goodwill and Other Intangible Assets,goodwill is no longer amortized, but instead is assessed for
impairment at least annually. During this assessment, management relies on a number of factors, including operating results, business plans, and anticipated future cash flows.

The
Company performed its annual goodwill impairment assessment as of October 1, 2008 and concluded that there was no indication of impairment at this time. In light of the
weakening economic environment, the Company performed another assessment as of December 31, 2008 and concluded that there was no indication of impairment at this time.

As
of March 31, 2009, the Company had goodwill of $595.1 million.

The
Company's intangible assets consist of customer lists, non-compete agreements and trade names as follows (in thousands):

At
March 31, 2009Customer lists (weighted average 9.7 years):Gross carrying amount

$
208,504Less accumulated amortization


(22,572
)Net customer lists


185,932Non-Compete agreement (weighted average 1 year):Gross carrying amount


358Less accumulated amortization


(358
)Net non-compete agreement


Trade names (indefinite life):Gross carrying amount


42,816Total intangible assets, net

$
228,748


The
estimated weighted average useful lives of the intangible assets are 9.7 years for the customer relationships, one year for the non-compete agreement and an
indefinite useful life for trade names. Amortization expense was $5.7 million for the three months ended March 31, 2009 and is expected to be approximately $22.6 million per year.



The
Company accounts for income taxes for interim periods in accordance with SFAS No. 109"Accounting for Income Taxes"("SFAS 109") and FASB Interpretation ("FIN") No. 18"Accounting for Income Taxes in Interim Periods"("FIN 18"). FIN 18
requires the tax (or benefit) related to ordinary income (or loss) to be computed at an estimated annual effective tax rate and the tax (or benefit) related to all other items to be individually
computed and recognized when the items occur unless a reliable estimated annual effective tax rate cannot be calculated.

20

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(3) Accounting Policies (Continued)

This
process involves estimating the actual current tax exposure and assessing temporary differences resulting from different treatment of items for tax and accounting purposes. These
differences result in
deferred tax assets and liabilities, which are included within the Company's condensed consolidated balance sheets. The Company must then assess the likelihood that its deferred tax assets will be
recovered from future taxable income and, to the extent the Company believes the recovery is not likely, it must establish a valuation allowance. Further, to the extent that the Company establishes a
valuation allowance or increases this allowance in a financial accounting period, the Company must include a tax provision, or reduce its tax benefit in the condensed consolidated statement of
operations. In performing the assessment, management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies. The Company uses its
judgment to determine its provision or benefit for income taxes, deferred tax assets and liabilities and any valuation allowance recorded against its net deferred tax assets.



The
Company accounts for its stock-based compensation plans in accordance with SFAS No. 123(R),Share-Based Payment(SFAS
No. 123(R)), which establishes accounting for stock-based awards granted in exchange for employee services. Accordingly, for employee awards which are expected to vest, stock-based compensation
cost is measured at the grant date, based on the fair value of the award, and is recognized as expense on a straight-line basis over the requisite service period, which generally begins on
the date the award is granted through the date the award vests. The Company elected to adopt the provisions of SFAS No. 123(R) using the prospective application method for awards granted prior
to becoming a public company and valued using the minimum value method, and using the modified prospective application method for awards granted subsequent to becoming a public company.

On
March 3, 2009, the Company's compensation committee approved the award of performance units under the FairPoint Communications, Inc. 2008 Long Term Incentive Plan for
the performance period beginning January 1, 2009 and ending December 31, 2011 to certain key employees. As of March 31, 2009, no shares of common stock had been issued pursuant to
these grants.



The
Company accounts for pensions and other post-retirement benefit plans in accordance with SFAS No. 158,Employers' Accounting for Defined
Benefit Pension and Other Post-retirement Plansan amendment of FASB Statements No. 87, 88, 106, and 132(R)(SFAS No. 158). SFAS
No. 158 requires the recognition of a defined benefit post-retirement plan's funded status as either an asset or liability on the balance sheet. SFAS No. 158 also requires
the immediate recognition of the unrecognized actuarial gains and losses and prior service costs and credits that arise during the period as a component of other accumulated
comprehensive income, net of applicable income taxes. Additionally, a company must determine the fair value of plan assets as of the company's year end.



Management
views its business of providing video, data and voice communication services to residential and business customers as one business segment as defined in SFAS No. 131, Disclosures about Segments of an Enterprise and
Related Information.The Company consists of retail and wholesale telecommunications services, including
local telephone, high speed Internet, long distance and other

21

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(3) Accounting Policies (Continued)

services
in 18 states. The Company's chief operating decision maker assesses operating performance and allocates resources based on the consolidated results.



The
Company recognizes the acquisition of companies in accordance with SFAS No. 141,Accounting for Business Combinations("SFAS 141"). The cost of an acquisition is allocated to the assets acquired and liabilities assumed based on their fair values as of the close of the acquisition, with amounts exceeding the
fair value being recorded as goodwill.

(4) Recent Accounting Pronouncements

In December 2007, the FASB issued SFAS No. 141(R),Business Combinations, or SFAS 141(R), which replaces SFAS 141.
SFAS 141(R) establishes principles and requirements for how an acquirer in a business combination recognizes and measures in its financial statements the identifiable assets acquired, the
liabilities assumed, and any controlling interest; recognizes and measures the goodwill acquired in the business combination or a gain from a bargain purchase; and determines what information to
disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination. SFAS 141(R) is to be applied prospectively to business
combinations for which the acquisition date is on or after an entity's fiscal year that begins after December 15, 2008. The Company will assess the impact of SFAS 141(R) if and when a
future acquisition occurs.

In
March 2008, the FASB issued SFAS No. 161,Disclosures about Derivative Instruments and Hedging Activities("SFAS 161").
SFAS 161 requires companies with derivative instruments to disclose information that should enable financial statement users to understand how and why a company uses derivative instruments, how
derivative instruments and related hedged items are accounted for under FASB Statement No. 133 "Accounting for Derivative Instruments and Hedging Activities" and how derivative instruments and
related hedged items affect a company's financial position, financial performance and cash flows. SFAS 161 is effective for financial statements issued for fiscal years beginning after
November 15, 2008. The adoption of SFAS 161 did not have any impact on the Company's consolidated results of operations and financial position.

In
May 2008, the FASB issued SFAS No. 162, "The Hierarchy of Generally Accepted Accounting Principles, ("SFAS 162"). SFAS 162 identifies the sources of accounting
principles and the framework for selecting the principles used in the preparation of financial statements of non-governmental entities that are presented in conformity with generally
accepted accounting principles (the GAAP hierarchy). SFAS 162 will become effective 60 days following the SEC's approval of the Public Company Accounting Oversight Board amendments to AU
Section 411, "The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles." The adoption of SFAS 162 is not expected to have any impact on the Company's
consolidated results of operations and financial position.

22

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(5) Dividends

On December 5, 2008, the Company declared a dividend of $0.2575 per share of common stock, which was paid on January 16, 2009 to holders of record as of December 31,
2008.

On
March 4, 2009, the Company's board of directors voted to suspend the quarterly dividend on the Company's common stock.

(6) Acquisitions and Dispositions

On March 31, 2008, the Company completed the merger with Spinco. The merger was accounted for as a reverse acquisition of FairPoint by Spinco under the purchase method of
accounting because Verizon's stockholders owned a majority of the shares of the combined Company following the merger. The merger consideration was $316.3 million. Spinco was a wholly-owned
subsidiary of Verizon that owned Verizon's local exchange and related business activities in Maine, New Hampshire and Vermont. Spinco was spun off from Verizon immediately prior to the merger. Spinco
served approximately 1,562,000 access line equivalents as of the date of acquisition.

Prior
to the merger, the Verizon Group engaged in a series of restructuring transactions to effect the transfer of specified assets and liabilities of the local exchange business of
Verizon New England in Maine, New Hampshire and Vermont and the customers of the Verizon Group's related long distance and Internet service provider businesses in those states to Spinco and the
entities (including an entity formed for holding Vermont property) that became Spinco's subsidiaries. In connection with these restructuring transactions, and immediately prior to closing of the
merger on March 31, 2008, the Verizon Group contributed certain of those assets and all of the direct and indirect equity interests of those entities to Spinco in exchange
for:



As
a result of these transactions, the Verizon Group received $1.7 billion of combined cash and principal amount of notes.

The
Verizon Group also contributed approximately $316.0 million in cash to Spinco at the time of the spin-off, in addition to the amount of working capital, subject to
adjustment, that it was required to contribute pursuant to the distribution agreement that was in effect prior to the merger. During the third quarter of 2008, the Company settled the working capital
adjustment with Verizon, resulting in an additional contribution to the Company of approximately $29.0 million from Verizon. In connection with this working capital settlement, the Company paid
Verizon $66.3 million for certain payables (offset by any receivables) owed to Verizon affiliates.

After
the contribution and immediately prior to the merger, Verizon spun off Spinco by distributing all of the shares of Spinco common stock to a third-party distribution agent to be
held collectively for the benefit of Verizon stockholders. We refer collectively to the transactions described above as the spin-off.

23

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(6) Acquisitions and Dispositions (Continued)

The
merger was accounted for using the purchase method of accounting for business combinations and, accordingly, the acquired assets and liabilities of Legacy FairPoint were recorded at
their estimated fair values as of the date of acquisition, and Legacy FairPoint's results of operations have been included in the Company's consolidated financial statements from the date of
acquisition. During the first quarter of 2009, the Company recorded an adjustment to its deferred tax account which decreased the excess of
the purchase price over fair value by $24.3 million. Based upon the Company's purchase price allocation, the excess of the purchase price over the fair value of the net tangible assets acquired
was approximately $846.8 million. The Company recorded an intangible asset related to the acquired customer relationships of $208.5 million, an intangible asset related to trade names of
$42.8 million and an intangible asset related to a non-compete agreement of $0.4 million. The remaining $595.1 million was recognized as goodwill. The estimated
weighted average useful lives of the intangible assets are 9.7 years for the customer relationships, one year for the non-compete agreement and trade names have an indefinite useful
life.

The
allocation of the total net purchase price of the merger is shown in the table below (in thousands):

Cash

$
11,401Current assets


57,178Property, plant and equipment


303,261Investments


8,748Excess cost over fair value of net assets acquired


595,120Intangible assets


251,678Other assets


127,034Current liabilities


(179,146
)Long-term debt


(687,491
)Other liabilities


(171,493
)Total net purchase price

$
316,290


The
following unaudited pro forma information presents the combined results of operations of the Company as though the merger and related transactions had been consummated on
January 1, 2008. These results include certain adjustments, mainly associated with increased interest expense on debt and amortization of intangible assets related to the acquisitions and the
related income tax effects. The pro forma financial information does not necessarily reflect the actual results of operations had the

24

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(6) Acquisitions and Dispositions (Continued)

merger
been consummated at the beginning of the period or which may be attained in the future (in thousands, except per share data).

Pro forma three months
ended March 31, 2008(unaudited)Revenue

$
349,418Loss from continuing operations


(9,514
)Net loss


(9,514
)Earnings per common share from continuing operations:Basic

$
(0.11
)Diluted


(0.11
)Earnings per common share:Basic

$
(0.11
)Diluted


(0.11
)


(7) Income Taxes

For the three months ended March 31, 2009, the Company recorded income tax benefit of $13.4 million resulting in an effective tax rate of 37.5% compared to Spinco's
effective tax rate of 40.4% for the three months ended March 31, 2008. The reduction in rate resulted primarily from additional tax expense resulting from the vesting of certain restricted
stock awards during the three month period ended March 31, 2009.

The
Company adopted FIN 48Accounting for Uncertainty in Income Taxesan Interpretation of FASB Statement
No. 109("FIN 48") on January 1, 2007. FIN 48 requires the use of a two-step approach for recognizing and measuring tax benefits taken
or expected to be taken in a tax return and disclosures regarding uncertainties in income tax positions. The unrecognized tax benefits under FIN 48 are similar to the income tax reserves
reflected prior to adoption under SFAS No. 5,Accounting for Contingencies,whereby reserves were established for probable loss contingencies
that could be reasonably estimated. The adoption of FIN 48 did not have a material impact on the Company's financial position or results of operations.

FIN 48
requires the Company to apply a "more likely than not" threshold to the recognition and de-recognition of uncertain tax positions. The Company's unrecognized
tax benefits totaled $8.6 million as of March 31, 2009 and December 31, 2008. Of the $8.6 million of unrecognized tax benefits at March 31, 2009, $1.0 million
would impact the Company's effective rate, if recognized. The remaining unrecognized tax benefits relate to temporary items and tax reserves recorded in a business combination. Furthermore, the
Company does not anticipate any significant increase or decrease to the unrecognized tax benefits within the next twelve months.

The
Company recognizes any interest and penalties accrued related to unrecognized tax benefits in income tax expense. For the three months ended March 31, 2009, there was a
$0.1 million increase in interest and penalties. As of March 31, 2009, cumulative interest and penalties totaled $1.3 million, net of tax.

25

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(7) Income Taxes (Continued)

At
March 31, 2009, the Company had federal and state net operating loss carryforwards of $379.2 million that will expire from 2019 to 2028. At March 31, 2009, the
Company has alternative minimum tax credits of $3.8 million that may be carried forward indefinitely. Legacy FairPoint completed an initial public offering on February 4, 2005, which
resulted in an "ownership change" within the meaning of the U.S. Federal income tax laws addressing net operating loss carryforwards, alternative minimum tax credits, and other similar tax attributes.
The merger (see Note 6) also resulted in an ownership change as of March 31, 2008. As a result of these ownership changes, there are specific limitations on the Company's ability to use
its net operating loss carryfowards and other tax attributes. It is the Company's belief that it can use the net operating losses even with these restrictions in place.

The
Company or one of its subsidiaries files income tax returns in the federal jurisdiction, and with various state and local governments. The Company is no longer subject to federal,
state and local, or non-U.S. income tax examinations by tax authorities for years prior to 2004. As of March 31, 2009, Spinco was under IRS audit for the 2004 through 2006 fiscal
years. Management believes that the Company has adequately provided for any adjustments that may arise from these audits.

The
Verizon Northern New England business used the deferral method of accounting for investment tax credits earned prior to the repeal of investment tax credits by the Tax Reform Act of
1986. The Verizon Northern New England business also deferred certain transitional credits earned after the repeal and amortized these credits over the estimated service lives of the related assets as
a reduction to the provision for income taxes.

(8) Interest Rate Swap Agreements

The Company assesses interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely impact expected future cash flows and by
evaluating hedging opportunities. The Company maintains risk management control systems to monitor interest rate cash flow risk attributable to both the Company's outstanding and forecasted debt
obligations. The risk management control systems involve the use of analytical techniques, including cash flow sensitivity analysis, to estimate the expected impact of changes in interest rates on the
Company's future cash flows.

The
Company uses variable and fixed-rate debt to finance its operations, capital expenditures and acquisitions. The variable-rate debt obligations expose the
Company to variability in interest payments due to changes in interest rates. The Company believes it is prudent to limit the variability of a portion of its interest payments. To meet this objective,
from time to time, the Company enters into interest rate swap agreements to manage fluctuations in cash flows resulting from interest rate risk. These swaps effectively change the variable rate on the
debt obligations to a fixed rate. Under the terms of the interest rate swaps, the Company makes a payment if the variable rate is below the fixed rate, or it receives a payment if the variable rate is
above the fixed rate.

26

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(8) Interest Rate Swap Agreements (Continued)

The
chart below provides details of each of the Company's interest rate swap agreements.

Effective Date:

Notional Amount

Rate

Rate, including
applicable margin

Expiration DateFebruary 8, 2005

$130.0 Million


4.11%


6.86%

December 31, 2009April 29, 2005

$50.0 Million


4.72%


7.47%

March 31, 2012June 30, 2005

$50.0 Million


4.69%


7.44%

March 31, 2011June 30, 2006

$50.0 Million


5.36%


8.11%

December 31, 2009December 31, 2007

$65.0 Million


4.91%


7.66%

December 30, 2011December 31, 2007

$75.0 Million


5.46%


8.21%

December 31, 2010December 31, 2008

$100.0 Million


5.02%


7.77%

December 31, 2010December 31, 2009

$150.0 Million


5.65%


8.40%

December 31, 2011June 30, 2008

$100.0 Million


4.99%


7.74%

December 30, 2010June 30, 2008

$100.0 Million


4.95%


7.70%

June 30, 2010June 30, 2008

$100.0 Million


5.45%


8.20%

December 31, 2010June 30, 2008

$100.0 Million


5.30%


8.05%

December 30, 2010June 30, 2008

$100.0 Million


4.50%


7.25%

December 31, 2010June 30, 2008

$100.0 Million


4.50%


7.25%

December 31, 2010December 31, 2010

$300.0 Million


4.49%


7.24%

December 31, 2012June 30, 2008

$250.0 Million


3.25%


6.00%

December 31, 2010


As
a result of the merger, the Company reassessed the accounting treatment of its swaps and determined that, beginning on April 1, 2008, these swaps did not meet the criteria for
hedge accounting. Therefore, the changes in fair value of the swap contracts subsequent to the merger have been recorded as other income (expense) on the condensed consolidated statement of
operations. As a result of these swap agreements, approximately 76% of the Company's indebtedness effectively bore interest at fixed rates rather than variable rates as of March 31, 2009. At
March 31, 2009, the fair market value of these swaps was a net liability of approximately $70.1 million, of which $39.9 million has been included in current liabilities and
$30.2 million has been included in long-term liabilities. The Company has recognized a $12.9 million gain on derivative instruments on the consolidated statement of
operations as a result of changes in the fair value of the swap agreements during the three months ended March 31, 2009.

27

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(8) Interest Rate Swap Agreements (Continued)

The
following table summarizes the location and fair value of the Company's derivative instruments in the condensed consolidated balance sheets as of March 31, 2009 and
December 31, 2008 (in thousands):

Fair Value of Liability Derivatives atMarch 31, 2009

December 31, 2008Derivatives not designated as hedging instruments under SFAS 133:Interest rate contracts located within the balance sheet caption:Current liabilitiesInterest rate swaps

$
39,860

$
41,274Long-term liabilitiesInterest rate swaps


30,197


41,681Total derivatives not designated as hedging instruments under SFAS 133

$
70,057

$
82,955


The
following table summarizes the location and amount of gains on the Company's derivative instruments in the condensed consolidated statements of operations for the three-month periods
ended March 31, 2009 and 2008 (in thousands):

Amount of Gain
Recognized in
Income on
Derivatives
Three months
ended March 31,Location of Gain
Recognized in Income
on Derivatives2009

2008Derivatives not designated as hedging instruments under SFAS 133Interest rate contracts

Gain on derivative instruments

$
12,898

$
Total derivatives not designated as hedging instruments under SFAS 133



$
12,898

$



28

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(9) Long Term Debt

Long term debt for the Company at March 31, 2009 and December 31, 2008 is shown below (in thousands):

March 31,
2009

December 31,
2008Senior secured credit facility, variable rates ranging from 3.06% to 5.75% (weighted average rate of 4.89%) at March 31, 2009, due 2014 to
2015

$
1,976,700

$
1,930,000Senior notes, 13.125%, due 2018


543,050


551,000Discount on senior notes, 13.125%, due 2018


(10,444
)

(10,747
)Total outstanding long-term debt


2,509,306


2,470,253Less current portion


(45,000
)

(45,000
)Total long-term debt, net of current portion

$
2,464,306

$
2,425,253


The
estimated fair value of the Company's long term debt at March 31, 2009 is $1,046.9 million based on market prices of the Company's debt securities at the balance sheet
date.

The
approximate aggregate maturities of long-term debt for each of the five years subsequent to March 31, 2009 are as follows (in thousands):

Quarter ending March 31,2010

$
45,0002011


45,0002012


63,3002013


63,3002014


349,900Thereafter


1,953,250$
2,519,750


Prior
to March 31, 2008, debt held by the Verizon Northern New England business was recorded at the Verizon consolidated level and interest expense was allocated to the Verizon
Northern New England business.

On
March 31, 2008, immediately prior to the merger, FairPoint and Spinco entered into a $2,030 million credit facility consisting of a revolver in an aggregate principal
amount of $200.0 million, a term loan A facility in an aggregate principal amount of $500 million, a term loan B facility in the aggregate principal amount of $1,130 million and
together with the term loan A facility, referred to as the term loan, and a delayed draw term loan in an aggregate principal amount of $200 million. Spinco drew $1,160 million under the
term loan immediately prior to the spin-off, and then the Company drew $470 million under the term loan and $5.5 million under the delayed draw term loan concurrently with
the closing of the merger. Subsequent to the merger, the Company has drawn an additional $194.5 million under the delayed draw term loan.

On
October 5, 2008 the administrative agent under the credit facility filed for bankruptcy. The administrative agent accounted for thirty percent of the loan commitments under the
revolving credit

29

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(9) Long Term Debt (Continued)

facility.
On January 21, 2009, the Company entered into an amendment to the credit facility under which, among other things, the administrative agent resigned and was replaced by a new
administrative agent. In addition, the resigning administrative agent's undrawn loan commitments under the revolving credit facility, totaling $30.0 million, were terminated and are no longer
available to the Company.

As
of March 31, 2009, the Company had borrowed $150.0 million under the revolving credit facility. Accordingly, as of March 31, 2009 the remaining amount available
under the revolving credit facility was $4.7 million, net of outstanding letters of credit. As of March 31, 2009, the Company also had pending commitments for additional letters of
credit totaling $3.7 million.

The
revolving credit facility has a swingline subfacility in the amount of $10 million and a letter of credit subfacility in the amount of $30 million, which will allow
issuances of standby letters of credit by the Company. The credit facility also permits interest rate and currency exchange swaps and similar arrangements that the Company may enter into with the
lenders under the credit facility and/or their affiliates. As of March 31, 2009, letters of credit had been issued for $15.3 million.

The
term loan B facility and the delayed draw term loan will mature in March 2015 and the revolving credit facility and the term loan A facility will mature in March 2014. Each of the
term loan A facility, the term loan B facility and the delayed draw term loan, collectively referred to as the term loans, are repayable in quarterly installments in the manner set forth in the credit
facility beginning June 30, 2009.

Interest
rates for borrowings under the credit facility will be, at the Company's option, for the revolver and for the term loans at either (a) the Eurodollar rate, as defined in
the credit agreement, plus an applicable margin or (b) the base rate, as defined in the credit agreement, plus an applicable margin.

The
Company's Term Loan B debt is subject to a LIBOR floor of 3.00%. As a result, the Company incurs interest expense at above-market levels when LIBOR rates are below 3.00%.

The
Company's effective interest rate, which includes the impact of interest rate swaps, as of March 31, 2009 is 8.54%.

The
credit facility provides for payment to the lenders of a commitment fee on the average daily unused portion of the revolver commitments, payable quarterly in arrears on the last
business day of each calendar quarter and on the date upon which the commitment is terminated. The credit facility also provides for payment to the lenders of a commitment fee from the closing date of
the credit facility up through and including the twelve month anniversary thereof on the unused portion of the delayed draw term loan, payable quarterly in arrears, and on the date upon which the
delayed draw term loan is terminated, as well as other fees.

The
credit facility requires the Company first to prepay outstanding term loan A loans in full, including any applicable fees, interest and expenses and, to the extent that no term loan
A loans remain outstanding, term loan B loans, including any applicable fees, interest and expenses, with, subject to certain conditions and exceptions, 100% of the net cash proceeds the Company
receives from any sale, transfer or other disposition of any assets, subject to certain reinvestment rights, 100% of net casualty insurance proceeds, subject to certain reinvestment rights and 100% of
the net cash proceeds the Company receives from the issuance of debt obligations and preferred stock. In addition, the

30

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(9) Long Term Debt (Continued)

Company's
credit facility requires it to prepay outstanding term loans on the date the Company delivers a compliance certificate pursuant to the credit agreement beginning with the fiscal quarter
ended June 30, 2009 demonstrating that the Company's leverage ratio for the preceding quarter is greater than 3.50 to 1.00, with an amount equal to the greater of (i) $11,250,000 or
(ii) 90% of the Company's excess cash flow calculated after its permitted dividend payment and less its amortization payments made on the term loans pursuant to the Company's credit agreement.
Notwithstanding the foregoing, the Company may designate the type of loans which are to be prepaid and the specific borrowings under
the affected facility pursuant to which any amounts mandatorily prepaid will be applied in forward order of maturity of the remaining amortization payments.

Voluntary
prepayments of borrowings under the term loan facilities and optional reductions of the unutilized portion of the revolving facility commitments will be permitted upon payment
of an applicable payment fee, which shall only be applicable to certain prepayments of borrowings as described in the credit facility.

Under
the credit facility, the Company is required to meet certain financial tests, including a minimum cash interest coverage ratio and a maximum total leverage ratio. The credit
facility contains customary affirmative covenants. The credit facility also contains negative covenants and restrictions, including, among others, with respect to redeeming and repurchasing the
Company's other indebtedness, loans and investments, additional indebtedness, liens, capital expenditures, changes in the nature of our business, mergers, acquisitions, asset sales and transactions
with affiliates. The credit facility contains customary events of default, including, but not limited to, failure to pay principal, interest or other amounts when due (subject to customary grace
periods), breach of covenants or representations, cross-defaults to certain other indebtedness in excess of specified amounts, judgment defaults in excess of specified amounts, certain ERISA defaults,
the failure of any guaranty or security document supporting the credit facility and certain events of bankruptcy and insolvency.

As
of March 31, 2009, the Company was in compliance with all of the financial covenants contained in the credit facility. However, the continuing adverse general economic
conditions, the operational difficulties experienced following the cutover to the Company's new platform of systems for the Northern New England operations, the additional incremental costs incurred
to operate the business following the cutover and the resulting inability to fully execute on its 2009 operating plan and compete effectively in the marketplace are causing the Company to be at risk
of failing to comply with the interest coverage covenant contained in the credit facility as early as the covenant measurement period ending June 30, 2009. If a default occurs, the lenders
would be permitted to accelerate the maturity of the loans outstanding under the credit facility, to seek to foreclose upon any collateral securing such loans and to terminate any commitments of the
lenders to lend to the Company. In the event of noncompliance, the Company would seek to obtain a waiver from its lenders or seek to amend the covenants. There can be no assurance that such a waiver
or amendment could be obtained at all or on terms, including any costs or fees associated therewith, reasonably acceptable to the Company in light of the Company's current liquidity position and
expected future cash flows.

The
credit agreement also contains restrictions on the Company's ability to pay dividends on or repurchase its common stock.

31

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(9) Long Term Debt (Continued)

The
credit facility is guaranteed, jointly and severally, by all existing and subsequently acquired or organized wholly owned first-tier domestic subsidiaries of the Company
that are holding companies. No guarantee is required of a subsidiary that is an operating company. Northern New England Telephone Operations LLC, Telephone Operating Company of
Vermont LLC and Enhanced Communications of Northern New England Inc. are regulated operating subsidiaries and, accordingly, are not guarantors under the credit facility.

The
credit facility is secured by a first priority perfected security interest in all of the stock, equity interests, promissory notes, partnership interests and membership interests
owned by the Company.

On
March 31, 2008, Spinco issued $551.0 million aggregate principal amount of the notes. The notes mature on April 1, 2018 and are not redeemable at the Company's
option prior to April 1, 2013. Interest is payable on the notes semi-annually in cash on April 1 and October 1 of each year. The notes bear interest at a fixed rate of
131/8% and principal is due at maturity. The notes were issued at a discount and, accordingly, at the date of their distribution, the notes had a carrying value of $539.8 million
(principal amount at maturity of $551.0 million less discount of $11.2 million).

The
indenture governing the notes limits, among other things, the Company's ability to incur additional indebtedness, issue certain preferred stock, repurchase its capital stock or
subordinated debt, make certain investments, create certain liens, sell certain assets or merge or consolidate with or into other companies, incur restriction on the ability of the Company's
subsidiaries to make distributions or transfer assets to the Company and enter into transactions with affiliates.

The
indenture governing the notes also restricts the Company's ability to pay dividends on or repurchase its common stock under certain circumstances.

During
the three months ended March 31, 2009, the Company repurchased $8.0 million aggregate principal amount of the notes for an aggregate purchase price of
$2.2 million in cash. In addition, the Company prepaid $3.3 million of principal under the term loan A facility of its credit facility. In total, the Company retired $11.3 million
of outstanding debt during the three months ended March 31, 2009.

(10) Employee Benefit Plans

The Company remeasured its pension and other post-employment benefit assets and liabilities as of December 31, 2008, in accordance with SFAS No. 158. This
measurement is based on a 5.99% discount rate, as well as certain other valuation assumption modifications.

Prior
to the merger, the Verizon Northern New England business participated in Verizon's benefit plans. Verizon maintained noncontributory defined benefit pension plans for many of its
employees. The post-retirement health care and life insurance plans for the Verizon Northern New England business' retirees and their dependents were both contributory and noncontributory
and included a limit on the Companies' share of cost for recent and future retirees. The Verizon Northern New England business also sponsored defined contribution savings plans to provide
opportunities for eligible employees to save for retirement on a tax-deferred basis. A measurement date of December 31 was used for the pension and post-retirement
health care and life insurance plans.

The
structure of Verizon's benefit plans did not provide for the separate attribution of the related pension and post-retirement assets and obligations at the Verizon
Northern New England business

32

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(10) Employee Benefit Plans (Continued)

level.
Because there was not a separate plan for the Verizon Northern New England business, the annual income and expense related to such assets and obligations were allocated to the Verizon Northern
New England business and are reflected as prepaid pension assets and employee benefit obligations in the balance sheet prior to the merger.

After
June 30, 2006, Verizon management employees, including management employees of the Verizon Northern New England business, ceased to earn pension benefits or earn service
towards the company retiree medical subsidy. In addition, new management employees hired after December 31, 2005 were
not eligible for pension benefits and managers with less than 13.5 years of service as of June 30, 2006 were not eligible for company-subsidized retiree healthcare or retiree life
insurance benefits. Beginning July 1, 2006, Verizon Northern New England business management employees received an increased company match on their savings plan contributions.

Components
of the net periodic benefit (income) cost related to the Company's pension and post-retirement healthcare plans for the three months ended March 31, 2009
are presented below.

In Millions

Qualified
Pension

Post-retirement
HealthService cost

$
2,736

$
3,176Interest cost


3,280


3,284Expected return on plan assets


(5,179
)

Amortization of prior service cost


363


1,073Amortization of actuarial (gain) loss


156


664Net periodic benefit cost

$
1,356

$
8,197


In
2009, the Company does not expect to make a contribution to the qualified pension plans, but it does expect to incur $0.6 million in post-retirement healthcare plan
expenditures.

For
the three months ended March 31, 2009, the actual loss on the pension plan assets has been approximately 12.2%. Net periodic benefit cost for 2009 assumes a weighted average
annualized expected return on plan assets of approximately 8.3%. Should our actual return on plan assets continue to be significantly lower than our expected return assumption, our net periodic
benefit cost may increase in future periods and we may be required to contribute additional funds to our pension plans after 2009.

Pension
plan assets at March 31, 2009 include an additional transfer of assets from Verizon, estimated to be between $38.5 and $50.0 million as of December 31, 2008,
pending final actuarial settlement. For purposes of determining fair value of plan assets at March 31, 2009, the Company has assumed a final transfer of $38.5 million. The final transfer
will be made from Verizon's defined benefit plans' trusts upon final validation by actuaries and the Company of the census information and related actuarial calculations in accordance with relevant
statutory and regulatory guidelines and an employee matters agreement with Verizon. The assets transferred from the Verizon benefit plans' trusts to the Company's benefit plans' trusts have been
invested by the plans' trustee in various equity and fixed income securities. The $38.5 million transfer included in plan assets assumes a 20.0% loss on these assets from March 31, 2008
through December 31, 2008. The final asset transfer will include investment

33

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(10) Employee Benefit Plans (Continued)

return
or loss on the final transfer amount from March 31, 2008 until the date of the final asset transfer equivalent to the rate of return in the Verizon pension trusts.

The
Company and its subsidiaries sponsor four voluntary 401(k) savings plans that, in the aggregate, cover substantially all eligible Legacy FairPoint employees, and two voluntary 401(k)
savings plans that cover in the aggregate substantially all eligible Northern New England operations employees (collectively, "the 401(k) Plans"). Each 401(k) Plan year, the Company contributes to the
401(k) Plans an amount of matching contributions determined by the Company at its discretion. For the three months ended March 31, 2009, the Company generally matched in the Legacy FairPoint
401(k) plans 100% of each employee's contribution up to 3% of compensation and 50% of additional contributions up to 6% or as otherwise required by the relevant collective bargaining agreement; in the
Northern New England 401(k) management plan an amount equal to 100% of each employee's contribution up to 6% of base compensation, plus, depending on Company performance, an additional discretionary
match of up to 50% of the next 3% of base compensation; and in the Northern New England 401(k) plan for union associates an amount equal to 82% of each employee's contribution up to 6% of base
compensation. Total Company contributions to all 401(k) Plans were $2.4 million and $2.8 million for the three months ended March 31, 2009 and 2008, respectively.

Effective
for the first full payroll period in April 2009, matching contributions made to the Company's 401(k) plans for certain employees may be made in the form of the Company's common
stock. Generally, each participant in these plans would receive a dollar-for-dollar match of FairPoint stock up to five percent of the participant's eligible compensation.
Certain participants in the Company's 401(k) plans who are covered by collective bargaining agreements will continue to have their Company matching contributions determined under the prior formula and
paid in cash.

(11) Accumulated Other Comprehensive Loss

The components of accumulated other comprehensive loss were as follows (in thousands):

March 31,
2009

December 31,
2008Accumulated other comprehensive loss, net of taxes:Defined benefit pension and post-retirement plans

$
(133,148
)
$
(134,504
)Total accumulated other comprehensive loss

$
(133,148
)
$
(134,504
)


Other
Comprehensive Loss for the three months ended March 31, 2009 includes amortization of defined benefit pension and post-retirement plan related prior service
costs and actuarial gains and losses included in Accumulated Other Comprehensive Loss. Defined benefit pension and post-retirement plan activity during the three months ended
March 31, 2008 included $49.5 million (net of $32.8 million taxes) in connection with the merger, which is reflected as a reduction to Accumulated Other Comprehensive Loss. This
amount represents the allocation of previously existing plan assets, obligations and prior service costs to the surviving benefit plans upon merger.

34

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(12) Earnings Per Share

Earnings per share has been computed in accordance with SFAS No. 128,Earnings Per Share. Basic earnings per share is computed by
dividing net income or loss by the weighted average number of shares of common stock outstanding for the period. Except when the effect would be anti-dilutive, the diluted earnings per
share calculation calculated using the treasury stock method includes the impact of stock units, shares of non-vested common stock and shares that could be issued under outstanding stock
options. The weighted average number of common shares outstanding for all periods presented has been restated to reflect the issuance of 53,760,623 shares to the stockholders of Spinco in connection
with the merger.

The
following table provides a reconciliation of the common shares used for basic earnings per share and diluted earnings per share (in thousands):

Three months ended March 31,2009

2008Weighted average number of common shares used for basic earnings per share


89,151


53,761Effect of potential dilutive shares





Weighted average number of common shares and potential dilutive shares used for diluted earnings per share


89,151


53,761Anti-dilutive shares excluded from the above reconciliation


990





Since
the Company incurred a loss for the three months ended March 31, 2009, all potentially dilutive securities are anti-dilutive and are, therefore, excluded from
the determination of diluted earnings per share.

(13) Stockholders' Equity

On March 31, 2008, FairPoint completed the merger, pursuant to which Spinco merged with and into FairPoint, with FairPoint continuing as the surviving corporation for legal
purposes. In order to effect the merger, the Company issued 53,760,623 shares of common stock, par value $.01 per share, to Verizon stockholders for their interest in Spinco. At the time of the
merger, Legacy FairPoint had 35,264,945 shares of common stock outstanding. Upon consummation of the merger, the combined Company had 89,025,568 shares of common stock outstanding. At March 31,
2009, there were 89,498,336 shares of common stock outstanding and 200,000,000 shares of common stock were authorized.

(14) Transactions with Affiliates

The Verizon Northern New England business' financial statements for periods prior to the merger include the following transactions with Verizon and related subsidiaries:

The
Verizon Northern New England business' operating revenue includes transactions with Verizon for the provision of local telephone services, network access, billing and collection
services, interconnection agreements and the rental of facilities and equipment. These services were reimbursed

35

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(14) Transactions with Affiliates (Continued)

by
Verizon based on tariffed rates, market prices, negotiated contract terms that approximated market rates, or actual costs incurred by the Verizon Northern New England business.

The
Verizon Northern New England business reimbursed Verizon for specific goods and services it provided to, or arranged for, the Verizon Northern New England business based on tariffed
rates, market prices or negotiated terms that approximated market rates. These goods and services included items such as communications and data processing services, office space, professional fees
and insurance coverage.

The
Verizon Northern New England business also reimbursed Verizon for the Verizon Northern New England business' share of costs incurred by Verizon to provide services on a common basis
to all of its subsidiaries. These costs included allocations for legal, security, treasury, tax and audit services. The allocations were based on actual costs incurred by Verizon and periodic studies
that identified employees or groups of employees who were totally or partially dedicated to performing activities that benefited the Verizon Northern New England business, in activities such as
investor relations, financial planning, marketing services and benefits administration. These allocations were based on actual costs incurred by Verizon, as well as on the size of the Verizon Northern
New England business relative to other Verizon subsidiaries. The Company believes that these cost allocations are reasonable for the services provided. The Company also believes that these cost
allocations are consistent with the nature
and approximate amount of the costs that the Verizon Northern New England business would have incurred on a stand-alone basis.

The
Verizon Northern New England business also recognized an allocated portion of interest expense in connection with contractual agreements between the Verizon Companies and Verizon for
the provision of short-term financing and cash management services. Verizon issues commercial paper and obtains bank loans to fund the working capital requirements of Verizon's
subsidiaries, including the Verizon Group, and invests funds in temporary investments on their behalf. The Verizon Group also recognized interest expense related to a promissory note held by Verizon.

The
affiliate operating revenue and expense amounts do not include affiliate transactions between Verizon and VLD's, VOL's and VSSI's operations in Maine, New Hampshire
and Vermont. Because the Verizon Northern New England business' operating expenses associated with VLD, VOL and VSSI were determined predominantly through allocations, separate identification of the
affiliate transactions was not readily available.

(15) Fair Value Measurements

SFAS No. 157,Fair Value Measurements(SFAS No. 157) defines fair value, establishes a framework for measuring fair value
and establishes a hierarchy that categorizes and prioritizes the sources to be used to estimate fair value. SFAS No. 157 also expands financial statement disclosures about fair value
measurements. On February 12, 2008, the FASB issued FASB Staff Position (FSP) 157-2, which delays the effective date of SFAS No. 157 for one year for all nonfinancial assets
and nonfinancial liabilities, except those that are recognized or disclosed at fair value in the financial statements on a recurring basis. The Company elected a partial deferral of SFAS
No. 157 under the provisions of FSP 157-2 related to the measurement of fair value used when evaluating goodwill, investments, other intangible assets and other
long-lived assets for impairment and valuing asset retirement obligations and liabilities

36

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(15) Fair Value Measurements (Continued)

for
exit or disposal activities until fiscal years beginning after November 15, 2008. As of January 1, 2009, the Company adopted FSP 157-2 which did not have a material
impact on the Company's financial statements. The impact of partially adopting SFAS No. 157 effective January 1, 2008 was not material to the Company's financial statements.

The
following table summarizes the Company's financial assets and liabilities measured at fair value on a recurring basis (at least annually) as of March 31, 2009 (in thousands):

March 31,
2009

Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

Significant
Observable
Inputs
(Level 2)

Significant
Unobservable
Inputs
(Level 3)Interest rate swap agreements(1)

$
(70,057
)




(70,057
)




---

(16) Commitments and Contingencies



Future
minimum lease payments under capital leases and non-cancelable operating leases as of March 31, 2009 are as follows (in thousands):

Capital
Leases

Operating
LeasesTwelve months ending March 31:2010

$
3,111

$
11,6922011


2,850


10,0542012


1,867


8,7792013


1,705


7,5722014


1,534


5,948Thereafter


1,257


4,155Total minimum lease payments

$
12,324

$
48,200Less interest and executory cost


(3,218
)Present value of minimum lease payments


9,106Less current installments


(1,999
)Long-term obligations at March 31, 2009

$
7,107


The
Company does not have any leases with contingent rental payments or any leases with contingency renewal, purchase options, or escalation clauses.

37

---



Table of Contents

FAIRPOINT COMMUNICATIONS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED

FINANCIAL STATEMENTS (Unaudited) (Continued)

(16) Commitments and Contingencies (Continued)



From
time to time, the Company is involved in litigation and regulatory proceedings arising out of its operations. Management believes that the Company is not currently a party to any
legal or regulatory proceedings, the adverse outcome of which, individually or in the aggregate, would have a material adverse effect on the Company's financial position or results of operations.



The
Company is subject to certain service quality requirements in the states of Maine, New Hampshire and Vermont. Failure to meet these requirements in any of these states may result in
penalties being assessed by the respective state regulatory body. As of March 31, 2009, the Company has recognized an estimated liability for service quality penalties based on historical
assessments. However, additional penalties may be assessed as a result of service quality issues related to the systems cutover, which could have a material adverse effect on the Company's financial
position, results of operations and liquidity.

38

---



Table of Contents

Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations (Restated).

The following discussion should be read in conjunction with the financial statements of the Company and the notes thereto, and gives
effect to the restatement of our interim condensed consolidated financial statements as discussed in note 1 to the condensed consolidated financial statements. This discussion continues to
reflect financial results and events as of the date of the Original Filing and has not been updated to reflect other events occurring after the date of the Original Filing or to modify or update those
disclosures affected by subsequent events. This amended report for the quarter ended March 31, 2009 is being filed concurrently with amended reports on Forms 10-Q/A for prior
quarterly periods ended June 30, and September 30, 2009, containing restated interim condensed consolidated financial statements as of and for the interim periods then ended.

The
following discussion includes certain forward-looking statements. For a discussion of important factors, which could cause actual results to differ materially from the results
referred to in the forward-looking statements, see "Part IItem 1A. Risk Factors" of our Annual Report on Form
10-K for the year ended December 31, 2008 and "Part IIItem 1A. Risk Factors" and "Cautionary Note Concerning Forward-Looking Statements" contained in this Quarterly Report.

Overview

We are a leading provider of communications services in rural and small urban communities, offering an array of services, including
local and long distance voice, data, video and Internet and broadband product offerings. We are one of the largest telephone companies in the United States focused on serving rural and small urban
communities, and we are the 7th largest local telephone company in the United States, in each case based on number of access lines as of March 31, 2009. We operate in 18 states with
1.7 million access line equivalents (including voice access lines and high speed data lines, which include DSL, wireless broadband and cable modem) in service as of March 31, 2009.

We
were incorporated in Delaware in February 1991 for the purpose of acquiring and operating incumbent telephone companies in rural markets. We have acquired 36 such businesses, 32 of
which we continue to own and operate. Many of our telephone companies have served their respective communities for over 75 years.

As
our primary source of revenues, access lines are an important element of our business. Over the past several years, communications companies, including FairPoint, have experienced a
decline in access lines due to increased competition, including competition from wireless carriers and cable television operators, the introduction of DSL services (resulting in customers substituting
DSL for a second line) and challenging economic conditions. During the period under which we were operating under a transition services agreement we entered into with certain subsidiaries of Verizon
on January 15, 2007, as amended on March 31, 2008 (the "transition services agreement"), we had limited ability to change current product offerings. Now that we have completed the
cutover to our own systems, we expect to be able to modify bundles and prices to be more competitive in the marketplace.

We
are subject to regulation primarily by federal and state governmental agencies. At the federal level, the FCC generally exercises jurisdiction over the facilities and services of
communications common carriers, such as us, to the extent those facilities are used to provide, originate or terminate interstate or international communications. State regulatory commissions
generally exercise jurisdiction over common carriers' facilities and services to the extent those facilities are used to provide, originate or terminate intrastate communications. In addition,
pursuant to the Telecommunications Act of 1996, which amended the Communications Act of 1934, state and federal regulators share responsibility for implementing and enforcing the domestic
pro-competitive policies introduced by that legislation.

39

---



Table of Contents

Legacy
FairPoint's operations and our Northern New England operations operate under different regulatory regimes in certain respects. For example, concerning interstate access, all of
the pre-merger regulated interstate services of FairPoint were regulated under a rate-of-return model, while all of the rate-regulated interstate
services provided by the Verizon Northern New England business were regulated under a price cap model. We have obtained permission to continue to operate under this regime until the FCC completes its
general review of whether to modify or eliminate the "all-or-nothing" rule. Without this permission, the all-or-nothing rule would require that all of
our regulated operations be operated under the price cap model for federal regulatory purposes. In addition, while all of our operations generally are subject to obligations that apply to all local
exchange carriers, our non-rural operations are subject to additional requirements concerning interconnection, non-discriminatory network access for competitive communications
providers and other matters, subject to substantial oversight by state regulatory commissions. In addition, the FCC has ruled that our Northern New England operations must comply with the regulations
applicable to the Bell Operating Companies. The rural and non-rural operations are also subject to different regimes concerning universal service.

Systems Cutover Status and Implications

During 2007, 2008 and throughout January 2009, we were in the process of developing and deploying new systems, processes and personnel
to replace those used by Verizon to operate and support our network and back office functions in Maine, New Hampshire and Vermont. These services were provided by Verizon under the transition services
agreement through January 30, 2009. On January 30, 2009, we began the cutover process from the Verizon systems to the new FairPoint systems, and on February 9, 2009, we began
operating our new platform of systems independently from the Verizon systems, processes and personnel. During the period from January 23, 2009 until January 30, 2009, all retail orders
were taken manually and following cutover were entered into the new systems. From February 2, 2009 through February 9, 2009, we manually processed only emergency orders, although we
continued to provide repair and maintenance services to all customers.

Following
the cutover, many of these systems have functioned without significant problems, but a number of the key back-office systems, such as order entry, order management and billing,
experienced certain functionality issues. As a result of these systems functionality issues, as well as a lack of work force proficiency on the new systems, we have experienced increased handle time
by customer service representatives for new orders, reduced levels of order flow-through across the systems, which caused delays in provisioning and installation, and delays in the
processing of bill cycles and collection treatment efforts. These issues have impacted customer satisfaction and resulted in large
increases in customer call volumes into our customer service centers. While many of these issues were anticipated, the magnitude of difficulties experienced was beyond our expectations.

We
have since worked diligently to remedy these systems functionality issues, updated and provide for additional training opportunities for our workforce and have made measurable
progress, although a number of issues still remain. Average handle time for our customer sales and service representatives, although still above pre-cutover levels, has been reduced
significantly; provisioning of new orders has increased steadily, although a sizable backlog still remains; all bill cycles have been caught up and are now being processed on a normal schedule, and
call volumes into the customer service centers have been substantially reduced and are nearly at pre-cutover levels. Collection efforts, however, are hampered by a lack of systems
functionality, which adversely impacts our liquidity. Based on the progress made to date and our current plans, we continue to expect that we will largely return to normal operations by the end of the
second quarter of 2009.

Because
of these cutover issues, in the first quarter of 2009 we incurred $19.4 million of incremental expenses in order to operate our business, including third-party contractor
costs and internal labor costs in the form of overtime pay. The cutover issues also required significant staff and

40

---



Table of Contents

senior
management attention, diverting their focus from other efforts. We expect to continue to incur additional incremental costs during the second quarter of 2009, although the amount of such costs
should decline as we return to a normal level of operations.

In
addition to the significant incremental expenses we have incurred as a result of these cutover issues, we have been unable to fully implement our operating plan for 2009 and
effectively compete in the marketplace, which we believe is having an adverse effect on our business, financial condition, results of operations and liquidity, as well as our ability to continue to
comply with the financial covenants in our credit facility.

Dividends

Our board of directors has adopted a dividend policy that reflects our intent to return cash to stockholders. Future dividends, if any,
will be paid from cash generated by our business in excess of operating needs, interest and principal payments on our indebtedness, dividends on future senior classes of our capital stock, if any,
capital expenditures, taxes and future reserves, if any. Financial covenants in our credit facility and the indenture governing the notes may restrict our ability to pay dividends, and certain of
these restrictions may be more restrictive than the conditions and restrictions imposed by the state regulatory orders. See "Part IIItem 2. Unregistered Sales of Equity
Securities and Use of ProceedsRestrictions on Payment of Dividends."

On
March 4, 2009, our board of directors voted to suspend the quarterly dividend. This action is expected to improve our liquidity by approximately $93 million annually.

Recent Developments



Our board of directors has adopted a dividend policy which reflects our intent to return cash to stockholders. On December 3,
2008, the Company declared a dividend of $0.2575 per share of common stock, which was paid on January 16, 2009 to holders of record as of December 31, 2008.

On
March 4, 2009, our board of directors voted to suspend the quarterly dividend.



On January 21, 2009, we entered into an Amendment, Waiver, Resignation and Appointment Agreement with Lehman Commercial
Paper Inc. ("LCPI"), as resigning administrative agent, collateral agent and swingline lender, Bank of America, N.A. ("Bank of America"), as syndication agent and as successor administrative
agent, collateral agent and swingline lender, and certain other financial institutions party thereto (the "amendment"). The amendment, among other things, amends our credit facility.

Pursuant
to the amendment, LCPI resigned as administrative agent, collateral agent and swingline lender under our credit agreement and related documents and Bank of America was appointed
as successor administrative agent, collateral agent and swingline lender.

The
amendment also:



41

---



Table of Contents





In addition to a regular monthly fee, the transition services agreement and related agreements required us to make payments totaling
approximately $45.4 million to Verizon in the first quarter of 2009, including a one-time fee of $34.0 million due at cutover, with the balance used to purchase certain
internet access hardware from Verizon and its affiliates.

On
January 30, 2009, we entered into a Transition Agreement (the "transition agreement") with Verizon and certain of its subsidiaries. The transition agreement was executed in
connection with the cutover of certain back office systems, as contemplated by the transition services agreement.

Pursuant
to the transition agreement:



In
accordance with the transition agreement, on February 20, 2009, we made a final payment to Verizon Technologies of approximately $7.7 million in respect of amounts owed
under the transition services agreement and for the internet access hardware referred to above.

Basis of Presentation

On March 31, 2008, the merger between Spinco and Legacy FairPoint was completed. In connection with the merger and in accordance
with the terms of the merger agreement, Legacy FairPoint issued 53,760,623 shares of common stock to Verizon stockholders. Prior to the merger, the Verizon Group engaged in a series of restructuring
transactions to effect the transfer of specified assets

42

---



Table of Contents

and
liabilities of the Verizon Northern New England business to Spinco and the entities that became Spinco's subsidiaries. Spinco was then spun off from Verizon immediately prior to the merger. While
FairPoint was the surviving entity in the merger, for accounting purposes Spinco is deemed to be the acquirer. As a result, for the three months ended March 31, 2008, the statement of
operations and the financial information derived from the statement of operations in this Quarterly Report reflect the financial results of the Verizon Northern New England business only for such
period. For more information, see note 2 to the "Condensed Consolidated Financial Statements."

We
view our business of providing voice, data and communication services to residential and business customers as one business segment as defined in Statement of Financial Accounting, or
SFAS, No. 131, "Disclosures about Segments of an Enterprise and Related Information."

Revenues

We derive our revenues from:



43

---



Table of Contents



The
following table summarizes revenues and the percentage of revenues from the listed sources (in thousands, except for percentage of revenues data):

Revenues

% of RevenuesThree months
Ended
March 31,

Three months
ended
March 31,2009

2008

2009

2008Restated



RestatedRevenue Source:Local calling services

$
122,820


132,175


41
%

47
%Access


93,127


79,018


31
%

28
%Long distance services


43,395


41,267


15
%

15
%Data and Internet services


28,194


22,020


9
%

8
%Other services


11,762


7,934


4
%

2
%Total


299,298


282,414


100
%

100
%


Operating Expenses

Our operating expenses consist of cost of services and sales, selling, general and administrative expenses, and depreciation and
amortization.



Because
the Verizon Northern New England business had been operating as the local exchange carrier of Verizon in Maine, New Hampshire and Vermont, and not as a standalone
telecommunications provider, the historical operating results of the Verizon Northern New England business for the three months ended March 31, 2008 include approximately $58 million of
expenses for services provided by the Verizon Group, including information systems and information technology, shared assets including office space outside of New England, supplemental customer sales
and service and operations. Through January 30, 2009, we operated under the transition services agreement, under which we incurred $15.9 million of expenses during the three months ended
March 31, 2009. As of January 30, 2009, we began performing these services internally or obtaining them from third-party service providers and not from Verizon.

44

---



Table of Contents



On March 31, 2008, we completed the merger with Spinco. The merger of Legacy FairPoint and Spinco was accounted for as a reverse
acquisition of Legacy FairPoint by Spinco under the purchase method of accounting because Verizon's stockholders owned at least a majority of the shares of the combined Company following the merger.
The merger consideration was $316.3 million. Spinco was a wholly-owned subsidiary of Verizon that owned Verizon's local exchange and related business activities in Maine, New Hampshire and
Vermont. Spinco was spun off from Verizon immediately prior to the merger. Spinco served approximately 1,562,000 access line equivalents as of the date of acquisition.

Results of Operations

Three Months Ended March 31, 2009 Compared with Three Months Ended March 31, 2008

The following table sets forth the percentages of revenues represented by selected items reflected in the statements of operations. The
year-to-year comparisons of financial results are not necessarily indicative of future results (in thousands, except percentage of revenues data):

2009

% of
Revenues

2008

% of
RevenuesRestated

RestatedRevenues

$
299,298


100
%
$
282,414


100
%Operating expensesCost of services and sales


145,263


48


135,837


48Selling, general and administrative


92,412


31


63,116


22Depreciation and amortization


67,867


23


53,925


19Total operating expenses


305,542


102


252,878


89Income (loss) from operations


(6,244
)

(2
)

29,536


11Interest expense


(53,479
)

(18
)

(14,522
)

(5
)Gain on derivative instruments


12,898


4





Gain on early retirement of debt


4,863


2





Other income


6,277


2


986


Income (loss) before income taxes


(35,685
)

(12
)

16,000


6Income tax (expense) benefit


13,380


5


(6,457
)

(2
)Net income (loss)

$
(22,305
)

(7
)%
$
9,543


4
%


Revenues
increased $16.9 million to $299.3 million in the first quarter of 2009 compared to 2008. The acquisition of Legacy FairPoint contributed $62.2 million to
total revenues in the three months ended March 31, 2009. Excluding the impact of the merger, combined total revenue would have decreased $45.3 million. We derive our revenues from the
following sources:

Local calling services.Local calling services revenues decreased $9.4 million to $122.8 million during the first quarter of
2009
compared to the same period in 2008. Legacy FairPoint contributed $18.3 million to local revenue for the three months ended March 31, 2009. Excluding the impact of the merger, local
calling services revenues would have decreased $27.7 million compared to the prior year. This decrease is primarily due to a 10.9% decline in total voice access lines in service at
March 31, 2009 compared to
March 31, 2008. The revenue decline was mainly driven by the effects of competition and technology substitution.

Access.Access revenues increased $14.1 million to $93.1 million during the first quarter of 2009 compared to the same period
in 2008.
Legacy FairPoint contributed $23.9 million to access revenues for the three months ended March 31, 2009. Excluding the impact of the merger, access revenues would

45

---



Table of Contents

have
decreased by $9.8 million. Of this decrease, $7.8 million is attributable to a decrease in interstate access revenues and $2.0 million is attributable to a decrease in
intrastate access revenues, reflecting the impact of access line loss and technology substitution.

Long distance services.Long distance services revenues increased $2.1 million to $43.4 million in the first quarter of 2009
compared
to the same period in 2008. Legacy FairPoint contributed $7.1 million to long distance in the three months ended March 31, 2009. Excluding the impact of the merger, long distance
revenues would have decreased $5.0 million. The decrease was primarily attributable to a decrease in the number of subscriber lines in 2009, partially offset by increased revenue from bundled
product offerings designed to retain customers and generate more revenue.

Data and Internet services.Data and Internet services revenues increased $6.2 million to $28.2 million in the first quarter
of 2009
compared to the same period in 2008. Legacy FairPoint contributed $8.7 million to data and Internet services revenues in the three months ended March 31, 2009. Excluding the impact of
the merger, data and Internet services revenues would have decreased $2.5 million.

Other services.Other services revenues increased $3.8 million to $11.8 million in the first quarter of 2009 compared to the
same
period in 2008. Legacy FairPoint contributed $4.1 million to other services revenues in the three months ended March 31, 2009. Excluding the impact of the merger, other services revenues
would have decreased $0.3 million.

Operating Expenses

Cost of services and sales.Cost of services and sales increased $9.4 million to $145.3 million in the first quarter of 2009
compared
to the same period in 2008. Legacy FairPoint contributed $25.1 million to cost of services and sales expenses in the three months ended March 31, 2009. Also included in cost of services
and sales for the three months ended March 31, 2009 are $6.1 million of expenses related to the transition services agreement. Excluding the impact of the merger and the transition
services agreement, cost of services and sales would have declined $21.8 million. The decline reflects the elimination of costs allocated from Verizon affiliates prior to the closing of the
merger, which has more than offset direct costs incurred by us to operate our Northern New England operations.

Selling, general and administrative.Selling, general and administrative expenses increased $29.3 million to $92.4 million in
the first
quarter of 2009 compared to the same period in 2008. Legacy FairPoint contributed $19.0 million to selling, general and administrative expenses in the three months ended March 31, 2009.
Included in selling, general and administrative expenses for the three months ended March 31, 2009 are $9.8 million of expenses related to the transition services agreement and
$19.4 million of non-recurring cutover related costs (which we are allowed to add back to adjusted EBITDA under our credit facility). Excluding the impact of the merger and the
transition services agreement, selling, general and administrative expenses would have decreased $18.9 million. The decline reflects the elimination of costs allocated from Verizon affiliates
prior to the closing of the merger, which has more than offset the direct costs incurred by us to operate our Northern New England operations.

Depreciation and amortization.Depreciation and amortization expense increased $13.9 million to $67.9 million in the first
quarter of
2009 compared to the same period in 2008. Legacy FairPoint contributed $9.3 million to depreciation and amortization expenses in the three months ended March 31, 2009. Excluding the
impact of the merger, depreciation and amortization expense would have increased $4.6 million.

46

---



Table of Contents

Other Results

Interest expense.Interest expense increased $39.0 million to $53.5 million in the first quarter of 2009 compared to the same
period in
2008. This increase is due to the debt that we incurred upon and subsequent to the closing of the merger.

Gain on derivative instruments.Gain on derivative instruments represents net gains and losses recognized on the change in fair market
value of
interest rate swap derivatives. During the three months ended March 31, 2009, we recognized non-cash gains of $12.9 million related to our derivative financial instruments.

Gain on early retirement of debt.Gain on early retirement of debt represents a $5.6 million net gain recognized on the repurchase
of
$8.0 million aggregate principal amount of the notes, partially offset by a loss of $0.8 million attributable to writing off a portion of the unamortized debt issue costs associated with
our credit facility.

Other income (expense).Other income (expense) includes non-operating gains and losses such as those incurred on sale of equipment.
Other
income increased $5.3 million to $6.3 million in the first quarter of 2009 compared to the same period in 2008. The increase was primarily attributable to a one-time gain of
$5.4 million recognized in the first quarter of 2009 related to the settlement under the transition agreement.

Incometaxes.    The effective income tax rate is the provision for income taxes stated as a percentage of income before the
provision for income taxes. The effective income tax rate in the first quarter of 2009 and 2008 was 37.5% benefit and 40.4% expense, respectively.

Net income (loss).Net loss for the three months ended March 31, 2009 was $22.3 million compared to net income of
$9.5 million
for the same period in 2008. The difference in net income (loss) between 2009 and 2008 is a result of the factors discussed above.

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements.

Critical Accounting Policies

Our critical accounting policies are as follows:



Revenue Recognition.We recognize service revenues based upon usage of our local exchange network and facilities and contract
fees. Fixed fees for
local telephone, long distance, Internet services and certain other services are recognized in the month the service is provided. Revenue from other services that are not fixed fee or that exceed
contracted amounts is recognized when those services are

47

---



Table of Contents

provided.
Non-recurring customer activation fees, along with the related costs up to, but not exceeding, the activation fees, are deferred and amortized over the customer relationship
period.

Allowance for Doubtful Accounts.In evaluating the collectability of our accounts receivable, we assess a number of factors,
including a specific
customer's or carrier's ability to meet its financial obligations to us, the length of time the receivable has been past due and historical collection experience. Based on these assessments, we record
both specific and general reserves for uncollectible accounts receivable to reduce the related accounts receivable to the amount we ultimately expect to collect from customers and carriers. If
circumstances change or economic conditions worsen such that our past collection experience is no longer relevant, our estimate of the recoverability of our accounts receivable could be further
reduced from the levels reflected in our accompanying condensed consolidated balance sheet.

Accounting for Pension and Other Post-retirement Benefits.Some of our employees participate in our pension plans and other
post-retirement benefit plans. In the aggregate, the pension plan benefit obligations exceed the fair value of pension plan assets, resulting in expense. Other post-retirement
benefit plans have larger benefit obligations than plan assets, resulting in expense. Significant pension and other post-retirement benefit plan assumptions, including the discount rate
used, the long term rate of return on plan assets, and medical cost trend rates are periodically updated and impact the amount of benefit plan income, expense, assets and obligations.

Accounting for Income Taxes.Our current and deferred income taxes are affected by events and transactions arising in the normal
course of business,
as well as in connection with the adoption of new accounting standards and non-recurring items. Assessment of the appropriate amount and classification of income taxes is dependent on
several factors, including estimates of the timing and realization of deferred income tax assets and the timing of income tax payments. Actual payments may differ from these estimates as a result of
changes in tax laws, as well as unanticipated future transactions affecting related income tax balances. We account for tax benefits taken or expected to be taken in our tax returns in accordance with
FASB Interpretation No. 48,Accounting for Uncertainty in Income Taxes(FIN 48), which requires the use of a two step approach for
recognizing and measuring
tax benefits taken or expected to be taken in a tax return and disclosures regarding uncertainties in income tax positions.

Depreciation of Property, Plant and Equipment.We recognize depreciation on property, plant and equipment principally on the
composite group
remaining life method and straight-line composite rates over estimated useful lives ranging from three to 50 years. This method provides for the recognition of the cost of the
remaining net investment in telephone plant, less anticipated net salvage value (if any), over the remaining asset lives. This method requires the periodic revision of depreciation rates. Changes in
the estimated useful lives of property, plant and equipment or depreciation methods could have a material effect on our results of operations.

Valuation of Long-lived Assets, Including Goodwill.We review our long-lived assets, including goodwill, for impairment
whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Several factors could trigger an impairment review such as:



Goodwill
was $595.1 million at March 31, 2009. We have recorded intangible assets related to the acquired companies' customer relationships and trade names of
$251.7 million as of March 31, 2009. As

48

---



Table of Contents

of
March 31, 2009, there was $22.9 million of accumulated amortization recorded. These intangible assets are being amortized over a weighted average life of approximately
9.7 years. The intangible assets are included in intangible assets on our condensed consolidated balance sheet.

We
are required to perform an impairment review of goodwill as required by SFAS No. 142,Goodwill and Other Intangible Assetsannually or when impairment indicators are noted. We performed our annual goodwill impairment assessment as of October 1, 2008 and concluded that there was no indication of impairment at this
time. In light of the weakening economic environment, we performed another assessment as of December 31, 2008 and concluded that there was no indication of impairment at that time. Given the
continued deterioration of economic conditions, we will continue to monitor for impairment indicators.

Accounting for Software Development Costs.We capitalize certain costs incurred in connection with developing or obtaining
internal use software in
accordance with American Institute of Certified Public Accountants Statement of Position 98-1, "Accounting for the Costs of Computer Software Developed or Obtained for Internal Use"
(98-1). Capitalized costs include direct development costs associated with internal use software, including direct labor costs and external costs of materials and services. Costs incurred
during the preliminary project stage, as well as maintenance and training costs, are expensed as incurred.

Purchase Accounting.We recognize the acquisition of companies in accordance with SFAS No. 141,Accounting for
Business Combinations("SFAS 141"). The cost of an acquisition is allocated to the assets acquired and liabilities assumed based on their fair values as of the close of
the acquisition, with amounts exceeding the fair value being recorded as goodwill.

New Accounting Standards

In December 2007, the FASB issued SFAS No. 141R, "Business Combinations" ("SFAS 141R"). SFAS 141R replaces
SFAS 141 and establishes principles and
requirements for how an acquirer recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, any non-controlling interest in the acquiree
and the goodwill acquired. SFAS 141R also establishes disclosure requirements which will enable users to evaluate the nature and financial effects of the business combination. This standard is
effective for fiscal years beginning after December 15, 2008 and early adoption is prohibited. We will assess the impact of SFAS 141(R) if and when a future acquisition occurs.

In
March 2008, the FASB issued SFAS No. 161, "Disclosures about Derivative Instruments and Hedging Activities" ("SFAS 161"). SFAS 161 requires companies with
derivative instruments to disclose information that should enable financial statement users to understand how and why a company uses derivative instruments, how derivative instruments and related
hedged items are accounted for under FASB Statement No. 133 "Accounting for Derivative Instruments and Hedging Activities" and how derivative instruments and related hedged items affect a
company's financial position, financial performance and cash flows. SFAS 161 is effective for financial statements issued for fiscal years beginning after November 15, 2008. The adoption
of SFAS 161 did not have a material impact on our results of operations and financial position.

In
May 2008, the FASB issued SFAS No. 162, "The Hierarchy of Generally Accepted Accounting Principles ("SFAS 162"). SFAS 162 identifies the sources of accounting
principles and the framework for selecting the principles used in the preparation of financial statements of non-governmental entities that are presented in conformity with generally
accepted accounting principles (the GAAP hierarchy). Statement 162 will become effective 60 days following the SEC's approval of the Public Company Accounting Oversight Board amendments to AU
Section 411, "The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles." The adoption of SFAS 162 is not expected to have any impact on our consolidated
results of operations and financial position.

49

---



Table of Contents

Inflation

We do not believe inflation has a significant effect on our operations.

Liquidity and Capital Resources

Our short-term and long-term liquidity needs arise primarily from: (i) interest and principal payments
on our indebtedness; (ii) capital expenditures, including those mandated by the state regulatory orders approving the merger; (iii) working capital requirements as may be needed to
support the growth of our business; (iv) dividend payments, if any, on our common stock; (v) obligations under our employee benefit plans; and (vi) potential acquisitions.

As
we have essentially fully drawn down on our available credit facility, and in view of the current state of the financial markets, we anticipate that our primary source of liquidity
will be cash flow from operations and cash on hand. While we currently believe that cash generated from operations and cash on hand should be sufficient to meet our cash obligations for the next
twelve months, any delays or disruptions in cash flows would place further strains on our liquidity position.

As
of March 31, 2009, we were in compliance with the financial covenants contained in our credit facility. However, the continuing adverse general economic conditions, the
operational difficulties experienced following the cutover to our new platform of systems for the Northern New England operations, the additional incremental costs incurred to operate the business
following the cutover and our resulting inability to fully execute on our 2009 operating plan and compete effectively in the marketplace are causing us to be at risk of failing to comply with the
interest coverage covenant contained in our credit facility as early as the covenant measurement period ending June 30, 2009. If a default occurs, the lenders would be permitted to accelerate
the maturity of the loans outstanding under our credit facility, to seek to foreclose upon any collateral securing such loans and to terminate any commitments of the lenders to lend to us. In the
event of noncompliance, we would seek to obtain a waiver from our lenders or seek to amend the covenants. There can be no assurance that such a waiver or amendment could be obtained at all or on
terms, including any costs or fees associated therewith, reasonably acceptable to us in light of our current liquidity position and expected future cash flows.

We
are considering engaging a financial advisor to evaluate our current capital structure and to explore options with respect to a potential restructuring. In addition, we intend to seek
from time to time to repurchase a portion of the notes. Such repurchases, if any, will depend on prevailing market conditions, our liquidity needs, contractual restrictions, including those contained
in the Tax Sharing Agreement and the agreements governing our indebtedness, and other factors.

On
March 4, 2009, our board of directors voted to suspend the quarterly dividend. This action was taken to increase financial flexibility and enable us to begin to focus on
strengthening our capital structure. This action was expected to improve our liquidity by approximately $93 million annually.

Our
$2,030 million senior secured credit facility consists of a non-amortizing revolving facility in an aggregate principal amount of $200 million, a senior
secured term loan A facility in an aggregate principal amount of $500 million, a senior secured term loan B facility in the aggregate principal amount of $1,130 million and a delayed
draw term loan facility in an aggregate principal amount of $200 million. Spinco drew $1,160 million under the term loan immediately prior to being spun off by Verizon, and then
FairPoint drew $470 million under the term loan and $5.5 million under the delayed draw term loan concurrently with the closing of the merger.

Subsequent
to the merger, we borrowed the remaining $194.5 million available under the delayed draw term loan. These funds were used for certain capital expenditures and other
expenses associated with the merger. As of March 31, 2009, we had also borrowed $150.0 million under our $170.0 million revolving credit facility.

50

---



Table of Contents

On
October 5, 2008, the administrative agent under our credit facility filed for bankruptcy. The administrative agent accounted for thirty percent of the loan commitments under
our revolving credit facility. On January 21, 2009, we entered into an amendment to our credit facility under which, among other things, the administrative agent resigned and was replaced by a
new administrative agent. In addition, the resigning administrative agent's undrawn commitments under our revolving credit facility, totaling $30.0 million, were terminated and are no longer
available to us. See "Recent DevelopmentsCredit Facility Amendment." Accordingly, as of March 31, 2009, the remaining amount available under our revolving credit facility is
$4.7 million, net of outstanding letters of credit. As of March 31, 2009, we also had pending commitments for additional letters of credit totaling $3.7 million.

The
revolving credit facility has a swingline subfacility in the amount of $10.0 million and a letter of credit subfacility in the amount of $30.0 million, which allows for
issuances of standby letters of credit for our account. Our credit facility also permits interest rate and currency exchange swaps and similar arrangements that we may enter into with the lenders
under our credit facility and/or their affiliates.

The
term loan B facility and the delayed draw term loan will mature in March 2015 and the revolving credit facility and the term loan A facility will mature in March 2014. Each of the
term loan A facility, the term loan B facility and the delayed draw term loan are repayable in quarterly installments in the manner set forth in our credit facility.

Interest
rates for borrowings under our credit facility are, at our option, for the revolver and for the term loans at either (a) the Eurodollar rate, as defined in the credit
agreement, plus an applicable margin or (b) the base rate, as defined in the credit agreement, plus an applicable margin.

Our
credit facility contains customary affirmative covenants and also contains negative covenants and restrictions, including, among others, with respect to the redemption or repurchase
of our other indebtedness, loans and investments, additional indebtedness, liens, capital expenditures, changes in the nature of our business, mergers, acquisitions, asset sales and transactions with
affiliates.

Borrowings
under our credit facility bear interest at variable interest rates. We have entered into various interest rate swap agreements which are detailed in note 8 of the notes
to our condensed consolidated financial statements for the three months ended March 31, 2009 included in this Quarterly Report. As a result of these swap agreements, approximately 76% of our
indebtedness effectively bore interest at fixed rates rather than variable rates as of March 31, 2009. After these interest rate swap agreements expire, our annual debt service obligations on
such portion of the term loans will vary from year to year unless we enter into a new interest rate swap or purchase an interest rate cap or other interest rate hedge. To the extent interest rates
increase in the future, we may not be able to enter into new interest rate swaps or to purchase interest rate caps or other interest rate hedges on acceptable terms.

Spinco
issued, and we assumed in the merger, $551.0 million aggregate principal amount of the notes. The notes mature on April 1, 2018 and are not redeemable at our option
prior to April 1, 2013. Interest is payable on the notes semi-annually, in cash, on April 1 and October 1. The notes bear interest at a fixed rate of
131/8% and principal is due at maturity. These notes were issued at a discount and, accordingly, at the date of their distribution, the notes had a carrying value of
$539.8 million (principal amount at maturity of $551.0 million less discount of $11.2 million).

The
indenture governing the notes limits, among other things, our ability to incur additional indebtedness and issue certain preferred stock, repurchase our capital stock or subordinated
debt, make certain investments, create certain liens, sell certain assets or merge or consolidate with or into other companies, incur restrictions on the ability of our subsidiaries to make
distributions or transfer assets to us and enter into transactions with affiliates.

51

---



Table of Contents

During
the three months ended March 31, 2009, we repurchased $8.0 million aggregate principal amount of the notes for an aggregate purchase price of $2.2 million in
cash. In addition, we prepaid $3.3 million of principal under the term loan A facility of our credit facility. In total, we retired $11.3 million of outstanding debt during the three
months ended March 31, 2009.

Our
ability to service our indebtedness will depend on our ability to generate sufficient cash in the future. Scheduled amortization payments will begin on the term loan A facility of
our credit facility in 2009, on the term loan B facility of our credit facility in 2010 and on the delayed draw facility in 2011. No principal payments are due on the notes prior to their maturity. We
will need to refinance all or a portion of our indebtedness on or before maturity and may not be able to refinance our indebtedness on commercially reasonable terms or at all.

Net
cash provided by (used in) operating activities was $46.0 million and $(0.3) million for the three months ended March 31, 2009 and 2008, respectively.

Net
cash used in investing activities was $57.4 million and $13.1 million for the three months ended March 31, 2009 and 2008, respectively. These cash flows
primarily reflect capital expenditures of $57.5 million and $24.6 million for the three months ended March 31, 2009 and 2008, respectively. Net cash used in investing activities
also includes acquired cash of $11.6 million for the three months ended March 31, 2008.

Net
cash provided by financing activities was $33.7 million and $24.3 million for the three months ended March 31, 2009 and 2008, respectively. For the three months
ended March 31, 2009, net proceeds from FairPoint's issuance of long-term debt were $50.0 million, repayment of long-term debt was $5.5 million and
dividends to stockholders was $23.0 million.

Cash
and cash equivalents at March 31, 2009 totaled $92.5 million, excluding restricted cash totaling an additional $55.2 million. At April 30, 2009, cash and
cash equivalents totaled $69.0 million.

We
expect our capital expenditures will be approximately $190 million to $210 million in 2009. We anticipate that we will fund these expenditures through cash flows from
operations and cash on hand.

We
expect our contributions to our employee pension plans and post-retirement medical plans will be approximately $0.6 million in 2009.

As
a condition to the approval of the merger and related transactions by state regulatory authorities, we have agreed to make capital expenditures following the completion of the merger.
As a condition to the approval of the transactions by the state regulatory authority in Maine, we agreed that, following the closing of the merger, we will make capital expenditures in Maine during
the first three years after the closing of $48 million in the first year and an average of $48 million in the first two years and an average of $47 million in the first three
years. We are also required to expend over a five year period not less than $40 million on equipment and infrastructure to expand the availability of broadband services in Maine, which is
expected to result in capital expenditures in Maine in excess of the minimum capital expenditure requirements described above.

The
order issued by the state regulatory authority in Vermont also requires us to make capital expenditures in Vermont during the first three years after the closing of the merger in the
amount of $41 million for the first year and averaging $40 million per year in the first two years and averaging $40 million per year in the first three years following the
closing. Pursuant to the Vermont order, we are required to remove double poles in Vermont, make service quality improvements and address certain broadband build-out commitments under a
performance enhancement plan in Vermont, using, in the case of double pole removal, $6.7 million provided by the Verizon Group and, in the case of service quality improvements under the
performance enhancement plan, $25 million provided by the Verizon Group. In Vermont we have also agreed to certain broadband build-out milestones that require us to reach 100%
broadband availability in 50% of our exchanges in Vermont, which could result in

52

---



Table of Contents

capital
expenditures of $44 million over such period in addition to the minimum capital expenditures required by the Vermont order as set forth above.

We
are also required to make capital expenditures in New Hampshire of at least $52 million during each of the first three years after the closing of the merger and
$49 million during each of the fourth and fifth years after the closing of the merger. The amount of any shortfall in any year must be expended in the following year, and the amount of any
excess in any year may be deducted from the amount required to be expended in the following year. If any shortfall in any year exceeds $3 million, then the amount that we are required to spend
in the following year shall be increased by 150% of the amount of such shortfall. If there is any shortfall at the end of the fifth year after the closing of the merger, we will be required to spend
150% of the amount of such shortfall at the direction of the New Hampshire Public Utilities Commission. The New Hampshire Public Utilities Commission may require that a portion of these increased
capital expenditures be directed toward state programs rather than invested in our assets. We are required to spend at least $56.4 million over the 60-month period following the
closing of the merger on broadband infrastructure in New Hampshire, which is expected to result in capital expenditures in New Hampshire in excess of the minimum capital expenditure requirements
described above. We also have the availability of $49.2 million contributed to us by the Verizon Group, and $1.0 million in interest earned thereon, to make capital and operating
expenditures in New Hampshire in addition to those described above for unexpected infrastructure improvements proposed by us and approved by the New Hampshire Public Utilities Commission.

Additionally,
the orders issued by the state regulatory authorities in Maine, New Hampshire and Vermont in connection with their approval of the merger include a requirement that we pay
the greater of $45 million or 90% of our free cash flow (defined as the cash flow remaining after all operating expenses, interest payments, tax payments, capital expenditures, dividends and
other routine cash expenditures have occurred) annually to reduce the principal amount of our indebtedness, until certain financial ratio tests have been satisfied.

On
January 30, 2009, we entered into the transition agreement with Verizon in connection with the cutover of certain back office systems, as contemplated by the transition
services agreement. The transition services agreement and related agreements had required us to make payments totaling
approximately $45.4 million to Verizon in the first quarter of 2009, including a one-time fee of $34.0 million due at cutover, with the balance related to the purchase of
certain internet access hardware. The settlement set forth in the transition agreement resulted in a $22.7 million improvement in our cash flow for the first quarter of 2009. See "Recent
DevelopmentsTransition Agreement."

Summary of Contractual Obligations

The tables set forth below contain information with regard to disclosures about contractual obligations and commercial commitments.

53

---



Table of Contents

The
following table discloses aggregate information about our contractual obligations as of March 31, 2009 and the periods in which payments are due:

Payments Due by PeriodTotal

Less
Than
1 Year

1-3
Years

3-5
Years

More Than
5 Years(in thousands)Long-term debt, including current maturities(a)

$
2,519,750

$
45,000

$
108,300

$
413,200

$
1,953,250Interest payments on long-term debt obligations(b)


1,089,053


213,792


378,279


338,952


158,030Capital lease obligations


12,324


3,111


4,717


3,239


1,257Operating leases


48,200


11,692


18,833


13,520


4,155Total projected contractual obligations

$
3,669,327

$
273,595

$
510,129

$
768,911

$
2,116,692


---

The
following table discloses aggregate information about our derivative financial instruments as of March 31, 2009, including the source of fair value of these instruments and
their maturities.

Fair Value of Contracts at Period EndTotal

Less than
1 year

1-3
years

3-5
years

More than
5 years(Dollars in thousands)Source of fair value:Derivative financial instruments(1)

$
(70,057
)

(39,860
)

(28,878
)

(1,319
)




---

Item 3.    Quantitative and Qualitative Disclosures about Market Risk.

As of March 31, 2009, approximately 76% of our indebtedness bore interest at fixed rates or effectively at fixed rates. As of
March 31, 2009, we had total debt of $2,520 million, consisting of both fixed rate and variable rate debt with interest rates ranging from 3.063% to 13.125% per annum, including
applicable margins. As of March 31, 2009, the fair value of our debt was approximately $1,057 million. Our term loan A facility and revolver mature in 2014, our term loan B facility and
delayed draw term loan mature in 2015 and the notes mature in 2018.

We
use variable and fixed-rate debt to finance our operations, capital expenditures and acquisitions. The variable rate debt obligations expose us to variability in interest
payments due to changes in interest rates. We believe it is prudent to limit the variability of a portion of our interest payments. To meet this objective, from time to time, we enter into interest
rate swap agreements to manage fluctuations in cash flows resulting from interest rate risk. These swaps effectively change the variable rate on the debt obligations to a fixed rate. Under the terms
of the interest rate swaps, we make a payment if the variable rate is below the fixed rate, or we receive a payment if the variable rate

54

---



Table of Contents

is
above the fixed rate. Pursuant to our credit facility, we are required to reduce the risk of interest rate volatility with respect to at least 50% of our term loan borrowings.

The
chart below provides details of each of our interest rate swap agreements.

Effective Date:

Notional Amount

Rate

Rate, including
applicable margin

Expiration DateFebruary 8, 2005

$130.0 Million

4.11%

6.86%

December 31, 2009April 29, 2005

$50.0 Million

4.72%

7.47%

March 31, 2012June 30, 2005

$50.0 Million

4.69%

7.44%

March 31, 2011June 30, 2006

$50.0 Million

5.36%

8.11%

December 31, 2009December 31, 2007

$65.0 Million

4.91%

7.66%

December 30, 2011December 31, 2007

$75.0 Million

5.46%

8.21%

December 31, 2010December 31, 2008

$100.0 Million

5.02%

7.77%

December 31, 2010December 31, 2009

$150.0 Million

5.65%

8.40%

December 31, 2011June 30, 2008

$100.0 Million

4.99%

7.74%

December 30, 2010June 30, 2008

$100.0 Million

4.95%

7.70%

June 30, 2010June 30, 2008

$100.0 Million

5.45%

8.20%

December 31, 2010June 30, 2008

$100.0 Million

5.30%

8.05%

December 30, 2010June 30, 2008

$100.0 Million

4.50%

7.25%

December 31, 2010June 30, 2008

$100.0 Million

4.50%

7.25%

December 31, 2010December 31, 2010

$300.0 Million

4.49%

7.24%

December 31, 2012June 30, 2008

$250.0 Million

3.25%

6.00%

December 31, 2010


At
March 31, 2009, the fair market value of these swaps is a net liability of approximately $70.1 million, of which $39.9 million has been included
in other current liabilities and $30.2 million has been included in other long-term liabilities.

We
do not hold or issue derivative financial instruments for trading or speculative purposes.

We
are also exposed to market risk from changes in the fair value of our pension plan assets. For the three months ended March 31, 2009, the actual loss on the pension plan assets
has been approximately 12.2%. Net periodic benefit cost for 2009 assumes a weighted average annualized expected return on plan assets of approximately 8.3%. Should our actual return on plan assets
continue to be significantly lower than our expected return assumption, our net periodic benefit cost will increase in future periods and we may be required to contribute additional funds to our
pension plans after 2009.

Item 4.    Controls and Procedures (Restated).

Evaluation of Disclosure Controls and Procedures

Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in
Rules 13a-15(f) and 15d-15(f) of the Exchange Act). Internal control over financial reporting is a process designed by, or under the supervision of, our principal
executive officer and principal financial officer, and effected by our board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for external purposes in accordance with GAAP.

At
the time of the Original Filing, our principal executive officer and principal financial officer concluded that our "disclosure controls and procedures" (as defined in
Rules 13a-15(e) and 15d-15(e) of the Exchange Act) were effective as of March 31, 2009. Subsequent to that evaluation, as a result of the restatement described in
the "Explanatory Note" and note 1 to the "Condensed Consolidated Financial Statements" contained in this Amendment No. 2, our management, including our principal executive officer and
principal financial officer, concluded that our disclosure controls and procedures were not effective as of March 31, 2009 because of the material weaknesses described below.

55

---



Table of Contents

Material Weaknesses in Internal Control Over Financial Reporting

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is
a reasonable possibility that a material misstatement in the reporting company's annual or interim financial statements will not be prevented or detected on a timely basis. In connection with our
fiscal 2009 year-end reconciliation and closing procedures, we determined that the restatement described in the "Explanatory Note" and note 1 to the "Condensed Consolidated
Financial Statements" contained in this Amendment No. 2 was necessary. As a result of identifying this matter, we re-evaluated our internal controls over financial reporting and
have concluded that the following material weaknesses existed during 2009:



Management's Remediation of the Material Weaknesses

Effective in February 2010, our management believes that it has corrected the primary issues that led to the restatement. Specifically,
we have:



We
believe these measures and other planned process improvements will adequately remediate the material weaknesses described above and will strengthen our internal controls over
financial reporting. We are committed to continuing to improve our internal control processes and will continue to review our financial reporting controls and procedures. As we continue to evaluate
and work to improve our internal control over financial reporting, we may identify additional measures to address these material weaknesses or determine to modify certain of the remediation procedures
described above. Our management, with the oversight of the audit committee of our board of directors, will continue to assess and take steps to enhance the overall design and capability of our control
environment in the future.

Changes in Internal Control Over Financial Reporting

In connection with the merger, we have significantly expanded our internal control over financial reporting in order to encompass the
new internal control structure associated with our Northern New England operations. Accordingly, we have developed a significant number of new processes, systems and related controls governing various
aspects of our financial reporting process, particularly relating to our Northern New England operations and the consolidation of our Northern New England operations with Legacy FairPoint's
operations. The processes we have developed include, but are not limited to, information technology, order provisioning, customer billing, payment processing, credit and collections, inventory
management, accounts payable, payroll, human resource administration, tax, general ledger accounting and external reporting.

With
the exception of the foregoing, there have been no changes in our internal control over financial reporting during the quarter ended March 31, 2009 that have materially
affected or are reasonably likely to materially affect our internal control over financial reporting. We do note however that subsequent to the quarter ended March 31, 2009, we implemented the
remediation described above to address the material weaknesses in our internal control over financial reporting.

56

---





Table of Contents

PART IIOTHER INFORMATION

Item 1.    Legal Proceedings.

From time to time, we are involved in litigation and regulatory proceedings arising out of our operations. Management believes that we
are not currently a party to any legal or regulatory proceedings, the adverse outcome of which, individually or in the aggregate, would have a material adverse effect on our financial position or
results of operations.

We
are subject to certain service quality requirements in the states of Maine, New Hampshire and Vermont. Failure to meet these requirements in any of these states may result in
penalties being assessed by the appropriate state regulatory body. As of March 31, 2009, we have recognized an
estimated liability for service quality penalties based on historical assessments. However, additional penalties may be assessed as a result of service quality issues related to the systems cutover,
which could have a material adverse effect on our financial position, results of operations and liquidity.

Item 1A.    Risk Factors (Restated).

(a)   The
following risk factor is added to the risk factors previously disclosed in "Part IItem 1A. Risk Factors" of our Annual Report on
Form 10-K for the year ended December 31, 2008, under the heading "Risks Related to Our Substantial Indebtedness and Common Stock."

The price of our common stock may be negatively impacted by the issuance of shares under our 401(k) plans

Effective for the first full payroll period in April 2009, matching contributions made to our 401(k) plans for certain employees may be
made in the form of our common stock. Issuance of common stock under the 401(k) plans, if any, will increase the number of shares of common stock outstanding and reduce earnings per share. This may
have an adverse impact on the market value of our common stock, which could negatively affect holders of our common stock.

The
risk factor entitled "The integration of Legacy FairPoint's and Spinco's businesses and the cutover to our new systems may not be
successful," which was previously disclosed in "Part IItem 1A. Risk Factors" of our Annual Report on Form 10-K for the year ended
December 31, 2008, is deleted in its entirety and is replaced by the risk factor presented below.

Since the cutover, we have experienced certain systems functionality issues that have had, and may continue to have, a material impact on our business, financial condition,
results of operations and liquidity.

On January 30, 2009, we began the cutover from Verizon's systems to our new, fully integrated systems platform. On
February 9, 2009, we began to independently operate our
business on the new systems. Since the cutover, a number of the key back-office systems, such as order entry, order management and billing, have experienced certain functionality issues. Although we
have made measurable progress in remedying these functionality issues, a number of issues still remain. In particular, our efforts to collect unpaid bills are hampered by a lack of systems
functionality, and we have incurred significant incremental third party contractor expenses as a result of these functionality issues, both of which have had a material impact on our business,
financial condition, results of operations and liquidity. At this time, we expect that the delay in cash collections and the incurrence of incremental costs will continue during the second quarter of
2009. In addition, these functionality related issues may continue to have a material impact on our business, financial condition, results of operations and liquidity beyond the second quarter of
2009, and additional issues related to the cutover may arise, which could have a further negative impact our business, financial condition, results of operations and liquidity.

57

---



Table of Contents

(b)   The
following risk factor is added to the risk factors previously disclosed in "Part IItem 1A. Risk Factors" of our Annual Report on
Form 10-K for the year ended December 31, 2008, as the final risk factor under the heading "Risks Relating to Our Business."

We have identified material weaknesses in our internal controls over financial reporting which existed as of March 31, 2009. If the steps we have taken to remedy
these material weaknesses are not successful or we otherwise fail to maintain an effective system of internal controls, such a failure could result in additional material misstatements in our
financial statements, prevent us from providing timely financial statements or meeting our reporting requirements both with the SEC and under our debt obligations, cause investors to lose confidence
in our reported financial information and have a negative effect on the trading price of our common stock.

As discussed in "Part IItem 4. Controls and Procedures," in connection with the restatement, we concluded
that the following material weaknesses in our internal controls over financial reporting existed as of March 31, 2009:



As
a result of these material weaknesses, our management concluded that our disclosure controls were not effective as of March 31, 2009. Effective in February 2010, our management
has taken steps to remediate the issues that led to the restatement. If the steps we have taken to remedy these material weaknesses are not successful or we otherwise fail to maintain an effective
system of internal controls, such a failure could result in additional material misstatements in our financial statements, prevent us from providing timely financial statements or meeting our
reporting requirements both with the SEC and under our debt obligations, cause investors to lose confidence in our reported financial information and have a negative effect on the trading price of our
common stock.

(c)   The
risk factors presented below amend and restate the corresponding risk factors previously disclosed in "Part IItem 1A. Risk Factors" of our
Annual Report on Form 10-K for the year ended December 31, 2008.

Our financial condition and results of operations could be adversely affected if assets held in our Company sponsored pension plans suffer significant losses in market
value.

We sponsor pension and post-retirement healthcare plans for certain employees. During the three months ended
March 31, 2009, due to the weakening economic environment and distressed financial markets, we experienced actual losses on pension plan assets totaling 12.2%. Since the actuarial value of plan
assets is dependent on the value of the assets held by each plan, further decline in the market value of such assets could have a detrimental impact on our pension plans and could result in us making
additional contributions to these plans, as required under the Employee Retirement Income Security Act of 1974, as amended. Furthermore, if the third party trustee who holds these plan assets were to
become insolvent, access to the plan assets could be limited, and we could be required to pay participant benefits from our assets. Such required contributions could have a negative impact on our
financial condition and results of operations.

We will be exposed to risks relating to evaluations of internal control systems required by Section 404 of the Sarbanes-Oxley Act.

As a public reporting company, we are required to comply with the Sarbanes-Oxley Act and the related rules and regulations of the SEC,
including accelerated reporting requirements and expanded

58

---



Table of Contents

disclosures
regarding evaluations of internal control systems. We are also required to furnish a report by our management each year on our internal control over financial reporting. With respect to
internal control over financial reporting, standards established by the Public Company Accounting Oversight Board define a material weakness as a deficiency in internal controls over financial
reporting that results in a reasonable possibility that a material misstatement of a company's annual or interim financial statements will not be prevented or detected on a timely basis. If our
management identifies one or more material weaknesses in internal control over financial reporting in the future in accordance with the annual assessments and quarterly evaluations required by the
Sarbanes-Oxley Act, we will be unable to assert that our internal controls are effective which could result in sanctions or investigation by regulatory authorities. In addition, any such material
weakness could result in material misstatements in our financial statements and cause investors to lose confidence in our reported financial information.

We
note that we have identified material weaknesses in our internal controls over financial reporting which existed as of March 31, 2009, which material weaknesses are discussed
in greater detail in "Part IItem 4. Controls and Procedures" and "We have identified material weaknesses in our internal controls over
financial reporting which existed as of March 31, 2009. If the steps we have taken to remedy these material weaknesses are not successful or we otherwise fail to maintain an effective system of
internal controls, such a failure could result in additional material misstatements in our financial statements, prevent us from providing timely financial statements or meeting our reporting
requirements both with the SEC and under our debt obligations, cause investors to lose confidence in our reported financial information and have a negative effect on the trading price of our common
stock."

There
have been no other material changes to the risk factors disclosed in our Annual Report on Form 10-K for the year ended December 31, 2008.

Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds.

Unregistered Sales of Equity Securities

We did not sell any unregistered equity securities during the quarter ended March 31, 2009.

Restrictions on Payment of Dividends



Under Delaware law, our board of directors may declare dividends only to the extent of our "surplus" (which is defined as total assets
at fair market value minus total liabilities, minus statutory capital) or, if there is no surplus, out of our net profits for the then current and/or immediately preceding fiscal year.



Our credit facility restricts our ability to declare and pay dividends on our common stock as follows:



59

---



Table of Contents



Our
credit facility also permits us to use Available Cash to repurchase shares of our capital stock, subject to the same conditions and the conditions in the Tax Sharing Agreement.



The indenture governing the notes restricts our ability to pay dividends on our common stock as follows:



60

---



Table of Contents



The
indenture also permits us to use the dividend basket to repurchase shares of our capital stock. In addition, the indenture governing the notes permits us to make certain restricted
payments, which may include, among other things, the payment of dividends, in an amount not to exceed $40 million in the aggregate.



The orders issued by the state regulatory authorities in Maine, New Hampshire and Vermont provide for the following dividend
restrictions:



Item 3.    Defaults Upon Senior Securities.

Not applicable.

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

Not applicable.

Item 5.    Other Information.

Not applicable.

Item 6.    Exhibits (Restated).

The exhibits filed as part of this Quarterly Report are listed in the index to exhibits immediately preceding such exhibits, which
index to exhibits is incorporated herein by reference.

61

---



Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this
Quarterly Report to be signed on its behalf by the undersigned, thereunto duly authorized, and the undersigned also has signed this Quarterly Report in her capacity as the Registrant's Principal
Financial Officer.

FAIRPOINT COMMUNICATIONS, INC.Date: April 30, 2010

By:

/s/ LISA R. HOODName:  Lisa R. Hood
Title:Senior Vice President and Corporate
            Controller, Interim Chief Financial Officer


62

---



Table of Contents

Exhibit Index

Exhibit No.

Description2.1

Agreement and Plan of Merger, dated as of January 15, 2007, by and among Verizon Communications Inc., Northern New England Spinco Inc. and FairPoint.(1)2.2

Amendment No. 1 to the Agreement and Plan of Merger, dated as of April 20, 2007, by and among Verizon Communications Inc., Northern New England Spinco Inc. and FairPoint.(1)2.3

Amendment No. 2 to the Agreement and Plan of Merger, dated as of June 28, 2007, by and among Verizon Communications Inc., Northern New England Spinco Inc. and FairPoint.(2)2.4

Amendment No. 3 to the Agreement and Plan of Merger, dated as of July 3, 2007, by and among Verizon Communications Inc., Northern New England Spinco Inc. and FairPoint.(3)2.5

Amendment No. 4 to the Agreement and Plan of Merger, dated as of November 16, 2007, by and among Verizon Communications Inc., Northern New England Spinco Inc. and FairPoint.(4)2.6

Amendment No. 5 to the Agreement and Plan of Merger, dated as of February 25, 2008, by and among Verizon Communications Inc., Northern New England Spinco Inc. and FairPoint.(5)2.7

Distribution Agreement, dated as of January 15, 2007, by and between Verizon Communications Inc. and Northern New England Spinco Inc.(1)2.8

Amendment No. 1 to Distribution Agreement, dated as of March 30, 2007, by and between Verizon Communications Inc. and Northern New England Spinco Inc.(1)2.9

Amendment No. 2 to Distribution Agreement, dated as of June 28, 2007, by and between Verizon Communications Inc. and Northern New England Spinco Inc.(1)2.10

Amendment No. 3 to Distribution Agreement, dated as of July 3, 2007, by and between Verizon Communications Inc. and Northern New England Spinco Inc.(1)2.11

Amendment No. 4 to Distribution Agreement, dated as of February 25, 2008, by and between Verizon Communications Inc. and Northern New England Spinco Inc.(5)2.12

Amendment No. 5 to the Distribution Agreement, dated as of March 31, 2008, by and between Verizon Communications Inc. and Northern New England Spinco Inc.(6)2.13

Transition Services Agreement, dated as of January 15, 2007, by and among Verizon Information Technologies LLC, Northern New England Telephone Operations Inc., Enhanced Communications of Northern New
England Inc. and FairPoint.(1)2.14

Amendment No. 1 to the Transition Services Agreement, dated as of March 31, 2008, by and among FairPoint, Northern New England Telephone Operations LLC, Enhanced Communications of Northern New
England Inc. and Verizon Information Technologies LLC(6)2.15

Master Services Agreement, dated as of January 15, 2007, by and between FairPoint and Capgemini U.S. LLC.(1)2.16

Amendment No. 1 to Master Services Agreement, dated as of July 6, 2007, by and between FairPoint and Capgemini U.S. LLC.(3)2.17

Amendment No. 2 to Master Services Agreement, dated as of February 25, 2008, by and between FairPoint and Capgemini U.S. LLC.(5)


63

---



Table of Contents

Exhibit No.

Description2.18

Letter Agreement, dated as of January 17, 2008, by and between FairPoint and Capgemini U.S. LLC.(7)2.19

Amendment to Letter Agreement, dated as of February 28, 2008, by and between FairPoint and Capgemini U.S. LLC.(8)2.20

Employee Matters Agreement, dated as of January 15, 2007, by and among Verizon Communications Inc., Northern New England Spinco Inc. and FairPoint.(1)2.21

Tax Sharing Agreement, dated as of January 15, 2007, by and among FairPoint, Verizon Communications Inc. and Northern New England Spinco Inc.(9)2.22

Partnership Interest Purchase Agreement, dated as of January 15, 2007, by and among Verizon Wireless of the East LP, Cellco Partnership d/b/a Verizon Wireless and Taconic Telephone Corp.(10)2.23

Joinder Agreement, dated as of April 5, 2007, by and among Warwick Valley Telephone Company, Taconic Telephone Corp., Cellco Partnership d/b/a Verizon Wireless and Verizon Wireless of the East LP.(10)2.24

Publishing Agreement, dated as of March 31, 2008, by and between FairPoint and Idearc Media Corp.(6)2.25

Branding Agreement, dated as of March 31, 2008, by and between FairPoint and Idearc Media Corp.(6)2.26

Non-Competition Agreement, dated as of March 31, 2008, by and between FairPoint and Idearc Media Corp.(6)2.27

Listing License Agreement, dated as of March 31, 2008, by and between FairPoint and Idearc Media Corp.(6)2.28

Intellectual Property Agreement, dated as of March 31, 2008, by and between FairPoint and Verizon Communications Inc.(6)2.29

Transition Period Trademark License Agreement, dated as of March 31, 2008, by and between FairPoint and Verizon Communications Inc.(6)2.30

Transition Agreement, dated as of January 30, 2009, by and among Verizon Communications Inc., Verizon New England Inc., Verizon Information Technologies LLC, FairPoint, Northern New England Telephone
Operations LLC, Telephone Operating Company of Vermont LLC and Enhanced Communications of Northern New England Inc.(11)3.1

Eighth Amended and Restated Certificate of Incorporation of FairPoint.(12)3.2

Amended and Restated By Laws of FairPoint.(12)4.1

Indenture, dated as of March 6, 2003, by and between FairPoint and The Bank of New York, relating to FairPoint's $225,000,000 117/8% Senior Notes due 2010.(13)4.2

Supplemental Indenture, dated as of January 20, 2005, by and between FairPoint and The Bank of New York, amending the Indenture dated as of March 6, 2003 between FairPoint and The Bank of New York.(12)4.3

Form of Initial Senior Note due 2010.(13)4.4

Form of Exchange Senior Note due 2010.(13)4.5

Indenture, dated as of March 31, 2008, by and between Northern New England Spinco Inc. and U.S. Bank National Association.(6)


64

---



Table of Contents

Exhibit No.

Description4.6

First Supplemental Indenture, dated as of March 31, 2008, by and between FairPoint Communications, Inc. and U.S. Bank National Association.(6)4.7

Registration Rights Agreement, dated as of March 31, 2008, by and among FairPoint Communications, Inc., Banc of America Securities LLC, Lehman Brothers Inc. and Morgan Stanley & Co.
Incorporated.(6)4.8

Form of 131/8% Senior Note due 2018 (included in Exhibit 4.6).(6)10.1

Credit Agreement, dated as of March 31, 2008, by and among FairPoint, Northern New England Spinco Inc., Bank of America, N.A, as syndication agent, Morgan Stanley Senior Funding, Inc. and Deutsche Bank
Securities Inc., as co-documentation agents, and Lehman Commercial Paper Inc., as administrative agent and lenders party thereto.(6)10.2

Amendment, Waiver, Resignation and Appointment Agreement, dated as of January 21, 2009, by and among FairPoint, lenders party thereto, Lehman Commercial Paper Inc. and Bank of America, N.A.(14)10.3

Subsidiary Guaranty, dated as of March 31, 2008, by and among FairPoint Broadband, Inc., MJD Ventures, Inc., MJD Services Corp., S T Enterprises, Ltd., FairPoint Carrier Services, Inc., FairPoint
Logistics, Inc. and Lehman Commercial Paper Inc.(6)10.4

Pledge Agreement, dated as of March 31, 2008, by and among FairPoint, MJD Ventures, Inc., MJD Services Corp., S T Enterprises, Ltd., FairPoint Carrier Services, Inc., FairPoint Broadband, Inc.,
FairPoint Logistics, Inc., Enhanced Communications of Northern New England, Inc., Utilities, Inc., C-R Communications, Inc., Comerco, Inc., GTC Communications, Inc., St. Joe Communications, Inc., Ravenswood
Communications, Inc., Unite Communications Systems, Inc. and Lehman Commercial Paper Inc.(6)10.5

Deposit Agreement, dated as of March 31, 2008, by and among Northern New England Telephone Operations LLC, Telephone Operating Company of Vermont LLC and Lehman Commercial Paper Inc.(6)10.6

Amended and Restated Tax Sharing Agreement, dated as of November 9, 2000, by and among FairPoint and its Subsidiaries.(15)10.7

Amended and Restated Employment Agreement, dated as of April 1, 2008, by and between FairPoint and Eugene B. Johnson.(16)10.8

Change in Control and Severance Agreement, dated as of March 14, 2007, by and between FairPoint and Peter G. Nixon.(17)10.9

Change in Control and Severance Agreement, dated as of March 14, 2007, by and between FairPoint and Shirley J. Linn.(17)10.10

Change in Control and Severance Agreement, dated as of March 14, 2007, by and between FairPoint and Alfred C. Giammarino.(18)10.11

FairPoint Amended and Restated 1998 Stock Incentive Plan.(19)10.12

FairPoint Amended and Restated 2000 Employee Stock Incentive Plan.(20)10.13

FairPoint 2005 Stock Incentive Plan.(11)10.14

FairPoint Communications, Inc. 2008 Annual Incentive Plan.(21)10.15

FairPoint Communications, Inc. 2008 Long Term Incentive Plan.(21)10.16

Nonqualified Deferred Compensation Adoption Agreement.(11)10.17

Nonqualified Deferred Compensation Plan Document.(11)


65

---



Table of Contents

Exhibit No.

Description10.18

Form of February 2005 Restricted Stock Agreement.(22)10.19

Form of Director Restricted Stock AgreementFairPoint Communications, Inc. 2005 Stock Incentive Plan.(23)10.20

Form of Director Restricted Unit AgreementFairPoint Communications, Inc. 2005 Stock Incentive Plan.(23)10.21

Form of Non-Director Restricted Stock AgreementFairPoint Communications, Inc. 2005 Stock Incentive Plan.(24)10.22

Form of Non-Director Restricted Stock AgreementFairPoint Communications, Inc. 2008 Long Term Incentive Plan.(18)10.23

Form of Performance Unit Award Agreement 2008 Award.(25)10.24

Form of Performance Unit Award Agreement 2008-2009 Award (Performance Unit Award, dated as of April 1, 2008, by and between FairPoint and Eugene B. Johnson).(16)10.25

Form of Performance Unit Award Agreement 2008-2010 Award.(21)10.26

Form of Performance Unit Award Agreement 2009-2011 Award.(26)10.27

Form of Director Restricted Unit AgreementFairPoint Communications, Inc. 2008 Long Term Incentive Plan.(26)10.28

Stipulation filed with the Maine Public Utilities Commission, dated December 12, 2007.(27)10.29

Amended Stipulation filed with the Maine Public Utilities Commission dated December 21, 2007(6)10.30

Stipulation filed with the Vermont Public Service Board, dated January 8, 2008.(28)10.31

Stipulation filed with the New Hampshire Public Utilities Commission, dated January 23, 2008.(7)10.32

Letter Agreement, dated as of March 30, 2008, by and between the Staff of the New Hampshire Public Utilities Commission and Verizon Communications Inc.(6)14.1

FairPoint Code of Business Conduct and Ethics.(29)14.2

FairPoint Code of Ethics for Financial Professionals.(12)21

Subsidiaries of FairPoint.(25)31.1

Certification as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*31.2

Certification as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*32.1

Certification required by 18 United States Code Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*32.2

Certification required by 18 United States Code Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*99.1

Order of the Maine Public Utilities Commission, dated February 1, 2008.(30)99.2

Order of the Vermont Public Service Board, dated February 15, 2008.(31)99.3

Order of the New Hampshire Public Utilities Commission, dated February 25, 2008.(5)


---

66

---



Table of Contents

67

---



Table of Contents

68

---