FORM 10-Q

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


      (Mark One)

          [X]         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                           OF THE SECURITIES EXCHANGE ACT OF 1934
                       For the Quarterly Period Ended June 30, 2002

                                       or

         [  ]         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                         OF THE SECURITIES EXCHANGE ACT OF 1934
                      For the transition period__________to__________

                         Commission file number 0-15658

                          LEVEL 3 COMMUNICATIONS, INC.
             (Exact name of registrant as specified in its charter)

Delaware                                                              47-0210602
(State of Incorporation)                                        (I.R.S. Employer
                                                             Identification No.)

1025 Eldorado Blvd., Broomfield, CO                                        80021
(Address of principal executive offices)                              (Zip Code)

                                 (720) 888-1000
                         (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(s)),  and (2) has been subject to
such filing requirements for the past 90 days. Yes X No

The number of shares  outstanding of each class of the issuer's common stock, as
of August 1, 2002:

                Common Stock               406,425,348 shares



                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

                                                                            Page


                         Part I - Financial Information

Item 1.  Unaudited Financial Statements:

         Consolidated Condensed Statements of Operations                       2
         Consolidated Condensed Balance Sheets                                 3
         Consolidated Statements of Cash Flows                                 5
         Consolidated Statement of Changes in Stockholders' Deficit            7
         Consolidated Statements of Comprehensive Loss                         8
         Notes to Consolidated Condensed Financial Statements                  9

Item 2.  Management's Discussion and Analysis of Financial Condition
           and Results of Operations                                          34

                           Part II - Other Information

Item 6.  Exhibits and Reports on Form 8-K                                     45

Signatures                                                                    46






                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
                 Consolidated Condensed Statements of Operations
                                   (unaudited)


                                                                                                
                                                                   Three Months Ended         Six Months Ended
                                                                        June 30,                  June 30,
                                                                -----------------------------------------------------
(dollars in millions, except per share data)                           2002       2001          2002        2001
                                                                       ----       ----          ----        ----

Revenue.........................................................      $ 750      $ 387        $1,136       $ 835
Costs and Expenses:
   Cost of revenue..............................................        484        208           630         474
   Depreciation and amortization................................        190        322           400         558
   Selling, general and administrative..........................        240        328           493         677
   Restructuring and impairment charges.........................         47        101            47         111
                                                                       ----       ----          ----        ----
Total Costs and Expenses........................................        961        959         1,570       1,820
                                                                       ----       ----          ----        ----

Loss from Operations............................................       (211)      (572)         (434)       (985)

Other Income (Expense):
   Interest income..............................................          6         47            15         108
   Interest expense, net........................................       (131)      (174)         (260)       (312)
   Other, net...................................................        104         (7)          108         (35)
                                                                       ----       ----          ----        ----
Total Other Expense.............................................        (21)      (134)         (137)       (239)
                                                                       ----       ----          ----        ----

Loss from Continuing Operations Before Income Taxes.............       (232)      (706)         (571)     (1,224)

Income Tax Benefit..............................................         -          -            119          -
                                                                       ----       ----          ----        ----
Net Loss from Continuing Operations.............................       (232)      (706)         (452)     (1,224)

Loss from Discontinued Operations, net..........................         -         (25)           -          (42)

Extraordinary Gain on Debt Extinguishments, net.................         76         -            206          -
                                                                       ----       ----          ----        ----

Net Loss ......................................................      $ (156)    $ (731)       $ (246)   $ (1,266)
                                                                     ======     ======        ======    ========

Earnings (Loss) Per Share of Level 3 Common Stock
   (Basic and Diluted):
     Continuing operations......................................    $ (0.58)   $ (1.92)      $ (1.14)    $ (3.33)
     Discontinued operations, net...............................         -       (0.07)           -        (0.11)
     Extraordinary gain on debt extinguishments, net............       0.19         -           0.52          -
                                                                       ----       ----          ----        ----
     Net loss...................................................    $ (0.39)   $ (1.99)      $ (0.62)    $ (3.44)
                                                                    =======    =======       =======     =======


     See accompanying notes to consolidated condensed financial statements.



                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
                      Consolidated Condensed Balance Sheets
                                   (unaudited)




                                                                                                         
                                                                                             June 30,       December 31,
(dollars in millions, except per share data)                                                   2002             2001
                                                                                               ----             ----
Assets
Current Assets:
   Cash and cash equivalents........................................................         $1,051          $1,297
   Marketable securities............................................................             -              206
   Restricted securities............................................................            146             155
   Accounts receivable, less allowances of $50 and $46, respectively................            696             239
   Current assets of discontinued Asian operations..................................             -               74
   Other............................................................................            190              63
                                                                                               ----            ----
Total Current Assets................................................................          2,083           2,034

Property, Plant and Equipment, net..................................................          6,592           6,890

Goodwill and Intangibles, net.......................................................            377              28

Other Assets, net...................................................................            292             364
                                                                                               ----            ----
                                                                                             $9,344          $9,316
                                                                                             ======          ======


     See accompanying notes to consolidated condensed financial statements.



                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
                      Consolidated Condensed Balance Sheets
                                   (unaudited)




                                                                                                         
                                                                                            June 30,        December 31,
(dollars in millions, except per share data)                                                   2002             2001
                                                                                               ----             ----

Liabilities and Stockholders' Deficit
Current Liabilities:
   Accounts payable...............................................................            $ 975           $ 714
   Current portion of long-term debt..............................................               10               7
   Accrued payroll and employee benefits..........................................              152             162
   Accrued interest...............................................................               83              86
   Deferred revenue...............................................................              240             124
   Current liabilities of discontinued Asian operations...........................               -               74
   Other..........................................................................              231             225
                                                                                               ----            ----
Total Current Liabilities.........................................................            1,691           1,392

Long-Term Debt, less current portion..............................................            5,939           6,209

Deferred Revenue..................................................................            1,349           1,335

Accrued Reclamation Costs.........................................................               91              92

Other Liabilities.................................................................              352             353

Commitments and Contingencies

Stockholders' Deficit:
   Preferred stock, $.01 par value, authorized 10,000,000 shares: no
     shares outstanding...........................................................               -                -
   Common stock:
     Common stock, $.01 par value, authorized 1,500,000,000 shares:
       405,716,371 outstanding in 2002 and 384,703,922
       outstanding in 2001........................................................                4                4
     Class R, $.01 par value, authorized 8,500,000 shares: no
       shares outstanding.........................................................               -                -
   Additional paid-in capital.....................................................            5,808            5,602
   Accumulated other comprehensive loss...........................................             (117)            (144)
   Accumulated deficit............................................................           (5,773)          (5,527)
                                                                                             ------           ------
Total Stockholders' Deficit.......................................................              (78)             (65)
                                                                                             ------           ------
                                                                                             $9,344           $9,316
                                                                                             ======           ======


     See accompanying notes to consolidated condensed financial statements.



                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                                   (unaudited)
                                Six Months Ended


                                                                                                           
                                                                                                      June 30,
                                                                                             -------------------------
(dollars in millions)                                                                               2002        2001
                                                                                                    ----        ----

Cash Flows from Operating Activities:
   Net Loss..................................................................................     $ (246)   $ (1,266)
   Loss from discontinued operations.........................................................         -           42
   Extraordinary gain on debt extinguishment, net............................................       (206)         -
                                                                                                  ------      ------
   Loss from continuing operations...........................................................       (452)     (1,224)
   Adjustments to reconcile net loss from continuing operations to
      net cash (used in) provided by operating activities:
      Equity earnings                                                                                 (7)         (2)
      Depreciation and amortization..........................................................        400         558
      Dark fiber and submarine cable non-cash cost of revenue................................          3         131
      Loss on impairments....................................................................         44         124
      Gain on sale of assets.................................................................       (100)        (13)
      Non-cash compensation expense attributable to stock awards.............................        117         159
      Deferred revenue                                                                               120         516
      Accrued interest on marketable securities..............................................          5          11
      Deposits...............................................................................         -           50
      Federal income tax refunds.............................................................         -           43
      Interest expense on discount notes.....................................................         55          58
      Accrued interest on long-term debt.....................................................         (3)          1
      Changes in working capital items, net of amounts acquired:
         Receivables.........................................................................       (159)        109
         Other assets........................................................................       (117)          5
         Payables............................................................................        (51)       (170)
         Other liabilities...................................................................        (76)         52
      Other..................................................................................         (1)         20
                                                                                                   ------      -----
Net Cash (Used in) Provided by Operating Activities..........................................       (222)        428

Cash Flows from Investing Activities:
   Proceeds from sales and maturities of marketable securities...............................        200       2,120
   Purchases of marketable securities........................................................         -       (1,112)
   Decrease in restricted cash and securities, net...........................................          9          83
   Capital expenditures......................................................................       (142)     (1,860)
   Release of capital accruals...............................................................        114          -
   Purchases of assets held-for-sale.........................................................         -          (90)
   Investments, net..........................................................................        (16)         -
   McLeod business acquisition...............................................................        (50)         -
   CorpSoft acquisition, net of cash acquired of $34.........................................        (94)         -
   Software Spectrum acquisition, net of cash acquired of $40................................        (93)         -
   Proceeds from sale of Commonwealth Telephone shares.......................................        166          -
   Proceeds from sale of property, plant and equipment, and other assets.....................         12         17
                                                                                                   -----      -----
Net Cash Provided by (Used in) Investing Activities..........................................     $  106     $ (842)


                                   (continued)
     See accompanying notes to consolidated condensed financial statements.


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                                   (unaudited)
                                   (continued)


                                                                                                        

                                                                                                 Six Months Ended
                                                                                                     June 30,
                                                                                             -------------------------
(dollars in millions)                                                                               2002        2001
                                                                                                    ----        ----

Cash Flows from Financing Activities:
   Long-term debt borrowings, net of issuance costs..........................................      $   2       $ 636
   Purchases of and payments on long-term debt, including current portion....................        (91)         (3)
   Stock options exercised...................................................................         -            2
                                                                                                    -----       -----
Net Cash (Used in) Provided by Financing Activities..........................................        (89)        635

Net Cash Used in Discontinued Operations.....................................................        (48)        (45)

Effect of Exchange Rates on Cash and Cash Equivalents........................................          7         (36)
                                                                                                    -----       -----

Net Change in Cash and Cash Equivalents......................................................       (246)        140

Cash and Cash Equivalents at Beginning of Period.............................................      1,297       1,255
                                                                                                   -----       -----

Cash and Cash Equivalents at End of Period...................................................     $1,051      $1,395
                                                                                                  ======      ======


Supplemental Disclosure of Cash Flow Information:
     Income tax refund received..............................................................      $ 119       $  43
     Interest paid...........................................................................        195         296

Noncash Investing and Financing Activities:
   Common stock issued in exchange for long term debt........................................      $  71       $  -


     See accompanying notes to consolidated condensed financial statements.


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
           Consolidated Statement of Changes in Stockholders' Deficit
                     For the six months ended June 30, 2002
                                   (unaudited)



                                                                                   

                                                                   Accumulated
                                                     Additional       Other
                                           Common      Paid-in    Comprehensive     Accumulated
(dollars in millions)                       Stock     Capital          Loss           Deficit        Total

Balances at December 31, 2001...........      $  4     $ 5,602        $  (144)      $ (5,527)      $   (65)

Common Stock:
   Issued to extinguish long-term                -          71             -             -              71
      Debt..............................
   Stock plan and warrant grants........         -         135             -             -             135

Net Loss................................         -          -              -            (246)         (246)

Other Comprehensive Income..............         -          -              27            -              27
                                              -----      -----          -----          -----          -----

Balances at June 30, 2002...............      $  4     $ 5,808        $  (117)      $ (5,773)      $   (78)
                                              ====     =======        =======       ========       =======



     See accompanying notes to consolidated condensed financial statements.


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
                  Consolidated Statements of Comprehensive Loss
                                   (unaudited)



                                                                                              

                                                                  Three Months Ended          Six Months Ended
                                                                       June 30,                   June 30,
                                                              -------------------------------------------------------
(dollars in millions)                                                2002         2001          2002          2001
                                                                     ----         ----          ----          ----

Net Loss......................................................     $ (156)      $ (731)       $ (246)      $(1,266)

Other Comprehensive Income (Loss) Before Tax:
   Foreign currency translation gains (losses)................         47          (32)           25           (87)
   Unrealized holding gains (losses) arising during
     period...................................................         -            (1)           (2)            2
   Reclassification adjustment for gains (losses)
     included in net loss.....................................         (1)           3             4            18
                                                                     ----         ----          ----          ----

Other Comprehensive Income (Loss) Before Tax..................         46          (30)            27          (67)

Income Tax Benefit Related to Items of Other
   Comprehensive Income (Loss)................................         -            -              -           -
                                                                     ----         ----          ----          ----

Other Comprehensive Income (Loss) Net of Taxes................         46          (30)            27          (67)
                                                                     ----         ----          ----          ----

Comprehensive Loss............................................     $ (110)      $ (761)        $ (219)     $(1,333)
                                                                   ======       ======         ======      =======



     See accompanying notes to consolidated condensed financial statements.


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

1.   Summary of Significant Accounting Policies

The consolidated  condensed financial statements include the accounts of Level 3
Communications,  Inc. and subsidiaries  (the "Company" or "Level 3") in which it
has   control,   which  are  engaged  in   enterprises   primarily   related  to
communications,  information  services,  and  coal  mining.  Fifty-percent-owned
mining joint ventures are consolidated on a pro rata basis. Investments in other
companies in which the Company  exercises  significant  influence over operating
and financial  policies or has significant equity ownership are accounted for by
the equity method. All significant  intercompany  accounts and transactions have
been eliminated.

The consolidated  condensed  balance sheet of Level 3  Communications,  Inc. and
subsidiaries at December 31, 2001 has been condensed from the Company's  audited
balance sheet as of that date. All other financial  statements  contained herein
are  unaudited  and,  in the  opinion of  management,  contain  all  adjustments
(consisting only of normal recurring accruals) necessary for a fair presentation
of  financial  position,  results of  operations  and cash flows for the periods
presented.  The Company's  accounting policies and certain other disclosures are
set forth in the notes to the consolidated financial statements contained in the
Company's Annual Report on Form 10-K as amended, for the year ended December 31,
2001.  These  financial  statements  should  be read  in  conjunction  with  the
Company's  audited  consolidated  financial  statements and notes  thereto.  The
preparation of the  consolidated  condensed  financial  statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect  the  reported  amount of  assets  and
liabilities,  disclosure of contingent  assets and  liabilities and the reported
amount of revenue and expenses during the reported period.  Actual results could
differ from these estimates.

The results of  operations  for the three and six months ended June 30, 2002 are
not necessarily indicative of the results expected for the full year.

The  Company's  communications  business  provides a broad  range of  integrated
communications  services  primarily  in  the  United  States  and  Europe  as  a
facilities-based provider (that is, a provider that owns or leases a substantial
portion of the property, plant and equipment necessary to provide its services.)
The Company has created,  through a combination  of  construction,  purchase and
leasing of facilities and other assets, an advanced  international,  end-to-end,
facilities-based  communications network. The Company has built and continues to
upgrade the network based on optical and Internet Protocol technologies in order
to  leverage  the  efficiencies  of these  technologies  to  provide  lower cost
communications services.

Revenue  for  communications  services,  including  private  line,  wavelengths,
colocation,  Internet access,  managed modem,  voice and dark fiber revenue from
contracts  entered  into  after  June 30,  1999,  is  recognized  monthly as the
services are provided.  Reciprocal  compensation revenue is recognized only when
an interconnection  agreement is in place with another carrier, and the relevant
regulatory  authorities  have  approved  the  terms  of the  agreement.  Revenue
attributable  to leases of dark fiber  pursuant  to  indefeasible  rights-of-use
agreements  ("IRUs") that qualify for sales-type  lease  accounting,  and were
entered into prior to June 30, 1999,  are recognized at the time of delivery and
acceptance of the fiber by the customer.

It is the  Company's  policy  to  recognize  termination  revenue  when  certain
conditions have been met. These conditions include: 1) the customer has accepted
all or  partial  delivery  of the  asset or  service;  2)  Level 3 has  received
consideration for the service provided;  and 3) Level 3 is not legally obligated
to provide  additional  product or services to the customer or their  successor.
Termination  revenue is typically  recognized in situations where a customer and
Level 3 mutually  agree to terminate  service or the customer  and/or its assets
fail to  emerge  from  bankruptcy,  thus  Level 3 is not  obligated  to  provide
additional service to the customer or its successor. If the conditions described
above are met, the


Company  will  recognize   termination  revenue  equal  to  the  fair  value  of
consideration  received,  less any amounts  previously  recognized.  Termination
revenue  is  reported  in the same  manner as the  original  product  or service
provided.

Level 3 entered into joint build  arrangements  during the  construction  of its
North  American and European  networks in which it was the  sponsoring  partner.
These  arrangements  are  generally  characterized  as fixed fee or cost sharing
arrangements.  For fixed fee joint  build  arrangements  in which Level 3 is the
sponsor,  the Company  assumes the cost risk of completing  the work for a fixed
price agreed upon at the inception of the arrangement between the parties. Level
3 recognizes  revenue  equal to the value of the contract when  construction  is
complete and payment is received from the joint build partner.  For cost sharing
arrangements  each of the joint build parties shares the cost risk of completing
the work. These contracts  typically include  provisions in which the sponsoring
partner receives a management fee for construction  services  provided.  Level 3
recognizes  this  management  fee as revenue in the period when the  contract is
completed and payment is received from the joint build partner.

For the six  months  ended  June 30,  2002,  Level 3 did not  recognize  revenue
attributable to non-monetary  exchange transactions entered into in 2002 whereby
it sold IRUs, other capacity,  or other services to a company from which Level 3
received  communications  assets or  services.  During  the three and six months
ended June 30,  2002,  $2 million and $4  million,  respectively,  of  amortized
revenue was recognized related to contracts performed in 2001.

The Company is obligated under dark fiber IRUs and other capacity  agreements to
maintain its network in efficient  working order and in accordance with industry
standards.  Customers  are  obligated  for the term of the  agreement to pay for
their  allocable  share of the costs for operating and  maintaining the network.
The Company recognizes this revenue monthly as services are provided.

Cost of  revenue  for the  communications  business  includes  leased  capacity,
right-of-way  costs, access charges and other third party circuit costs directly
attributable  to the  network,  as well as  costs of  assets  sold  pursuant  to
sales-type leases. The cost of revenue associated with sales-type leases of dark
fiber agreements entered into prior to June 30, 1999, was determined based on an
allocation  of the  total  estimated  costs of the  network  to the  dark  fiber
provided  to the  customers.  The  allocation  takes into  account  the  service
capacity of the specific dark fiber provided to customers  relative to the total
expected  capacity of the network.  Changes to total estimated costs and network
capacity are included  prospectively  in the  allocation  in the period in which
they become  known.  Cost of revenue  associated  with the sale of  transoceanic
capacity that meet the accounting  requirements  as sales-type  leases,  is also
determined  based on taking into account service  capacity and costs incurred by
Level 3 and its contractors to construct such assets.

Accounting practice and guidance with respect to the treatment of submarine dark
fiber sales and  terrestrial IRU agreements  continue to evolve.  Any changes in
the accounting  treatment could affect the way the Company  accounts for revenue
and expenses associated with these transactions in the future.

The Company's information services business is comprised of two operating units:
(i)Structure,  a  provider  of  computer  outsourcing  and  systems  integration
services, and CorpSoft, Inc. ("CorpSoft") and Software Spectrum, Inc. ("Software
Spectrum"),   distributors,   marketers  and  resellers  of  business  software.
(i)Structure provides outsourcing services,  typically through contracts ranging
from 3-5 years,  to firms that  desire to focus  their  resources  on their core
businesses. Under these contracts,  (i)Structure recognizes revenue in the month
the  service is  provided.  The systems  integration  business  helps  customers
define, develop and implement  cost-effective  information systems. Revenue from
these  services is  recognized  on a time and  materials  basis or percentage of
completion  basis  depending  on the extent of the  services  provided.  Cost of
revenue  includes  costs of  consultants'  salaries  and other  direct costs for
(i)Structure's businesses.


CorpSoft and Software  Spectrum are resellers of business  software.  Accounting
literature  provides  guidance to enable companies to determine whether revenues
from the  reselling  of goods and  services  should be  recorded on a "gross" or
"net" basis. The Company believes that the facts and circumstances, particularly
those  involving  pricing and credit risk indicate that the majority of CorpSoft
and  Software  Spectrum's  sales  should be  recorded  on a "gross"  basis.  The
latitude and ability of these  companies to establish  the selling  price to the
customer is a clear indication of "gross" revenue  reporting.  The assumption of
credit risk is another  important  factor in  determining  "gross"  versus "net"
reporting.  CorpSoft  and  Software  Spectrum  have  the  responsibility  to pay
suppliers for all products ordered, regardless of when, or if, they collect from
their customers. Those companies are also solely responsible for determining the
creditworthiness of its customers.

CorpSoft and Software Spectrum recognize revenue from software sales at the time
of product shipment,  or in accordance with terms of licensing  contracts,  when
the price to the customer is fixed, and  collectibility  is reasonably  assured.
Revenue from  maintenance  contracts is recognized  when  invoiced,  the license
period  has   commenced,   when  the  price  to  the  customer  is  fixed,   and
collectibility is reasonably  assured, as CorpSoft and Software Spectrum have no
material costs or future  obligations  associated with future  performance under
these maintenance contracts.  Consulting service revenue is recognized on a time
and materials  basis or percentage of  completion  basis.  Advance  billings are
recorded as deferred  revenue  until  services  are  provided.  Cost of revenues
includes  direct  costs  of  the  licensing  activity,  costs  to  purchase  and
distribute software and direct costs to provide consulting  services.  The costs
directly  attributable  to advance  billings  are deferred and included in Other
Current  Assets on the  Consolidated  Condensed  Balance  Sheet.  Rebate  income
received  from  software  publishers  is  recognized  in the period in which the
rebate is earned and reflected as a reduction of cost of revenue.

In June 2001, the FASB issued SFAS No. 141, "Business  Combinations"  ("SFAS No.
141"). SFAS No. 141 requires all business combinations  initiated after June 30,
2001, to be accounted for using the purchase method of accounting.  Prior to the
issuance of SFAS No. 141, companies accounted for mergers and acquisitions using
one of two methods;  pooling of interests  or the  purchase  accounting  method.
Level 3 has  accounted  for  acquisitions  using  the  purchase  method  and the
adoption of SFAS No. 141 has not had a material effect on the Company's  results
of operations or financial position.

In June 2001, the FASB also issued SFAS No. 142,  "Goodwill and Other Intangible
Assets" ("SFAS No. 142").  SFAS No. 142 is effective for fiscal years  beginning
January 1, 2002.  SFAS No. 142  requires  companies  to  segregate  identifiable
intangible  assets  acquired  in  a  business  combination  from  goodwill.  The
remaining  goodwill  is no longer  subject to  amortization  over its  estimated
useful life.  However,  the carrying  amount of the goodwill must be assessed at
least  annually  for  impairment  using  a  fair  value  based  test.   Goodwill
attributable  to equity method  investments is no longer  amortized but is still
subject to  impairment  analysis  using  existing  guidance  for  equity  method
investments.  For the goodwill and intangible assets in place as of December 31,
2001,  the  adoption  of SFAS No.  142 did not  have a  material  impact  on the
Company's results of operations or its financial position.  The Company believes
the  impact of SFAS No. 142 will not have a material  effect on  accounting  for
future acquisitions. (See Notes 2 and 8)

In April 2002, the FASB issued SFAS No. 145,  "Rescission of FASB Statements No.
4, 44, and 64,  Amendment of FASB  Statement No. 13, and Technical  Corrections"
("SFAS No.  145").  SFAS No. 145 is  effective  for fiscal years  beginning  and
certain  transactions  entered  into after May 15,  2002.  SFAS No. 145 requires
gains and losses from the  extinguishment of debt be classified as extraordinary
items only if they meet the criteria in APB Opinion No. 30. Previously, SFAS No.
4  generally  required  all gains and  losses  from debt  extinguished  prior to
maturity  to  be  classified  as an  extraordinary  item  in  the  statement  of
operations.  APB  Opinion No. 30  requires  that to qualify as an  extraordinary
item,  the  underlying  event or  transaction  should  possess a high  degree of
abnormality and be of a type clearly unrelated to, or only incidentally  related
to, the ordinary activities of the Company, and would not reasonably be expected
to recur in the foreseeable  future.  Any gain or loss on extinguishment of debt
classified as an  extraordinary  item in prior periods  presented  that does not
meet the  criteria  in APB  Opinion  No. 30 shall be  reclassified.  The Company
believes that due to the recurring nature of its debt repurchases and exchanges,
the


adoption  of SFAS No.  145 in 2003 will  result in the  reclassification  of the
related  extraordinary  gains and losses in the statement of operations to other
non-operating income.

SFAS No. 145 also addresses other issues including  amending certain  provisions
of SFAS No. 13,  "Accounting  for Leases" ("SFAS No. 13"). SFAS No. 145 requires
that capital leases that are modified so that the resulting  lease  agreement is
classified  as  an  operating  lease  be  accounted  for  under  sales-leaseback
provisions.  This  amendment and the other issues  addressed in SFAS No. 145 are
not expected to have a material  effect on the financial  position or results of
operations of the Company.

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities",  ("SFAS No.  146").  SFAS No. 146  addresses
financial  accounting and reporting for costs  associated  with exit or disposal
activities (excluding an entity newly acquired in a business combination), often
referred to as "restructuring  costs",  and nullifies prior accounting  guidance
with  respect to such costs.  This  Statement  will spread out the  reporting of
expenses related to restructurings initiated after 2002, because commitment to a
plan to exit an  activity  or dispose  of  long-lived  assets  will no longer be
enough to record a liability for the anticipated costs. Under previous guidance,
a  liability  for an  exit  cost  was  recognized  at the  date  of an  entity's
commitment to an exit plan.  Instead,  exit and disposal  costs will be recorded
when  they  are  incurred  and  can be  measured  at  fair  value,  and  related
liabilities  will be subsequently  adjusted for changes in estimated cash flows.
The  provisions  of SFAS  No.  146  shall  be  effective  for  exit or  disposal
activities  initiated after December 31, 2002,  with no retroactive  restatement
allowed.  Early  application  is permitted.  Level 3's  management  continues to
review its other  businesses to determine how those  businesses will assist with
the Company's focus on delivery of communications  and information  services and
reaching  free  cash  flow  breakeven.  If the  Company  elects  to  exit  these
businesses,  the costs required to exit or dispose of these  businesses will not
be recorded until they are actually incurred.  Level 3 is unable to determine at
this time whether  these costs will be incurred or whether they will be material
to its results of operations or financial position.

Deferred  income taxes are provided for the  temporary  differences  between the
financial  reporting and tax basis of the Company's assets and liabilities using
enacted tax rates in effect for the year in which the  differences  are expected
to reverse.  Net  operating  losses not utilized  can be carried  forward for 20
years to offset future taxable income.  A valuation  allowance has been recorded
against deferred tax assets, as the Company is unable to conclude under relevant
accounting  standards  that it is more likely than not that  deferred tax assets
will be realizable. Federal legislation enacted in 2002 permitted the Company to
apply unutilized net operating losses against 1996 taxable income.  As a result,
the  Company  recognized  an income tax  benefit  and  received a refund of $119
million in the first quarter of 2002.

In 2001,  the Company  agreed to sell its Asian  telecommunications  business to
Reach Ltd ("Reach").  Therefore, the assets, liabilities,  results of operations
and cash flows for this business have been classified as discontinued operations
in the consolidated condensed financial statements (See Note 3).

Where appropriate,  items within the consolidated condensed financial statements
have been  reclassified  from the previous  periods to conform to current period
presentation.


2.  Acquisitions

On January 24, 2002, Level 3 completed the acquisition of the wholesale  dial-up
access business of McLeodUSA  Incorporated for approximately $50 million in cash
consideration  and the assumption of certain  operating  liabilities  related to
that business.  The acquisition  includes customer contracts,  approximately 350
POPs (Points of Presence)  and related  facilities  across the U.S.,  equipment,
underlying  circuits and certain employees.  The acquisition  enables Level 3 to
provide  managed  modem  services  in all 50 states  with a  coverage  area that
includes  approximately 80 percent of the United States  population,  up from 37
states,  and  approximately  57  percent of the United  States  population.  The
preliminary  allocation of the purchase price resulted in the cash consideration
plus assumed liabilities  exceeding the fair value of the identifiable  tangible
and intangible assets acquired by approximately  $33 million,  which is recorded
as


goodwill.  In  accordance  with SFAS No.  142,  the  goodwill  will be  assessed
annually for  impairment  and will not be  amortized.  The results of operations
attributable  to the McLeod assets and liabilities are included in the condensed
statement of operations from the date of acquisition.

On March 13, 2002, the Company acquired  privately held CorpSoft,  Inc., a major
distributor,  marketer and reseller of business software.  Level 3 agreed to pay
approximately  $89 million in cash and retire  approximately $37 million in debt
to acquire  CorpSoft.  The transaction is valued at  approximately  $94 million,
adjusted for CorpSoft's $34 million cash position on the  acquisition  date. The
$128 million cash purchase price, including transaction costs, exceeded the fair
value of the net assets by  approximately  $153  million  based on  management's
preliminary estimate of the value of the assets and liabilities acquired.

On June 18, 2002 the Company  completed the  acquisition  of Software  Spectrum,
Inc., a global provider,  marketer and reseller of business  software.  Software
Spectrum  shareholders  received  $37 in cash  from  Level 3 for  each  share of
Software  Spectrum  common  stock.  The  total  cash  consideration,   including
outstanding  options and expected  transaction  costs,  was  approximately  $135
million.  The transaction is valued at approximately  $95 million,  adjusted for
Software  Spectrum's $40 million cash position on the acquisition date. The $135
million   purchase   price  exceeded  the  fair  value  of  the  net  assets  by
approximately  $121 million based on  management's  preliminary  estimate of the
value of the assets and liabilities  acquired.  The Company is in the process of
having a third party  perform a formal  valuation of the assets and  liabilities
acquired in the CorpSoft and Software Spectrum transactions and expects that the
valuation will be completed during the third quarter of 2002.

The results of CorpSoft and Software  Spectrum's  operations are included in the
condensed  statement of operations from the dates of acquisition.  On a proforma
basis, CorpSoft and Software Spectrum would have had combined annual revenues of
approximately  $2.4  billion for the most recent  fiscal  year.  Level 3 expects
these  acquisitions  will enable its information  services  business to leverage
CorpSoft  and  Software  Spectrum's   customer  base,   worldwide  presence  and
relationships  to expand its  portfolio of services.  The Company  believes that
communications  price  performance  will improve more rapidly than computing and
data storage price performance.  As a result,  companies will, over time seek to
gain  information   technology   operating   efficiency  by  acquiring  software
functionality and data storage  capability as commercial  services purchased and
then delivered over broadband networks such as the Level 3 network. In addition,
Level 3  expects  to  utilize  its  network  infrastructure  to  facilitate  the
deployment of software to CorpSoft and Software Spectrum's customers.

The following is pro forma  financial  information  of the Company  assuming the
acquisitions  of McLeod,  CorpSoft  and  Software  Spectrum  had occurred at the
beginning of each period presented:


                                                                                              

                                                                                    Pro Forma
                                                               -----------------------------------------------------
                                                                       Six Months Ended                 Year Ended
(dollars in millions, except per share data)                        June 30,         June 30,            December 31,
                                                                      2002            2001                  2001
                                                                      ----            ----                  ----

Revenue .......................................................     $1,759          $1,458               $4,015
Loss from Continuing Operations................................       (455)         (1,262)              (5,573)
Net Loss.......................................................       (249)         (1,304)              (5,103)
Net Loss per Share.............................................      (0.63)          (3.54)              (13.65)



The following are the assets and  liabilities  acquired in the McLeod,  CorpSoft
and Software Spectrum transactions as of their respective acquisition dates:


                                                                                                       
                                                                                                            Software
 (dollars in millions)                                                             McLeod      CorpSoft     Spectrum

Assets:
   Cash and cash equivalents.................................................      $   -           $ 34        $ 40
   Accounts receivable.......................................................          -            151         130
   Other current assets......................................................          -             18           3
   Property, plant and equipment, net........................................          19             6          13
   Identifiable intangibles..................................................          49            -           -
   Goodwill..................................................................          33           153         121
   Other assets..............................................................          -              6           1
                                                                                     ----          ----        ----
Total Assets ................................................................         101           368         308

Liabilities:
   Accounts payable.........................................................           -            201         138
   Other current liabilities................................................           43             6          35
   Current portion of long-term debt........................................            8            19          -
   Other liabilities........................................................           -             14          -
                                                                                     ----          ----        ----
Total Liabilities...........................................................           51           240         173
                                                                                     ----          ----        ----
Purchase Price..............................................................         $ 50         $ 128       $ 135
                                                                                     ====         =====       =====


3.  Discontinued Asian Operations

In  December  2001,  Level 3  announced  that it had  agreed  to sell its  Asian
telecommunications  business  to  Reach  Ltd.  for no  cash  consideration.  The
agreement  covered  subsidiaries  that  included the Asian  network  operations,
assets,  liabilities and future financial  obligations.  This included Level 3's
share of the Northern Asian cable system, capacity on the Japan-US cable system,
capital and operational expenses related to these two systems,  gateways in Hong
Kong and Tokyo, and existing customers on Level 3's Asian network.

The  transaction  closed on January 18, 2002.  As of December 31, 2001,  the net
carrying  value of Level 3's Asian assets was  approximately  $465  million.  In
accordance with SFAS No. 144, in the fourth quarter of 2001, Level 3 recorded an
impairment  loss on these assets held for sale within  discontinued  operations,
equal to the difference  between the carrying value of the assets and their fair
value.  Based  upon  the  terms  of the  agreement,  the  Company  also  accrued
approximately $51 million in certain capital obligations it retained for the two
submarine  systems to be sold to Reach, and estimated  transaction  costs. As of
June 30, 2002,  approximately  $3 million of the total  accrual had not yet been
paid.

The 2002 operating  results through the transaction  date were not  significant.
The  following is the  summarized  results of  operations  for the three and six
months ended June 30, 2001 for the discontinued Asian operations:



                                                                                                 

                                                                      Three Months Ended        Six Months Ended
(dollars in millions)                                                    June 30, 2001           June 30, 2001

Revenue............................................................           $  2                      $  3
Costs and Expenses:
   Cost of revenue.................................................             (3)                       (5)
   Depreciation and amortization...................................             (7)                      (10)
   Selling, general and administrative.............................            (17)                      (30)
                                                                              ----                      ----
     Total costs and expenses......................................            (27)                      (45)
                                                                              ----                      ----

Loss from Discontinued Operations..................................          $ (25)                    $ (42)
                                                                             =====                     =====



SFAS No. 144 requires  that  long-lived  assets that have met relevant  criteria
should be classified  as "held for sale" and shall be  identified  separately in
the  asset  and  liability  sections  of  the  balance  sheet.  The  assets  and
liabilities  of the Asian  operations met these criteria as of December 31, 2001
and are classified as current due to their sale to Reach in January of 2002.

The following is summarized  financial  information for the  discontinued  Asian
operations as of December 31, 2001 (dollars in millions):

Financial Position


                                                                                                         
Current Assets:
   Cash and cash equivalents............................................................................      $ 34
   Restricted securities................................................................................        17
   Receivables..........................................................................................        21
   Other................................................................................................         2
                                                                                                              ----
Total Current Assets....................................................................................      $ 74
                                                                                                              ====
Current Liabilities:
   Accounts payable.....................................................................................      $ 58
   Current portion of long-term debt....................................................................         8
   Deferred revenue.....................................................................................         6
   Other................................................................................................         2
                                                                                                              ----
Total Current Liabilities...............................................................................        74
                                                                                                              ----

Net Assets .............................................................................................      $  -
                                                                                                              ====


4.  Restructuring and Impairment Charges

In 2001,  the Company  announced  that due to the  duration  and severity of the
slowdown  in the  economy  and the  telecommunications  industry,  it  would  be
necessary  to  reduce  operating  expenses  as well as reduce  and  reprioritize
capital  expenditures  in an  effort to be in a  position  to  benefit  when the
economy recovers.  As a result of these actions,  the Company reduced its global
work force,  primarily in the  communications  business in the United States and
Europe by approximately 2,700 employees.  Restructuring charges of approximately
$10 million,  $40 million and $58 million were recorded in the first, second and
fourth  quarters of 2001,  respectively,  of which $66 million  related to staff
reduction  and related  costs and $42 million to real estate  lease  termination
costs.  In total,  the  Company has paid $66  million in  severance  and related
fringe benefit costs and $16 million in lease  termination  costs as of June 30,
2002 for these actions. In 2002, the Company was able to successfully  terminate
a European  lease for  approximately  $4 million less than had  originally  been
estimated and included the benefit in  Restructuring  and Impairment  Charges in
the  consolidated   condensed   statement  of  operations.   Lease   termination
obligations of $22 million are expected to be substantially paid by December 31,
2002.


In the second  quarter of 2002,  Level 3 recorded a  restructuring  charge of $3
million  and a  non-cash  impairment  charge  of $44  million.  The  $3  million
restructuring charge was attributable to the costs associated with an additional
workforce  reduction  of  approximately  200  employees  in  the  communications
business in North America and Europe.  As of June 30, 2002, Level 3 still had $3
million of  obligations  remaining  with  respect to this  action.  The  Company
recorded an impairment charge of $44 million related to an operating  colocation
facility  near Boston,  as well as excess  communications  inventory and certain
corporate facilities in Colorado, which are classified as held for sale in other
non-current assets. As a result of the completion of additional colocation space
in Boston by other  providers,  the continued  overabundance  of  communications
equipment in the secondary markets,  and the soft demand for office space in the
metropolitan  Denver area,  the Company  believes that these assets are obsolete
and that the estimated  future  undiscounted  cash flows  attributable  to these
assets will be  insufficient to recover their current  carrying  value.  The new
carrying  values of these assets are based on offers received from third parties
for the real estate properties or actual sales of similar communications assets.

Level 3 continues to conduct a comprehensive review of its communications assets
and specifically  assets deployed along its intercity network and in its gateway
facilities.  It is possible  that  additional  communications  equipment  may be
identified as obsolete or excess and additional  impairment  charges recorded to
reflect the realizable value of these assets in future periods.


5.   Loss Per Share

The Company had a loss from  continuing  operations for the three and six months
ended June 30, 2002 and 2001,  respectively.  Therefore,  the dilutive effect of
the  approximately  12 million and 19 million  shares at June 30, 2002 and 2001,
respectively,  attributable  to  the  convertible  subordinated  notes  and  the
approximately  58  million  and  33  million  stock-based  awards  and  warrants
outstanding at June 30, 2002 and 2001,  respectively,  have not been included in
the  computation  of diluted loss per share because their  inclusion  would have
been anti-dilutive to the computation. The following details the earnings (loss)
per share calculations for the Level 3 common stock:


                                                                                                 

                                                                   Three Months Ended          Six Months Ended
                                                                        June 30,                   June 30,
                                                                -----------------------------------------------------
(dollars in millions, except per share data)                            2002        2001          2002         2001
                                                                        ----        ----          ----         ----

Net Loss from Continuing Operations.............................      $ (232)     $ (706)       $ (452)     $(1,224)
Discontinued Operations, net....................................          -          (25)           -           (42)
Extraordinary Gain on Debt Extinguishments, net.................          76          -            206           -
                                                                        ----        ----          ----         ----
Net Loss........................................................      $ (156)     $ (731)       $ (246)     $(1,266)
                                                                      ======      ======        ======      =======

Total Number of Weighted Average Shares Outstanding
  used to Compute Basic and Dilutive Earnings Per
  Share (in thousands)                                               398,721     368,211       395,020      368,012
                                                                     =======     =======       =======      =======

Earnings (Loss) Per Share of Level 3 Common Stock
   (Basic and Diluted):
     Continuing operations......................................     $ (0.58)    $ (1.92)      $ (1.14)     $ (3.33)
     Discontinued operations, net...............................          -        (0.07)           -         (0.11)
     Extraordinary gain on debt extinguishments, net............        0.19           -          0.52            -
                                                                        ----        ----          ----         ----
     Net loss...................................................     $ (0.39)    $ (1.99)      $ (0.62)     $ (3.44)
                                                                     =======     =======       =======      =======



6.    Receivables

Receivables at June 30, 2002 and December 31, 2001 were as follows:


                                                                                            

                                                       Information
(dollars in millions)               Communications        Services            Coal           Other          Total

June 30, 2002
Accounts Receivable - Trade:
   Services...................              $  118          $  572           $  10            $  1         $  701
   Upfront Dark Fiber.........                  -               -               -               -              -
Joint Build Costs.............                  29              -               -               -              29
Other Receivables.............                  16              -               -               -              16
Allowance for Doubtful
   Accounts...................                 (43)             (7)             -               -             (50)
                                             -----           -----           -----           -----          -----
                                            $  120          $  565           $  10            $  1         $  696
                                            ======          ======           =====            ====         ======
December 31, 2001
Accounts Receivable - Trade:
   Services...................              $  171           $  21           $  11            $  1         $  204
   Upfront Dark Fiber.........                  23              -               -               -              23
Joint Build Costs.............                  33              -               -               -              33
Other Receivables.............                  25              -               -               -              25
Allowance for Doubtful
   Accounts...................                 (43)             (3)             -               -             (46)
                                             -----           -----           -----           -----          -----
                                            $  209           $  18           $  11            $  1         $  239
                                            ======           =====           =====            ====         ======

Joint build  receivables  primarily  relate to costs incurred by the Company for
construction  of  network  assets  in which  Level 3 is  partnering  with  other
companies.  Generally,  under these types of agreements,  the sponsoring partner
will incur 100% of the  construction  costs and bill the other  party as certain
construction milestones are accomplished.

Other receivables  primarily include non-service  related receivables  including
European VAT (Value Added Taxes),  sales tax refunds,  equipment sales and other
miscellaneous items.

7.   Property, Plant and Equipment, net

The Company has substantially  completed the construction of its  communications
network.  Costs  associated  directly with the  uncompleted  network,  including
employee  related costs,  have been  capitalized,  and interest expense incurred
during  construction was capitalized  based on the weighted average  accumulated
construction   expenditures   and  the  interest  rates  related  to  borrowings
associated with the construction  (Note 10). The Company  generally  capitalizes
operating  expenses  associated  with  network  construction,   provisioning  of
services and software  development.  Capitalized  operating expenses  associated
with employees  working on capital projects were  approximately $18 million and
$40  million  for the  three  and six  months  ended  June 30,  2002.  Intercity
segments,  gateway facilities,  local networks and operating equipment that have
been placed in service are being  depreciated over their estimated useful lives,
primarily ranging from 3-25 years.

The Company  continues  to develop  business  support  systems  required for its
business  plan. The external  direct costs of software,  materials and services,
payroll and payroll related expenses for employees directly  associated with the
project, and interest costs incurred when developing the business support


systems are  capitalized.  Upon  completion of a project,  the total cost of the
business support system is amortized over a useful life of three years.

In 2001,  the  Company  recorded a charge on the  statement  of  operations  for
impairment of certain  assets.  The impairments  primarily  relate to colocation
assets ($1.6  billion),  conduits in North  America and European  intercity  and
metropolitan  networks ($1.2  billion),  and certain  transoceanic  assets ($320
million). For those assets that are determined to be impaired, the fair value of
the asset  becomes  the new  basis or  "cost"  of the asset and the  accumulated
depreciation that had previously been recorded, is eliminated in accordance with
SFAS No. 144.

During 2002, Level 3 was able to finalize  negotiations and claims on several of
its large multi-year network construction projects. As a result, the Company was
able to release  approximately $106 million and $114 million of capital accruals
for the three and six  months  ended  June 30,  2002  that had  previously  been
reported as property,  plant and equipment.  In the ordinary course of business,
as construction  projects come to a close, the Company reviews the final amounts
due and settles any  outstanding  amounts  related to these  contracts which can
result in changes to estimated costs of the construction projects.

Capitalized  business support systems and network  construction  costs that have
not been  placed in service  have been  classified  as  construction-in-progress
within Property, Plant & Equipment below.


                                                                                                    

                                                                                        Accumulated            Book
(dollars in millions)                                                         Cost      Depreciation          Value

June 30, 2002

Land and Mineral Properties......................................            $ 188         $  (23)            $ 165
Facility and Leasehold Improvements
   Communications................................................            1,486            (54)            1,432
   Information Services..........................................               27             (5)               22
   Coal Mining...................................................               65            (62)                3
   CPTC..........................................................               92            (16)               76
Network Infrastructure...........................................            4,103           (261)            3,842
Operating Equipment
   Communications................................................            1,388           (550)              838
   Information Services..........................................               77            (46)               31
   Coal Mining...................................................               81            (71)               10
   CPTC..........................................................               18            (12)                6
Network Construction Equipment...................................               50            (16)               34
Furniture, Fixtures and Office Equipment.........................              178           (116)               62
Construction-in-Progress.........................................               71             -                 71
                                                                              ----           ----              ----
                                                                            $7,824       $ (1,232)           $6,592
                                                                            ======       ========            ======




                                                                                                   
                                                                                         Accumulated           Book
(dollars in millions)                                                         Cost      Depreciation          Value
December 31, 2001

Land and Mineral Properties......................................            $ 203         $  (16)            $ 187
Facility and Leasehold Improvements
   Communications................................................            1,423            (22)            1,401
   Information Services..........................................               26             (5)               21
   Coal Mining...................................................               65            (62)                3
   CPTC..........................................................               92            (14)               78
Network Infrastructure...........................................            4,111           (107)            4,004
Operating Equipment
   Communications................................................            1,159           (390)              769
   Information Services..........................................               69            (41)               28
   Coal Mining...................................................               82            (72)               10
   CPTC..........................................................               18            (11)                7
Network Construction Equipment...................................               67            (17)               50
Furniture, Fixtures and Office Equipment.........................              173            (81)               92
Construction-in-Progress.........................................              240             -                240
                                                                              ----           ----              ----
                                                                            $7,728         $ (838)           $6,890
                                                                            ======         ======            ======


Depreciation  expense was $186  million  and $393  million for the three and six
months ended June 30, 2002, respectively. Depreciation expense was $316 and $530
for the three and six months ended June 30, 2001, respectively.

8.  Goodwill and Intangibles, Net

As of June 30, 2002, $75 million,  $153 million and $121 million of goodwill and
intangibles,  net of amortization,  are attributable to the McLeod, CorpSoft and
Software Spectrum acquisitions, respectively.

Level 3 completed the  acquisition  of McLeod's  wholesale  dial-up  business on
January 24, 2002.  The Company has attributed  approximately  $49 million of the
purchase price to customer  contracts with an  amortization  period equal to the
term of the primary contract or  approximately 30 months.  The purchase price in
excess of the fair value  allocated  to  identifiable  tangible  and  intangible
assets of $33  million was  assigned  to goodwill  and will be assessed at least
annually for impairment in accordance with SFAS No. 142.

The  acquisition  of CorpSoft was completed on March 13, 2002.  The $128 million
purchase price including  transaction costs,  based on management's  preliminary
estimate of the value of the assets and liabilities acquired,  exceeded the fair
value of the net assets by approximately $153 million.

On June 18, 2002, the Company  completed the  acquisition of Software  Spectrum,
Inc. The $135 million  purchase  price exceeded the fair value of the net assets
by approximately $121 million based on management's  preliminary estimate of the
value of the  assets and the  liabilities  acquired.  The  Company is the in the
process of having a third  party  perform a formal  valuation  of the assets and
liabilities  acquired in the  CorpSoft and Software  Spectrum  transactions  and
expects the valuation will be completed during the third quarter of 2002.

Intangible  asset  amortization  expense  was $4 million  and $7 million for the
three and six months ended June 30, 2002, respectively.  Goodwill and intangible
asset  amortization  expense,  excluding  amortization  expense  attributable to
equity  method  investees,  was $6 million and $28 million for the three and six
months ended June 30, 2001,  respectively.  The Company amortized $11 million of
goodwill attributable to the 1998 acquisition of XCOM Technologies, Inc. for the
six months ended June 30, 2001. Goodwill


attributable  to this  investment  has not been amortized in 2002 as a result of
the adoption of SFAS No. 142.

The amortization  expense related to intangible assets currently recorded on the
Company's  books for each of the five  succeeding  years is  estimated to be the
following  at December 31, 2002 - $18  million;  2003 - $20 million;  2004 - $11
million; 2005 - zero and 2006 - zero.


9.  Other Assets, Net

At June 30, 2002 and December 31, 2001 other assets consisted of the following:


                                                                                                      
                                                                                           June 30,        December 31,
(dollars in millions)                                                                         2002             2001
                                                                                              ----             ----

Investments.......................................................................            $ 85             $127
Debt Issuance Costs, net..........................................................              99              113
Prepaid Network Assets............................................................              20               21
CPTC Deferred Development and Financing Costs.....................................              19               20
Assets Held for Sale..............................................................              49               62
Employee and Officer Notes Receivable.............................................               8               10
Other.............................................................................              12               11
                                                                                              ----             ----
                                                                                              $292             $364
                                                                                              ====             ====


The Company holds significant equity positions in two publicly traded companies:
RCN  Corporation   ("RCN")  and   Commonwealth   Telephone   Enterprises,   Inc.
("Commonwealth Telephone").  RCN is a facilities-based provider of bundled local
and long distance phone,  cable television and Internet  services to residential
markets  primarily on the East and West coasts as well as Chicago.  Commonwealth
Telephone  holds  Commonwealth  Telephone  Company,  an incumbent local exchange
carrier  operating  in various  rural  Pennsylvania  markets,  and CTSI,  Inc. a
competitive local exchange carrier.

On February 22, 2002,  Level 3 Holdings,  Inc., a wholly owned subsidiary of the
Company, agreed to acquire from Mr. David C. McCourt, a director of the Company,
his 10% interest in Level 3 Telecom  Holdings,  Inc.,  the Company's  subsidiary
that indirectly holds the Company's  ownership  interests in RCN Corporation and
Commonwealth  Telephone  Enterprises,  Inc. The total cash consideration paid to
Mr. McCourt in this transaction was $15 million.

On June 30, 2002,  Level 3 owned  approximately  24% and 25% of the  outstanding
shares of RCN and Commonwealth  Telephone,  respectively,  and accounts for each
entity using the equity method. The market value of the Company's  investment in
RCN and Commonwealth  Telephone was $36 million and $232 million,  respectively,
on June 30, 2002.

During  2000,  Level  3's  proportionate  share of  RCN's  losses  exceeded  the
remaining  carrying  value of Level 3's investment in RCN. Level 3 does not have
additional  financial  commitments to RCN; therefore it recognized equity losses
only to the extent of its investment in RCN. If RCN becomes profitable,  Level 3
will not record its equity in RCN's  profits until  unrecorded  equity in losses
has been offset. The Company's  investment in RCN, including goodwill,  was zero
at June  30,  2002  and  December  31,  2001.  The  Company  did  not  recognize
approximately   $279  million  and  $318  million  of  suspended  equity  losses
attributable  to RCN  for  the  three  and  six  months  ended  June  30,  2002,
respectively,   bringing  the  total  amount  of  suspended   equity  losses  to
approximately $587 million at June 30, 2002.

The Company recognizes gains from the sale,  issuance and repurchase of stock by
its equity method investees in its statements of operations. The Company did not
recognize  any gains for the six months ended June 30, 2002 or 2001 and does not
expect to  recognize  future  gains on RCN stock  activity  until the  suspended
equity losses are recognized by the Company.


The following is summarized  financial  information of RCN for the three and six
months  ended June 30, 2002 and 2001,  and as of June 30, 2002 and  December 31,
2001 (dollars in millions).


                                                                                                

                                                                  Three Months Ended            Six Months Ended
                                                                     June 30,                      June 30,
                                                     ---------------------------------------------------------------
                                                                 2002          2001           2002            2001
                                                                 ----          ----           ----            ----
Operations:
RCN Corporation:
     Revenue ........................................          $ 128          $ 111          $ 253           $ 217
     Net loss available to common shareholders.......         (1,094)          (677)        (1,243)           (935)

Level 3's Share:
     Net loss........................................           $ -            $ -            $ -             $ -
     Goodwill amortization...........................             -              -              -               -
                                                               ----            ----          ----            ----
                                                                $ -            $ -            $ -             $ -
                                                              =====           =====         =====            =====



                                                                                                  
                                                                                        June 30,      December 31,
                                                                                           2002              2001
Financial Position:
Current Assets..................................................................          $ 544             $ 956
Other Assets ...................................................................          1,642             2,647
                                                                                          -----             -----
   Total assets.................................................................          2,186             3,603

Current Liabilities.............................................................            308               358
Other Liabilities...............................................................          1,695             1,884
Minority Interest...............................................................              1                51
Preferred Stock.................................................................          2,222             2,142
                                                                                          -----             -----
   Total liabilities and preferred stock........................................          4,226             4,435
                                                                                          -----             -----
     Common shareholders' deficit...............................................       $ (2,040)           $ (832)
                                                                                       ========            ======


On April 2, 2002,  Eldorado  Equity  Holdings,  Inc., an indirect,  wholly owned
subsidiary  of Level 3  Communications,  Inc.,  completed  the sale of 4,898,000
shares of common  stock of  Commonwealth  Telephone  in an  underwritten  public
offering. The 4,898,000 represent approximately 46 percent of Level 3's economic
ownership of  Commonwealth  Telephone.  Eldorado  Equity  Holdings  received net
proceeds of  approximately  $166  million and  recognized  a gain on the sale of
approximately  $102 million in the second quarter of this year which is included
in Other, net on the consolidated condensed statement of operations. As a result
of the transaction, the Company owns approximately 25% of the total Commonwealth
Telephone shares outstanding as of June 30, 2002.

The Company's investment in Commonwealth Telephone,  including goodwill, was $79
million and $121 million at June 30, 2002 and December 31, 2001, respectively.

The Company  previously made investments in certain public and private companies
in connection with those entities agreeing to purchase various services from the
Company.  The Company originally  recorded these transactions as investments and
deferred  revenue on the balance sheet. The value of the investment and deferred
revenue is equal to the  estimated  fair value of the  securities at the time of
the transaction or the value of the services to be provided,  whichever was more
readily determinable. Level 3 closely monitors the success of these investees in
executing  their business plans.  For those companies that are publicly  traded,
Level 3 monitors  current and  historical  market  values of the  investee as it
compares to the carrying value of the investment.  The Company recorded a charge
of $9 million  and $37  million  during the three and six months  ended June 30,
2001 for an other-than temporary decline in the value of such investments, which
is  included  in  Other,  net  on  the  consolidated   condensed  statements  of
operations.  Future  appreciation  will be  recognized  only  upon sale or other
disposition of these securities.


The carrying  amount of the  investments  was zero at June 30, 2002 and December
31,  2001.  The Company  provided  services to  entities  participating  in this
program of $1  million  for the three and six months  ended June 30,  2002.  The
Company  provided  services valued at  approximately  $2 million and $10 million
related  to this  program  for the three and six  months  ended  June 30,  2001,
respectively.  As of June 30, 2002, the Company had deferred revenue obligations
of $8 million with respect to these transactions.

Assets held for sale includes  certain  corporate  facilities that management of
the Company has elected to dispose of as soon as  practicable.  Also included in
assets  held for sale are certain  telecommunications  equipment  identified  as
excess and which  management  expects to sell due to the  Company's  decision in
June 2001 to  reprioritize  its capital  expenditures.  The Company  recorded an
additional  impairment  charge of $13  million in the second  quarter of 2002 to
reflect the current market value of these assets.

Loans  outstanding from certain employees and officers of the Company totaled $8
million  at June 30,  2002.  The loans are  generally  secured by Level 3 common
stock or other  personal  assets of the  borrower  and bear  interest  at 4.75%.
Subsequent to June 30, 2002,  certain of the loans to employees have been repaid
and the outstanding balance is $5 million as of August 9, 2002.

10.  Long-Term Debt

At June 30, 2002 and December 31, 2001, long-term debt was as follows:


                                                                                                     
                                                                                          June 30,      December 31,
(dollars in millions)                                                                       2002             2001
                                                                                            ----             ----
Senior Secured Credit Facility:
    Term Loan Facility
       Tranche A (4.62% due 2007)................................................          $ 450           $ 450
       Tranche B (5.62% due 2008)................................................            275             275
       Tranche C (5.87% due 2008)................................................            400             400
Senior Notes (9.125% due 2008)...................................................          1,400           1,430
Senior Notes (11% due 2008)......................................................            433             442
Senior Discount Notes (10.5% due 2008)...........................................            614             583
Senior Euro Notes (10.75% due 2008)..............................................            317             307
Senior Discount Notes (12.875% due 2010).........................................            357             386
Senior Euro Notes (11.25% due 2010)..............................................            103              93
Senior Notes (11.25% due 2010)...................................................            124             129
Commercial Mortgages:
    GMAC (4.24% due 2003)........................................................            120             120
    iStar (8.5% due 2002-2004)...................................................             60             112
Convertible Subordinated Notes (6.0% due 2010)...................................            684             728
Convertible Subordinated Notes (6.0% due 2009)...................................            463             612
CPTC Long-term Debt (with recourse only to CPTC):
    (7.63% due 2004 - 2028)......................................................            140             140
CorpSoft Debt....................................................................              2              -
Other ...........................................................................              7               9
                                                                                            ----            ----
                                                                                           5,949           6,216
    Less current portion.........................................................            (10)             (7)
                                                                                            ----            ----
                                                                                          $5,939          $6,209
                                                                                          ======          ======


In July 2001,  Level 3 announced  that it had amended its Senior  Secured Credit
Facility  to  permit  the  Company  to  acquire   certain  of  its   outstanding
indebtedness in exchange for shares of common stock.  Various issuances of Level
3's outstanding senior notes, senior discount notes and convertible subordinated
notes have traded at discounts to their respective face or accreted amounts.


The Company purchased $75 million face value ($53 million carrying value) of its
12.875%  Senior  Discount  Notes due 2010 during the second quarter of 2002. The
Company  issued  approximately  5  million  shares  of its  common  stock  worth
approximately  $19 million in exchange for the discount  notes.  The net gain on
the  early  extinguishment  of  the  debt,   including   transaction  costs  and
unamortized  debt  issuance  costs,  was  $33  million  and was  recorded  as an
extraordinary item in the consolidated condensed statement of operations.

In the second  quarter of 2002,  the Company  purchased  $44  million  aggregate
principal  amount  of its 6%  Convertible  Subordinated  Notes  due 2009 and $21
million aggregate principal amount of its 6% Convertible  Subordinated Notes due
2010.  The Company  issued  approximately  5 million  shares of its common stock
worth  approximately  $20 million in exchange for the convertible  debt. The net
gain on the early  extinguishments of the debt, including  transaction costs and
unamortized  debt  issuance  costs,  was  $43  million  and was  recorded  as an
extraordinary item in the consolidated condensed statement of operations.

For the six months  ended June 30,  2002,  the Company  purchased  $136  million
aggregate principal amount of its 6% Convertible Subordinated Notes due 2009 and
$35 million aggregate principal amount of its 6% Convertible  Subordinated Notes
due 2010. The Company issued approximately 12 million shares of its common stock
worth  approximately  $52  million  in  exchange  for the  convertible  debt and
recorded an  extraordinary  net gain of  approximately  $114 million  during the
period.

In February 2002, the Company's  first tier,  wholly owned  subsidiary,  Level 3
Finance,  LLC purchased $89 million principal amount of Company debt for cash of
$31  million.  The  net  gain  on the  extinguishments  of the  debt,  including
transaction costs, realized foreign currency gains and unamortized debt issuance
costs, was approximately  $59 million and was recorded as an extraordinary  item
in the consolidated condensed statement of operations.


                                                                                                
                                                                            Principal Amount
                                                                              at Maturity     Actual Weighted
                                                                              Repurchased    Average Purchase
                                                                              ($ millions)     Price/$1,000
                                                                              -----------        ---------
Senior Notes (9.125%) ..................................................              $ 30            $ 381
Senior Notes (11%) .....................................................                 8              423
Senior Euro Notes (10.75%) .............................................                23              422
Senior Euro Notes (11.25%) .............................................                 1              405
Senior Notes (11.25%) ..................................................                 5              415
Convertible Subordinated Notes (due 2010) ..............................                 8              184
Convertible Subordinated Notes (due 2009) ..............................                14              195
                                                                                      ----
                                                                                      $ 89
                                                                                      ====

     Assumes 1 EURO = .87 USD

Level 3 will continue to evaluate these  transactions in the future. The amounts
involved in any such  transactions,  individually  or in the  aggregate,  may be
material.

Senior Secured Credit Facility

In  September  1999,  Level 3 and certain  Level 3  subsidiaries  entered into a
$1.375 billion secured credit facility ("Senior Secured Credit Facility"), which
was amended in March 2001 to increase the borrowing capacity by $400 million, to
$1.775 billion. The Senior Secured Credit Facility,  as amended, is comprised of
a senior secured  revolving  credit facility in the amount of $650 million and a
three-tranche  senior secured term loan facility aggregating $1.125 billion. The
secured term loan facility consisted of a $450 million tranche A, a $275 million
tranche B and a $400  million  tranche C term loan  facility,  all of which have
been drawn on and are outstanding as of December 31, 2001 and June 30, 2002.


As of June 30,  2002,  Level 3 had not borrowed any funds under the $650 million
revolving  credit  facility.  The  availability  of funds and any requirement to
repay previously borrowed funds is contingent upon the continued compliance with
the relevant debt covenants.

The Senior Secured Credit  Facility has customary  covenants,  or  requirements,
that the  Company  and  certain  of its  subsidiaries  must  meet to  remain  in
compliance  with the  contract,  including a financial  covenant  that  measures
minimum revenues (Minimum Telecom Revenue). The subsidiaries of the Company that
must comply with the terms and conditions of the credit facility are referred to
as Restricted Subsidiaries.

The Minimum Telecom Revenue covenant generally requires that the Company meet or
exceed  specified  levels of cash revenue from  communications  and  information
services  businesses  generated  by the  Restricted  Subsidiaries.  The  Minimum
Telecom  Revenue  covenant is  calculated  quarterly on a trailing  four-quarter
basis and must exceed $1.65 billion for the second quarter of 2002, $2.0 billion
for the third quarter of 2002,  increasing to $2.3 billion in the fourth quarter
of 2002,  $3.375 billion in the fourth quarter of 2003, and $4.75 billion in the
fourth  quarter of 2004.  The Restricted  Subsidiaries  currently  include those
subsidiaries  engaged  in the  Company's  communications  businesses,  CorpSoft,
Software Spectrum, and (i)Structure and certain of their subsidiaries engaged in
the Company's information services businesses.

Those subsidiaries of the Company that are not subject to the limitations of the
Senior Secured Credit Facility are referred to as Unrestricted Subsidiaries. The
Unrestricted Subsidiaries include Level 3's coal mining and toll road properties
and its holdings in RCN and Commonwealth Telephone.

If the Company does not remain in compliance  with the Minimum  Telecom  Revenue
covenant,  as well as certain other covenants,  it could be in default under the
terms of the Senior Secured Credit  Facility.  In this event,  the lenders could
take actions to require repayment.

In January 2002, the Company  stated that it believed it was in compliance  with
all of the terms,  conditions,  and covenants  under the Senior  Secured  Credit
Facility  and  expected  to remain in  compliance  through  the end of the first
quarter based on its publicly  disclosed  financial  projections.  However,  the
Company stated that if sales,  disconnects and cancellations were to continue at
the levels  experienced  during  the second  half of 2001,  it may  violate  the
Minimum Telecom Revenue covenant as early as the end of the second quarter 2002.
The Company also stated that to the extent the Company's operational performance
improves or it  completes  acquisitions  that  generate  sufficient  incremental
revenue,  a potential  violation  of the  covenant  could be delayed  beyond the
second quarter of 2002 or eliminated entirely.

As a  result  of the  CorpSoft  and  Software  Spectrum  acquisitions  described
earlier,  the Company  believes it will remain in compliance  with the terms and
conditions of the Senior Secured Credit  Facility until at least sometime during
2004.  The Company's  expectation  assumes that it takes no other  actions,  its
sales  remain  at  levels  experienced  during  the  second  half of  2001,  and
disconnects  and  cancellations  trend down  during  the second  half of 2002 in
accordance with the Company's  customer credit analysis.  The Company  believes,
based upon  management's  review of the  covenants  and other  provisions of the
Senior Secured Credit  Facility,  that it is in full  compliance with all of the
terms of the Senior Secured Credit Facility as of June 30, 2002.

Given  other  actions  the  Company  may  take,  and  based on its  longer  term
expectations   for   improvements   in  its  rate  of  sales,   disconnects  and
cancellations,  new product  and service  introductions  and the  potential  for
additional  acquisitions,  the Company  believes  it will  continue to remain in
compliance  with the terms and conditions of the Senior Secured Credit  Facility
over the term of that agreement.


iStar Commercial Mortgage due 2004

In March 2002, 85 Tenth Avenue,  LLC (a wholly owned  subsidiary of the Company)
amended  its $113  million  floating-rate  loan,  originally  provided by Lehman
Brothers   Holdings,   Inc.  (the  "Lehman  Mortgage")  that  provided  secured,
non-recourse  debt to  finance  the  purchase  and  renovations  of the New York
Gateway  facility.  The  amendment  resulted in iStar DB Seller,  LLC  ("iStar")
becoming the sole lender for the property.  Previously,  iStar, along with other
third parties,  owned notes of the 85 Tenth Avenue Trust,  purchased from Lehman
Brothers  Holdings,   Inc.  Using  funds  previously   reserved  for  additional
renovations  at the New York Gateway  facility,  along with funds  advanced from
iStar, 85 Tenth Avenue, LLC repaid the other third party holders of the notes of
85 Tenth Avenue Trust and reduced the  principal  outstanding  under the amended
loan agreement to $60 million. Additionally, the amendment negotiated with iStar
(the "iStar  Mortgage")  extended the initial term of the loan to March 1, 2004,
with two optional one-year extensions.  There is no prepayment penalty under the
revised agreement. Interest varies monthly with the 30 day LIBOR for U.S. Dollar
Deposits,  plus 650 basis points.  The amendment provides a LIBOR floor of 2.00%
at all times. This interest, together with principal payments based on a 20-year
amortization period, are due monthly during the initial term of the loan.

85 Tenth Avenue,  LLC is a single purpose entity  organized solely to own, hold,
sell,  lease,  transfer,  exchange,  operate  and  manage  the New York  Gateway
facility.  Under the terms of the original loan agreement,  85 Tenth Avenue, LLC
will not engage in any business other than the ownership management, maintenance
and operation of the New York Gateway facility.  Under the terms of the original
loan  agreement,  the Company was required to build out the entire  building for
colocation  space by March 1, 2002.  The Company has elected not to complete the
build-out  of the New York Gateway  facility  due to the excess  capacity in the
local  market.  The  amendment  reduced  the  scope of  originally  contemplated
build-out  and  requires  the  Company  to  obtain a  permanent  certificate  of
occupancy by December  31,  2002.  Under  certain  conditions,  this date can be
extended by iStar to September 30, 2003.

Approximately  $6 million of debt issuance  costs related to this loan agreement
were  capitalized and are being  amortized as interest  expense over the term of
the iStar Mortgage.

CorpSoft

CorpSoft's  foreign  subsidiaries  have  factoring  arrangements  with  a  local
financial  institution.  This  agreement  allows  CorpSoft to sell up to EURO 15
million of certain accounts receivable from customers with recourse to the local
financial  institution.  In addition,  certain foreign affiliates have overdraft
facility  arrangements  with local  institutions.  At June 30, 2002,  borrowings
related to these agreements were approximately $2 million.

The debt  instruments  above contain  certain  covenants  with which the Company
believes it is in full compliance as of June 30, 2002.

The Company  capitalized  $14  million  and $57 million of interest  expense and
amortized  debt  issuance  costs  related to network  construction  and business
systems  development  projects for the three and six months ended June 30, 2001,
respectively.  No  interest  expense  or  amortized  debt  issuance  costs  were
capitalized for the six months ended June 30, 2002.

11.  Stock-Based Awards

The Company adopted the recognition  provisions of SFAS No. 123, "Accounting for
Stock Based Compensation" ("SFAS No. 123") in 1998. Under SFAS No. 123, the fair
value of an option (as computed in  accordance  with accepted  option  valuation
models)  on the date of grant is  amortized  over  the  vesting  periods  of the
options in accordance  with FASB  Interpretation  No. 28  "Accounting  For Stock
Appreciation  Rights and Other Variable Stock Option or Award Plans" ("FIN 28").
Although the recognition of the value of the instruments results in compensation
or professional expenses in an entity's financial statements,


the expense differs from other  compensation and  professional  expenses in that
these  charges may not be settled in cash,  but rather,  are  generally  settled
through issuance of common stock.

The  adoption  of SFAS No. 123 has  resulted  in  material  non-cash  charges to
operations since its adoption in 1998, and will continue to do so. The amount of
the non-cash  charges will be dependent upon a number of factors,  including the
number of grants and the fair value of each grant  estimated  at the time of its
award.  The  Company  recognized  a total of $117  million  and $159  million of
non-cash expense for the six months ended June 30, 2002 and 2001,  respectively.
Included in discontinued operations is non-cash compensation expense of zero and
$3 million  for the six months  ended June 30, 2002 and 2001,  respectively.  In
addition,  the  Company  capitalized  $4  million  and $9  million  of  non-cash
compensation  for those employees  directly  involved in the construction of the
network or development of the business  support systems for the six months ended
June 30, 2002 and 2001, respectively.

The following table  summarizes  non-cash  compensation  expense and capitalized
non-cash compensation for the three and six months ended June 30, 2002 and 2001.


                                                                                                
                                                      Three Months Ended June 30,       Six Months Ended June 30,
(dollars in millions)                                   2002              2001             2002            2001
                                                        ----              ----             ----            ----

NQSO ...........................................       $  -               $  2            $  -            $  5
Warrants .......................................           4                 3               5               6
OSO.............................................          34                64              81             119
C-OSO...........................................          11                12              24              27
Restricted Stock ...............................          -                  1               -               2
Shareworks Match Plan ..........................           3                 3               7               5
Shareworks Grant Plan ..........................           3                 3               4               4
                                                        ----              ----            ----            ----
                                                          55                88             121             168
Capitalized Noncash Compensation................          (2)               (5)             (4)             (9)
                                                        ----              ----            ----            ----
                                                          53                83             117             159
Discontinued Asian Operations ..................          -                  2              -                3
                                                        ----              ----            ----            ----
                                                        $ 53             $  85           $ 117           $ 162
                                                        ====             =====           =====           =====



The Level 3 1995 Stock Plan ("the Stock  Plan")  reserves 70 million  shares for
issuance  upon the  exercise of  stock-based  awards of which  approximately  50
million are available for issuance at June 30, 2002. In addition, the Stock Plan
limits the maximum number of awards that can be granted to one participant to 10
million,  provides for the  acceleration  of vesting in the event of a change in
control, allows for the grant of stock-based awards to directors of Level 3, and
other  persons  providing  services  to  Level 3; and  allows  for the  grant of
nonqualified  stock  options  with an  exercise  price less than the fair market
value of Level 3 common stock.

On July 24,  2002,  the  Company's  stockholders  approved an  amendment  to the
Company's  1995  Stock  Plan  increasing  the  number of shares of common  stock
reserved  for  issuance  under the Stock  Plan by 50 million  shares.  The total
number of  shares  now  available  under the  Stock  Plan is  approximately  100
million.

Non-Qualified Stock Options and Warrants

In the quarter ended June 30, 2002, the Company issued two million warrants to a
contractor as payment for consulting services. The warrants allow the contractor
to purchase common stock at $4.25 per share. Warrants to purchase 640,000 shares
of common stock were vested immediately upon grant with the remaining  1,360,000
vesting  equally over eight months.  The warrants  expire in February  2009. The
fair value of these  warrants was  approximately  $5 million and was  calculated
using the Black-Scholes valuation model with a risk free interest rate of 4.88%.
The Company used an expected  volatility  rate of 55%. The Company did not grant
any NQSOs during the six months ended June 30, 2002. As of June


30, 2002, the Company had not reflected $5 million of unamortized expense in its
financial statements for NQSOs and warrants previously granted.

Outperform Stock Option Plan

In 1998, the Company adopted an outperform stock option ("OSO") program that was
designed so that the  Company's  stockholders  would  receive a market return on
their  investment  before OSO holders  receive any return on their options.  The
Company  believes  that  the  OSO  program  aligns  directly   management's  and
stockholders' interests by basing stock option value on the Company's ability to
outperform  the market in general,  as measured by the Standard & Poor's ("S&P")
500 Index.  Participants in the OSO program do not realize any value from awards
unless the Company's common stock price outperforms the S&P 500 Index during the
life of the grant.  When the stock price gain is greater than the  corresponding
gain on the S&P 500  Index  (or  less  than  the  corresponding  loss on the S&P
Index),  the value  received for awards under the OSO plan is based on a formula
involving a multiplier  related to the level by which the Company's common stock
outperforms  the S&P 500  Index.  To the  extent  that  Level 3's  common  stock
outperforms  the S&P 500  Index,  the value of OSOs to a holder  may  exceed the
value of nonqualified stock options.  The mechanics for determining the value of
an individual OSO is described below:

The initial strike price,  as determined on the OSO grant date, is adjusted over
time (the "Adjusted  Strike Price"),  until the exercise date. The adjustment is
in an amount equal to the percentage  appreciation  or depreciation in the value
of the S&P 500 Index from the date of grant to the date of  exercise.  The value
of the OSO increases for increasing levels of outperformance. OSO's granted have
a multiplier  range from zero to eight depending upon the performance of Level 3
common stock relative to the S&P 500 Index as shown in the following table.

If Level 3 Stock Outperforms the                Then the Pre-multiplier Gain Is
 S&P 500 Index by:                        Multiplied by a Success Multiplier of:

  0% or Less                                             0.00
  More than 0% but Less than 11%    Outperformance percentage multiplied by 8/11
  11% or More                                            8.00

     The  Pre-multiplier  gain is the  Level 3  common  stock  price  minus  the
     Adjusted Strike Price on the date of exercise


OSO awards are made quarterly to eligible participants on the date of the grant.
Most  awards  vest in equal  quarterly  installments  over two  years and have a
four-year life.  Awards granted prior to December 2000 typically have a two-year
moratorium on exercise from the date of grant.  As a result,  once a participant
is 100% vested in the grant, the two-year moratorium expires.  Therefore, awards
granted  prior to December  2000 have an exercise  window of two years.  Level 3
granted 3.1 million OSOs to employees  in December  2000.  Included in the grant
were 2.1  million  OSOs that vest 25% after six months  with the  remaining  75%
vesting after 18 months.  These OSOs and all additional OSOs granted after March
1, 2001 are exercisable immediately upon vesting and have a four-year life.

The fair value  under  SFAS No.  123 for the  approximately  five  million  OSOs
awarded  to  participants  during  the  six  months  ended  June  30,  2002  was
approximately  $27 million.  As of June 30, 2002,  the Company had not reflected
$52 million of unamortized  compensation expense in its financial statements for
OSOs granted previously.

In July  2000,  the  Company  adopted  a  convertible  outperform  stock  option
("C-OSO")  program,  as an extension of the existing OSO plan.  The program is a
component of the Company's  ongoing  employee  retention  efforts and offers the
similar features to those of an OSO, but provides an employee with the


greater  of the  value  of a  single  share  of the  Company's  common  stock at
exercise, or the calculated OSO value of a single OSO at the time of exercise.

C-OSO awards were made to eligible  employees employed on the date of the grant.
The awards were made in September  2000,  December 2000, and September 2001. The
awards  granted in 2000 vest over three years as  follows:  1/6 of each grant at
the end of the first  year,  a further 2/6 at the end of the second year and the
remaining  3/6 in the  third  year.  The  September  2001  awards  vest in equal
quarterly  installments over three years. Each award is immediately  exercisable
upon vesting. Awards expire four years from the date of the grant.

As of June 30, 2002,  the Company had not reflected  $37 million of  unamortized
compensation  expense in its financial statements for C-OSOs awarded in 2000 and
2001.

Shareworks and Restricted Stock

For the three and six months ended June 30, 2002,  Level 3 recognized $5 million
and $11 million,  respectively,  of noncash compensation expense attributable to
its  Shareworks  programs.  As of June 30, 2002,  the Company had not  reflected
unamortized  compensation  expense of $17 million for  Shareworks and restricted
stock granted in prior years in its financial statements.

12.   Industry and Segment Data

SFAS  No.  131  "Disclosures   about  Segments  of  an  Enterprise  and  Related
Information" defines operating segments as components of an enterprise for which
separate financial  information is available and which is evaluated regularly by
the Company's  chief  operating  decision  maker,  or decision  making group, in
deciding how to allocate  resources and assess  performance.  Operating segments
are  managed  separately  and  represent  strategic  business  units  that offer
different  products  and  serve  different  markets.  The  Company's  reportable
segments include:  communications;  information services (including CorpSoft and
Software Spectrum); and coal mining. Other primarily includes California Private
Transportation Company, L.P. ("CPTC"),  equity investments,  and other corporate
assets and overhead not attributable to a specific segment.

EBITDA, as defined by the Company,  consists of earnings (loss) before interest,
income taxes, depreciation, amortization, non-cash operating expenses (including
stock-based  compensation  and impairments)  and other  non-operating  income or
expense.  The Company excludes non-cash  compensation due to its adoption of the
expense  recognition  provisions of SFAS No. 123. EBITDA is commonly used in the
communications   industry  to  analyze  companies  on  the  basis  of  operating
performance.  EBITDA is not  intended  to  represent  cash flow for the  periods
presented and is not recognized under Generally Accepted  Accounting  Principles
("GAAP").

In 2002, Level 3 was able to finalize  negotiations and claims on several of its
large multi-year  network  construction  projects.  As a result, the Company was
able to release  approximately $106 million and $114 million of capital accruals
for the  three  and six  months  ended  June 30,  2002  previously  reported  as
property,  plant and  equipment.  These  accrual  releases  resulted in negative
capital  expenditures  for  the  three  months  ended  June  30,  2002  for  the
communications  segment.  In the ordinary  course of business,  as  construction
projects  come to a close,  we  review  the final  amounts  due and  settle  any
outstanding  amounts  related to these contracts which can result in adjustments
to the estimated costs of the construction projects.

The information presented in the tables following includes information for three
and six months  ended June 30, 2002 and 2001 for all income  statement  and cash
flow  information  presented,  and as of June 30, 2002 and December 31, 2001 for
all balance sheet  information  presented.  Revenue and the related expenses are
attributed to countries based on where services are provided.


Industry and geographic  segment financial  information  follows.  Certain prior
year information has been reclassified to conform to the 2002 presentation.


                                                                                          

                                                      Information          Coal
(dollars in millions)               Communications       Services          Mining           Other           Total

Three Months Ended June 30, 2002
Revenue:
   North America.................          $   253      $    305         $    20         $     7        $     585
   Europe........................               23           130              -               -               153
   Asia..........................               -             12              -               -                12
                                              ----          ----            ----            ----             ----
                                           $   276      $    447         $    20         $     7        $     750
                                           =======      ========         =======         =======        =========
Cost of Revenue:
   North America.................          $    58      $    275         $    15         $    -         $     348
   Europe........................                4           121              -               -               125
   Asia..........................               -             11              -               -                11
                                              ----          ----            ----            ----             ----
                                           $    62      $    407         $    15         $    -         $     484
                                           =======      ========         =======           =====        =========
EBITDA:
   North America.................          $    58      $     15         $     4         $     3        $      80
   Europe........................               (7)            2              -               -                (5)
   Asia..........................               -              1              -               -                 1
                                              ----          ----            ----            ----             ----
                                           $    51      $     18         $     4         $     3        $      76
                                           =======      ========         =======         =======        =========
Capital Expenditures:
   North America.................          $    12      $      4         $    -          $     1        $      17
   Europe........................              (42)           -               -               -               (42)
   Asia..........................               -             -               -               -                -
                                              ----          ----            ----            ----             ----
                                           $   (30)     $      4         $    -          $     1        $     (25)
                                           =======      ========           =====         =======        =========
Depreciation and Amortization:
   North America.................          $   154      $      5         $     1         $     1        $     161
   Europe........................               29            -               -               -                29
   Asia..........................               -             -               -               -                -
                                              ----          ----            ----            ----             ----
                                           $   183      $      5         $     1         $     1         $    190
                                           =======      ========         =======         =======         ========
Six Months Ended June 30, 2002
Revenue:
   North America.................          $   500      $    360         $    40         $    15         $    915
   Europe........................               54           155              -               -               209
   Asia..........................               -             12              -               -                12
                                              ----          ----            ----            ----             ----
                                           $   554      $    527         $    40         $    15         $  1,136
                                           =======      ========         =======         =======         ========
Cost of Revenue:
   North America.................          $   116      $    320         $    28         $    -          $    464
   Europe........................               12           143              -               -               155
   Asia..........................               -             11              -               -                11
                                              ----          ----            ----            ----             ----
                                           $   128      $    474         $    28         $    -          $    630
                                           =======      ========         =======           =====         ========
EBITDA:
   North America.................          $    99      $     21         $     9         $     1         $    130
   Europe........................               (6)            2              -               -                (4)
   Asia..........................               -              1              -               -                 1
                                              ----          ----            ----            ----             ----
                                           $    93      $     24         $     9         $     1         $    127
                                           =======      ========         =======         =======         ========
Capital Expenditures:
   North America.................          $    54       $     9         $     1         $     1         $    65
   Europe........................              (37)           -               -               -              (37)
   Asia..........................               -            -               -               -                -
                                              ----          ----            ----            ----            ----
                                           $    17       $     9         $     1         $     1         $    28
                                           =======       =======         =======         =======         =======
Depreciation and Amortization:
   North America.................          $   332       $     9         $     2         $     2         $   345
   Europe........................               55            -               -               -               55
   Asia..........................               -             -               -               -               -
                                              ----          ----            ----            ----            ----
                                           $   387       $     9         $     2         $     2         $   400
                                           =======       =======         =======         =======         =======




                                                                                         
                                                     Information        Coal
(dollars in millions)              Communications     Services         Mining           Other            Total

Three Months Ended June 30, 2001
Revenue:
   North America.................         $    278       $    27        $    21        $     6        $    332
   Europe........................               51             4             -              -               55
                                              ----          ----           ----           ----            ----
                                          $    329       $    31        $    21        $     6        $    387
                                          ========       =======        =======        =======        ========
Cost of Revenue:
   North America.................         $    141       $    20        $    15        $    -         $    176
   Europe........................               30             2             -              -               32
                                              ----          ----           ----          ----             ----
                                          $    171       $    22        $    15        $    -         $    208
                                          ========       =======        =======         =====         ========
EBITDA:
   North America.................         $    (96)      $     4        $     5        $     1        $    (86)
   Europe........................              (21)            1             -              -              (20)
                                              ----          ----           ----           ----            ----
                                          $   (117)      $     5        $     5        $     1        $   (106)
                                          ========       =======        =======        =======        =========
Capital Expenditures:
   North America.................         $    713       $     5         $     1       $    -         $    719
   Europe........................               45             -              -             -               45
                                              ----          ----            ----          ----            ----
                                          $    758       $     5         $     1       $    -         $    764
                                          ========       =======         =======         =====       =========
Depreciation and Amortization:
   North America.................         $    255       $     3         $     1       $     1        $    260
   Europe........................               61             1              -             -               62
                                              ----          ----            ----          ----            ----
                                          $    316       $     4         $     1       $     1        $    322
                                          ========       =======         =======       =======        =========

Six Months Ended June 30, 2001
Revenue:
   North America.................         $    633       $    57         $    46        $    12       $    748
   Europe........................               80             7              -             -               87
                                              ----          ----            ----          ----            ----
                                          $    713       $    64         $    46        $    12       $    835
                                          ========       =======         =======        =======      =========
Cost of Revenue:
   North America.................         $    345       $    46         $    31        $    -        $    422
   Europe........................               49             3             -               -              52
                                              ----          ----            ----          ----            ----
                                          $    394       $    49         $    31        $    -        $    474
                                          ========       =======         =======         =====       =========
EBITDA:
   North America.................         $   (171)      $     3         $    12        $     4       $   (152)
   Europe........................              (57)            2              -              -             (55)
                                              ----          ----           ----           ----            ----
                                          $   (228)      $     5         $    12        $     4       $   (207)
                                          ========       =======         =======        =======       =========
Capital Expenditures:
   North America.................         $  1,700       $    10         $     3        $    -        $  1,713
   Europe........................              151            -               -              -             151
                                             ----          ----             ----          ----            ----
                                         $   1,851       $    10         $     3        $    -        $  1,864
                                         =========       =======         =======         =====        ========
Depreciation and Amortization:
   North America.................         $    444       $     6         $     2        $     3       $    455
   Europe........................              102             1               -             -             103
                                             ----           ----            ----           ----           ----
                                          $    546       $     7         $     2        $     3       $    558
                                          ========       =======         =======        =======      =========




                                                                                         
                                                     Information           Coal
(dollars in millions)              Communications     Services             Mining          Other            Total
Identifiable Assets
- --------------------------------
June 30, 2002
   North America.................         $  5,973       $    850         $   314        $  1,071        $  8,208
   Europe........................              926            161              -               30           1,117
   Asia..........................              -               19              -               -               19
                                             ----            ----           ----            -----          ------
                                          $  6,899       $  1,030         $   314        $  1,101        $  9,344
                                          ========       ========         =======        ========        ========
December 31, 2001
   North America.................         $  6,256       $     74         $   303        $  1,566        $  8,199
   Europe........................            1,001              5              -               37           1,043
   Discontinued Asian Operations.               74             -               -               -               74
                                              ----           ----            ----           -----          ------
                                          $  7,331       $     79         $   303        $  1,603        $  9,316
                                          ========       ========         =======        ========        ========
Long-Lived Assets
- ----------------------------------
June 30, 2002
   North America.................         $  5,866          $  338          $  15         $   184        $  6,403
   Europe........................              853               4             -               -              857
   Asia..........................               -                1             -               -                1
                                             ----             ----           ----           -----          ------
                                          $  6,719          $  343          $  15         $   184        $  7,261
                                          ========          ======          =====         =======        ========
December 31, 2001
   North America.................         $  6,068          $   50          $  16         $   228        $  6,362
   Europe........................              919               1             -               -              920
                                              ----            ----           ----           -----          ------
                                          $  6,987          $   51          $  16         $   228        $  7,282
                                          ========          ======          =====         =======        ========


Product information for the Company's communications segment follows:


                                                                                             

                                                                    Reciprocal         Upfront
(dollars in millions)                              Services       Compensation       Dark Fiber             Total

Communications Revenue
- -----------------------------------------
Three Months Ended June 30, 2002
   North America.........................          $    221            $    32           $   -           $    253
   Europe................................                23                 -                -                 23
                                                       ----               ----            ----               ----
                                                   $    244            $    32           $   -           $    276
                                                   ========            =======            ====           ========

Six Months Ended June 30, 2002
   North America.........................          $    436            $    64           $   -           $    500
   Europe................................                54                 -                -                 54
                                                       ----               ----            ----               ----
                                                   $    490            $    64           $   -           $    554
                                                   ========            =======            ====           ========

Three Months Ended June 30, 2001
   North America.........................          $    177            $    40          $    61          $    278
   Europe................................                51                 -                -                 51
                                                       ----               ----            ----               ----
                                                   $    228            $    40          $    61          $    329
                                                   ========            =======          =======          ========

Six Months Ended June 30, 2001
   North America.........................          $    340            $    77          $   216          $    633
   Europe................................                80                 -                -                 80
                                                      ----                ----             ----              ----
                                                   $    420            $    77          $   216          $    713
                                                   ========            =======         ========          ========

The  majority  of North  American  revenue  consists of  services  and  products
delivered within the United States. The majority of European revenue consists of
services and products delivered within the United Kingdom.  Transoceanic revenue
is allocated equally between North America and Europe as it represents  services
provided between these two regions.


Product information for the Company's information services segment follows:


                                                                                          

                                                     Three Months Ended                  Six Months Ended
                                                          June 30,                           June 30,
                                             -----------------------------------------------------------------------
(dollars in millions)                                   2002              2001            2002            2001
                                                        ----              ----            ----            ----
Services
   (i)Structure..............................         $   25            $   31          $   52          $   64
   CorpSoft..................................              3                -                3              -
   Software Spectrum.........................              2                -                2              -
                                                        ----              ----            ----            ----
                                                          30                31              57              64
Software Sales
   CorpSoft..................................            295                -              348              -
   Software Spectrum.........................            122                -              122              -
                                                        ----              ----            ----            ----
                                                         417                -              470              -
                                                        ----              ----            ----            ----
                                                      $  447            $   31          $  527            $ 64
                                                      ======            ======          ======          ======


The  following  information  provides  a  reconciliation  of EBITDA to loss from
continuing operations for the three and six months ended June 30, 2002 and 2001:


                                                                                             
                                                     Three Months Ended                  Six Months Ended
                                                          June 30,                           June 30,
                                             -----------------------------------------------------------------------
(dollars in millions)                                    2002             2001              2002              2001
                                                         ----             ----              ----              ----

EBITDA  .....................................           $  76           $ (106)           $ 127             $ (207)
Depreciation and Amortization Expense........            (190)            (322)            (400)              (558)
Non-Cash Impairment Expense .................             (44)             (61)             (44)               (61)
Non-Cash Compensation Expense................             (53)             (83)            (117)              (159)
                                                         ----             ----             ----               ----
   Loss from Operations......................            (211)            (572)            (434)              (985)
Other Expense................................             (21)            (134)            (137)              (239)
Income Tax Benefit...........................              -                -               119                 -
                                                         ----             ----             ----               ----
Loss from Continuing Operations..............          $ (232)          $ (706)          $ (452)          $ (1,224)
                                                       ======           ======           ======           ========

13.    Related Party Transactions

Peter Kiewit Sons', Inc.  ("Kiewit") acted as the general  contractor on several
significant  projects for the Company in 2002 and 2001.  These projects  include
the North American  intercity  network,  local loops and gateway sites,  and the
Company's corporate  headquarters in Colorado.  Kiewit provided approximately $7
million and $516 million of construction  services  related to these projects in
the first six months of 2002 and 2001, respectively.

Level 3 also receives certain mine management  services from Kiewit. The expense
for these services was $1 million and $3 for the three and six months ended June
30, 2002,  respectively,  and is recorded in selling, general and administrative
expenses.  The expense for these  services was $1 million and $3 million for the
three and six months ended June 30, 2001, respectively.

14.    Other Matters

On April 23,  2002,  the Company  announced  that it had  reached a  non-binding
letter  of intent  to sell its 65%  interest  in CPTC.  If this  transaction  is
consummated,  Level 3 expects  to  receive  approximately  $45  million  in cash
proceeds  upon  the  close of the  transaction  and the  Company's  consolidated
long-term debt would decrease by approximately  $140 million.  A sale is subject
to execution of definitive documentation


and approval by appropriate legislative and regulatory authorities. There can be
no assurance that the Company will complete the sale of its interest in CPTC.


In May 2001, a subsidiary of the Company was named as a defendant in Bauer,  et.
al. v. Level 3  Communications,  LLC,  et al.,  a  purported  multi-state  class
action,  filed in the U.S.  District Court for the Southern District of Illinois
and in July 2001,  the  Company was named as a  defendant  in Koyle,  et. al. v.
Level 3  Communications,  Inc.,  et. al., a purported  multi-state  class action
filed in the U.S.  District  Court  for the  District  of  Idaho.  Both of these
actions  involve the Company's right to install its fiber optic cable network in
easements and  right-of-ways  crossing the  plaintiffs'  land.  In general,  the
Company obtained the rights to construct its network from railroads,  utilities,
and others,  and is installing its network along the  rights-of-way  so granted.
Plaintiffs  in the purported  class  actions  assert that they are the owners of
lands over which the Company's  fiber optic cable network  passes,  and that the
railroads,  utilities, and others who granted the Company the right to construct
and  maintain  its network  did not have the legal  ability to do so. The action
purports  to be on behalf of a class of owners of land in  multiple  states over
which the Company's  network passes or will pass. The complaint seeks damages on
theories of trespass,  unjust  enrichment and slander of title and property,  as
well as punitive damages.  The Company has also received,  and may in the future
receive,  claims and  demands  related to  rights-of-way  issues  similar to the
issues in these cases that may be based on similar or different  legal theories.
Although  it is too  early  for the  Company  to  reach a  conclusion  as to the
ultimate  outcome of these  actions,  management  believes  that the Company has
substantial  defenses to the claims  asserted in all of these  actions  (and any
similar  claims  which may be named in the  future),  and intends to defend them
vigorously.

The Company and its subsidiaries are parties to certain other legal proceedings.
Management believes that any resulting  liabilities for these legal proceedings,
beyond  amounts  reserved,  will not materially  affect the Company's  financial
condition, future results of operations, or future cash flows.

On March 9, 2002,  legislation was enacted that enabled the Company to carry its
taxable net operating  losses back five years.  As a result,  on March 15, 2002,
the Company received a Federal income tax refund of  approximately  $119 million
after  filing its 2001  Federal  income tax  return  and  carrying  back the net
operating loss for 2001 to 1996.  This benefit is reflected in the  consolidated
condensed statement of operations.

It is customary in Level 3's industries to use various financial  instruments in
the normal course of business.  These instruments  include items such as letters
of credit.  Letters of credit are  conditional  commitments  issued on behalf of
Level 3 in accordance with specified terms and conditions.  As of June 30, 2002,
Level 3 had outstanding letters of credit of approximately $51 million.


15.    Subsequent Events

On July 8, 2002, the Company sold $500 million aggregate  principal amount of 9%
Junior Convertible  Subordinated Notes due 2012 to entities  controlled by three
institutions: Longleaf Partners Funds, Berkshire Hathaway, Inc., and Legg Mason,
Inc.  Level 3 intends to use the net  proceeds of  approximately  $487  million,
after  transactions  costs  of $13  million,  for  general  corporate  purposes,
including   potential    acquisitions   relating   to   industry   consolidation
opportunities, capital expenditures and working capital. The notes, which mature
in 10 years, pay 9% cash interest annually,  payable quarterly beginning October
15, 2002. The notes are convertible,  at the option of the holders, into Level 3
common  stock at any time at a  conversion  price of $3.41,  subject  to certain
adjustments.  The notes are convertible at the Company's option into convertible
preferred  stock under certain  conditions and  circumstances.  The  convertible
notes  rank  junior  to   substantially   all  of  the   Company's   outstanding
indebtedness.

On July 24,  2002,  the  Company's  stockholders  approved an  amendment  to the
Company's  1995  Stock  Plan  increasing  the  number of shares of common  stock
reserved  for  issuance  under the Stock  Plan by 50 million  shares.  The total
number of  shares  now  available  under the  Stock  Plan is  approximately  100
million.


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

The  following  discussion  should  be read in  conjunction  with the  Company's
consolidated  condensed  financial  statements  (including  the notes  thereto),
included elsewhere herein.

This document contains forward-looking statements and information that are based
on the beliefs of  management  as well as  assumptions  made by and  information
currently  available  to the  Company.  When  used in this  document,  the words
"anticipate",   "believe",   "plans",   "estimate"   and  "expect"  and  similar
expressions,  as they relate to the Company or its  management,  are intended to
identify forward-looking  statements.  Such statements reflect the current views
of the Company with respect to future  events and are subject to certain  risks,
uncertainties   and   assumptions.   Should  one  or  more  of  these  risks  or
uncertainties  materialize,  or should  underlying  assumptions prove incorrect,
actual results may vary materially from those described in this document.  For a
more detailed  description of these risks and factors,  please see the Company's
additional filings with the Securities and Exchange Commission.

Results of Operations 2002 vs. 2001

The  operating  results  of the  Company's  Asian  operations  are  included  in
discontinued  operations  for all periods  presented  due to their sale to Reach
Ltd. in January  2002.  Certain  prior year  amounts have been  reclassified  to
conform to current year presentation.

Revenue for the periods ended June 30, is summarized as follows:


                                                                                      
                                                           Three Months Ended           Six Months Ended
                                                                June 30,                    June 30,
                                                       --------------------------- ---------------------------
         (dollars in millions)                              2002          2001          2002          2001
                                                            ----          ----          ----          ----
         Communications...........................          $276          $329         $ 554          $713
         Information Services.....................           447            31           527            64
         Coal Mining..............................            20            21            40            46
         Other ...................................             7             6            15            12
                                                            ----          ----          ----          ----
                                                            $750          $387       $ 1,136          $835
                                                            ====          ====       =======          ====


Communications  revenue of $276 million for the three months ended June 30, 2002
was comprised of $244 million of services  revenue which includes  private line,
wavelengths,  colocation,  Internet access,  managed modem,  voice and amortized
dark fiber revenue,  and $32 million  attributable  to reciprocal  compensation.
Communications revenue for the same period in 2001 was comprised of $228 million
of  services  revenue,  $61  million of  non-recurring  revenue  from dark fiber
contracts  entered  into  before  June  30,  1999  for  which  sales-type  lease
accounting was applied, and $40 million of reciprocal compensation.  For the six
months ended June 30, 2002, communications revenue was comprised of $490 million
of services revenue, and $64 million of reciprocal  compensation.  Communication
revenue for the same six month  period in 2001 was  comprised of $420 million of
services  revenue,  $216  million of  non-recurring  dark fiber  revenue and $77
million of reciprocal  compensation  revenue.  The increase in services  revenue
from 2001 was primarily due to growth from existing customers,  and new customer
contracts,  and increases in termination  revenue. Due to the current turmoil in
the  telecommunications  industry,  the Company has  experienced  a  significant
increase in the number of customers  disconnecting  or  terminating  service and
believes  that  as  much as 25%  and  13% of its  recurring  revenue  base as of
December 31, 2001 and June 30,  2002,  respectively,  consisted  of  financially
weaker,  or  "at-risk"  customers.  Level 3  expects  that a  majority  of these
customers  will  disconnect  service  within the next six  months.  The  Company
expects  that  recurring  revenue from at-risk  customers  will trend  towards a
normalized  level of 10% in the second half of 2002.  For some of these  at-risk
customers, Level 3 is able to negotiate and collect termination penalties. Level
3  recognized  $20 million and $59 million of services  revenue in the three and
six months ended June 30, 2002, respectively, for early termination of services.
For the first six


months of 2002,  Level 3  recorded  in  services,  $7  million  of  revenue  for
construction management services provided to other communications companies. The
decrease in dark fiber revenue reflects the completion of the intercity  network
in 2001. Dark fiber revenue under  sales-type lease accounting is expected to be
insignificant in 2002 as the last remaining segments sold prior to June 30, 1999
were  delivered to and accepted by customers in the fourth  quarter of 2001. The
decrease  in  reciprocal  compensation  in 2002 is  attributable  to the Company
receiving  regulatory approval from several states regarding its agreements with
SBC  Communications  Inc.  and  BellSouth  during the first half of 2001.  These
agreements  established a rate structure for transmission and switching services
provided  by one carrier to complete  or carry  traffic  originating  on another
carrier's  network.  It is the  Company's  policy not to recognize  revenue from
these  agreements  until  the  relevant   regulatory   authorities  approve  the
agreements.  Certain  interconnection  agreements with carriers are scheduled to
expire in the second half of 2002 and in 2003. To the extent that the Company is
unable to sign new interconnection  agreements,  reciprocal compensation revenue
may decline significantly over time.

Level 3 was a party to seven non-monetary  exchange transactions in 2001 whereby
it sold indefeasible rights of use or IRUs, other capacity, or other services to
a company  from which  Level 3 received  communications  assets or services in a
contemporaneous  transaction. In total these exchanges accounted for $24 million
or less  than 2% of total  communications  revenue  ($2  million  of  additional
revenue  was  recognized  within the loss from  discontinued  operations  as the
transaction  was completed by the Company's  discontinued  Asian  operations) in
2001 and in each case,  provided  network  capacity or redundancy on unprotected
transmission routes that Level 3's engineers  determined was required.  The fair
value  of  these   non-monetary   transactions   was  determined  using  similar
transactions for which cash  consideration  was received.  Level 3 recognized no
revenue from non-monetary  exchange transactions prior to 2001. The Cash Revenue
from these  exchanges  was $81  million  which was 4% of total  Cash  Revenue of
$2.097  billion  reported  in 2001.  No Cash  Revenue  was  reported  for  these
tranactions in 2002.

Level 3  recognized  $2 million  of revenue in the first  quarter of 2002 and $2
million in the second quarter of 2002 relative to the performance of services in
2002 pursuant to the above-described  seven non-monetary  exchange  transactions
completed  in  2001.  No  additional  non-monetary  exchange  transactions  were
executed in 2002.

On August 2, 2002, the staff of the Securities and Exchange  Commission  ("SEC")
provided  notification to Level 3, as well as accounting  firms,  (including the
Company's  independent  accountants,  KPMG) that the SEC had concluded  that all
non-monetary  exchange  transactions  for capacity should be accounted for as an
exchange of assets  irrespective of whether one or both sides of the transaction
involved the lease of assets.  The  conclusion was based on the SEC staff's view
that the right to use an asset (that is, a lease), is in fact an asset and not a
service  contract,  irrespective  of  whether  such asset is  recognized  on the
balance  sheet.  This  conclusion  would  require  that  non-monetary   exchange
transactions for capacity involving the exchange of one or more operating leases
be recognized based on the carrying value of the assets  exchanged,  rather than
at fair value,  resulting  in no  recognition  of revenue for the  transactions.
Prior to the SEC's  communication  on August 2, Level 3's  accounting  for these
transactions  that resulted in Level 3 recognizing  revenue had been  consistent
with industry  guidance for these types of transactions  provided by its current
independent  accountants  (KPMG) and its prior independent  accountants  (Arthur
Andersen).  In addition, the revenue recognition approach for these transactions
that  the  Company  followed  was  an  acceptable   practice  in  not  only  the
communications industry but other industries as well. The SEC has also indicated
that it expects  affected  companies  to  retroactively  apply this  guidance to
historical  non-monetary  exchange capacity  transactions that occurred in prior
years and, if appropriate, restate their financial statements.

Of  the  seven   non-monetary   transactions   described  above,  three  of  the
transactions  involved the use of  operating  leases for  capacity.  The revenue
recognized  in 2001 from these  transactions  was $21 million and $2 million has
been  recognized  in the first six months of 2002 from these  transactions.  The
Cash Revenue  from these  exchanges  was $62 million  which was 3% of total Cash
Revenue of $2.097  billion  reported in 2001.  No Cash  Revenue was reported for
these tranactions in 2002.


Taking into  account  the SEC's  guidance,  Level 3 does not believe  that it is
appropriate to restate its previously issued financial statements for this issue
involving non-monetary transactions, as the amount of revenue recognized was not
significant  to the reported  revenue of the Company and Level 3 has  previously
disclosed the nature and amount of these  transactions in its previous  periodic
filings  with  the SEC and in a press  release  issued  on  February  13,  2002.
However,  Level 3 will not recognize revenue from these transactions,  estimated
to be  approximately  $1 million per quarter,  in future periods as services are
performed as called for by the transactions.

The accounting guidance for non-monetary exchange  transactions  continues to be
subject  to review and  modification.  The  Company  continues  to follow  these
developments. While the Company is not aware of any specific information related
to this  issue,  the  Company  believes  there is some risk that  regulators  or
accounting  standards  setting bodies,  such as the SEC or Financial  Accounting
Standards Board, may, at a later date,  interpret  accounting  guidance in a way
that  concludes  that one or more of the remaining  four  non-monetary  exchange
transactions completed by Level 3 do not qualify for revenue recognition. In any
event,  the  Company  does not believe  that any  accounting  change  related to
non-monetary  exchange  transactions  would have a material  impact on Level 3's
historical financial statements.

Information   services  revenue,   which  is  comprised  of  the  businesses  of
(i)Structure, CorpSoft and Software Spectrum, increased from $31 million and $64
million in the three and six months  ended June 30, 2001,  respectively  to $447
million  and  $527  million  for the same  periods  in 2002.  This  increase  is
primarily attributable to the inclusion of $298 million of revenue in the second
quarter attributable to CorpSoft,  which was acquired on March 13, 2002 and $124
million of revenue attributable to Software Spectrum subsequent to the Company's
acquisition  of  Software  Spectrum  on June 18,  2002.  The  software  reseller
industry is highly seasonal, with revenues and profits typically being higher in
the second and fourth  quarters of the  Company's  fiscal  year.  (i)Structure's
revenues  declined  in both  periods  primarily  as a result  of  lower  systems
integration  revenue.  The Company expects revenues  attributable to the systems
integration  business  to  continue  to decline  in the  second  half of 2002 as
certain existing  contracts  expire and  (i)Structure  continues to focus on its
outsourcing business.

The  communications  business  generated  Cash  Revenue of $301 million and $650
million during the three and six months ended June 30, 2002. The Company defines
Cash Revenue as  communications  revenue plus changes in cash  deferred  revenue
during the respective period.  Communications Cash Revenue reflects upfront cash
received for dark fiber and other capacity  sales that are  recognized  over the
term of the contract under GAAP, but it is not intended to represent revenues or
cash flows as defined by GAAP.  Communications Cash Revenue was $640 million and
$1,296  million for the three and six months  ended June 30, 2001  respectively.
This decrease in Cash Revenue is a result of the  substantial  completion of the
intercity network in 2001. Dark fiber revenue for the three and six months ended
June 30, 2002 was less than the  respective  periods  ended June 30, 2001 as the
last  remaining  segments  were  delivered  to and  accepted by customers in the
fourth  quarter of 2001.  In addition,  the Company has recently  experienced  a
significant decline in dark fiber and capacity indefeasible rights of use or IRU
sales, particularly during the second quarter of 2002.


                                                                                             

                                                                      Three Months Ended       Six Months Ended
                                                                           June 30,                June 30,
                                                                  --------------------------------------------------
(dollars in millions)                                                    2002        2001        2002       2001
                                                                         ----        ----        ----       ----

Communications Revenue............................................      $ 276      $  329       $ 554      $ 713
Increase (Decrease) in Communications Deferred Revenue............         (1)        183          20        535
Decrease (Increase) in Deferred Revenue not Collected.............         26         128          76         48
                                                                         ----        ----        ----       ----
    Communications Cash Revenue                                         $ 301      $  640       $ 650     $1,296
                                                                        =====      ======       =====     ======


Coal mining  revenue  decreased to $20 million and $40 million for the three and
six months  ended June 30,  2002 from $21  million  and $46 million for the same
periods in 2001. The decrease in revenue is due


to lower spot market coal sales and scheduled  reductions in contracted  tonnage
for a number of customers in 2002.

Other  revenue for the 2002  periods  was  comparable  to 2001 and is  primarily
attributable   to   California   Private   Transportation   Company,   L.P,  the
owner-operator of the SR91 tollroad in southern California.

Cost of Revenue for the second quarter 2002 for the communications  business was
$62 million, representing a 64% decrease over the second quarter of 2001 cost of
revenue of $171  million.  For the six months ended June 30,  2002,  the cost of
revenue  attributable  to the  communications  business was $128 million,  a 68%
decline from the same period in 2001.  These  decreases are a result of the lack
of costs in 2002  associated  with  pre-June  30,  1999 dark fiber sales and the
migration  of  customer  traffic  from a leased  network  to the  Company's  own
operational  network.  Overall,  the  cost of  revenue  for  the  communications
business,  as a percentage of communications  revenue,  decreased  significantly
from  52% and 55%  during  the  three  and  six  months  ended  June  30,  2001,
respectively,  to 22% and 23%  during  the same  periods  of  2002.  The cost of
revenue for the information services businesses, as a percentage of its revenue,
was 91% for the second  quarter of 2002 up from 71% in the same  period in 2001.
For the six  months  ended  June 30,  2002  and  2001,  these  were 91% and 77%,
respectively.  The  improved  margins  of  the  information  services'  existing
businesses  were more than offset by the lower  margins of CorpSoft and Software
Spectrum,  which are  typical of the  software  reseller  industry.  The cost of
revenue for the coal mining  business,  as a percentage of revenue,  was 75% and
71% for the second  quarter of 2002 and 2001,  respectively  and 70% and 67% for
the six months ended June 30, 2002 and 2001, respectively.

Depreciation and Amortization  expenses for the quarter were $190 million, a 41%
decrease from the second quarter 2001 depreciation and amortization  expenses of
$322 million.  Depreciation for the six months ended June 30, 2002 declined $158
million, or 28%, from depreciation of $558 million for the six months ended June
30, 2001.  This decrease is primarily  attributable  to the reduced basis of the
Company's  communications  assets  resulting  from the $3.2  billion  impairment
charge  recorded in the fourth quarter of 2001 and a $35 million charge recorded
in the second quarter of 2001 for the writedown of certain corporate facilities.
The Company  also  amortized  $11 million of goodwill  attributable  to the 1998
acquisition of XCOM  Technologies,  Inc. for the six months ended June 30, 2001.
Goodwill  attributable  to this  investment  has not been amortized in 2002 as a
result of the adoption of SFAS No. 142. In addition, certain assets with two and
three-year depreciable lives became fully depreciated in late 2001 and the first
half of 2002.

Selling, General and Administrative  expenses,  excluding non-cash compensation,
were $187 million in the three  months ended June 30, 2002, a 24% decrease  over
second quarter 2001. This decrease  reflects the Company's efforts to reduce and
tightly  control  operating  expenses.   The  Company  has  reduced  its  global
communications workforce by approximately 2,700 employees since the beginning of
2001. Reductions in employee related costs, including  compensation,  facilities
costs,  recruiting and training,  as well as lower professional,  travel and bad
debt expenses contributed to the decline in selling,  general and administrative
costs.  The Company also released $4 million of professional fee accruals due to
the  favorable  resolution  of certain  matters  for which they were  originally
recorded.  These  reductions  were  partially  offset by $20 million of selling,
general  and  administrative  expenses  attributable  to CorpSoft  and  Software
Spectrum.  Included in  operating  expenses  for the three months ended June 30,
2002 and 2001,  were $53  million  and $83  million,  respectively,  of non-cash
compensation  expenses  recognized under SFAS No. 123 related to grants of stock
options,  warrants and other stock-based  compensation  programs. The decline in
non-cash  compensation  is a result of decreased  headcount and a decline in the
value of equity based compensation awards distributed to employee-owners.

For  the six  months  ended  June  30,  2002  and  2001,  selling,  general  and
administrative expenses were $376 million and $518 million, respectively.  These
figures  exclude  $117 million and $159  million of non-cash  compensation.  The
factors described above are also the primary reasons for the decline in selling,
general  and  administrative  expenses  and  non-cash  compensation  between the
periods in 2002 and 2001.


Restructuring  and  Impairment  Charges of $47  million  and $101  million  were
recorded  in the second  quarter of 2002 and 2001,  respectively.  In 2002,  the
Company  recorded a restructuring  charge of $3 million for the costs associated
with the termination of approximately  200  communications  employees.  Of these
terminations,  approximately  90% occurred in North  America and 10% occurred in
Europe.  The Company  recorded a charge of $40 million in the second  quarter of
2001  for  global  work  force  reductions  of  approximately  1,400  employees,
primarily in the communications  business.  The restructuring charge in 2001 was
comprised  of $35  million  for staff  reduction  costs and $5 million  for real
estate  lease  termination  costs.  The  Company had  previously  recorded a $10
million charge for a workforce  realignment action taken in the first quarter of
2001.

The Company also recorded  impairment charges of $44 million and $61 million for
the three month periods  ending June 30, 2002 and 2001,  respectively.  In 2002,
the Company decreased the carrying value of certain  colocation  assets,  excess
communications  equipment and corporate  facilities by approximately $44 million
due to the continued  deterioration  of the value of these assets.  In 2001, the
Company announced that it was reducing and reprioritizing  capital expenditures.
The capital  reprioritization  resulted in certain  communications  assets being
identified as excess,  obsolete or impaired. As a result, the Company recorded a
non-cash impairment charge of $61 million in June 2001,  representing the excess
of the carrying value over the fair value of these assets.

EBITDA,  as  defined  by the  Company,  consists  of  earnings  (losses)  before
interest, income taxes, depreciation,  amortization, non-cash operating expenses
(including  stock-based  compensation and  impairments) and other  non-operating
income or  expenses.  The  Company  excludes  non-cash  compensation  due to its
adoption of the expense recognition  provisions of SFAS No. 123. EBITDA improved
to earnings of $76 million and $127 million for the three and six months  ending
June 30, 2002 from losses of $106  million and $207 million for the same periods
in 2001.  Restructuring charges of $3 million for the three and six months ended
June 30, 2002 and $40 million and $50 million for the three and six months ended
June 30,  2001,  respectively,  are  included in EBITDA.  This  improvement  was
predominantly due to the higher margins earned by the  communications  business,
reductions in selling,  general and  administrative  expenses and the results of
CorpSoft and Software Spectrum.

Adjusted EBITDA, as defined by the Company,  is EBITDA as defined above plus the
change in cash  deferred  revenue and  excluding the non-cash cost of goods sold
associated with certain capacity sales and dark fiber  contracts.  For the three
and six months  ended June 30, 2002,  Adjusted  EBITDA was $102 million and $226
million,  respectively  compared to $254  million and $507  million for the same
periods  in  2001.  This  decrease  can be  attributed  to the  decline  in Cash
Communications  Revenue,  partially  offset by reduced  operating  expenses  and
earnings attributable to CorpSoft and Software Spectrum.


                                                                                            

                                                                      Three Months Ended       Six Months Ended
                                                                           June 30,                June 30,
                                                                  --------------------------------------------------
(dollars in millions)                                                    2002        2001       2002         2001
                                                                         ----        ----       ----         ----

      EBITDA......................................................      $  76      $ (106)     $ 127       $ (207)
Increase (Decrease) in Communications Deferred Revenue............         (1)        183         20          535
Decrease (Increase) in Deferred Revenue not Collected.............         26         128         76           48
Non-cash Cost of Goods Sold.......................................          1          49          3          131
                                                                          ----       ----       ----         ----
    Adjusted EBITDA                                                     $ 102       $ 254      $ 226       $  507
                                                                        =====       =====      =====       ======


EBITDA and Adjusted EBITDA are not intended to represent  operating cash flow or
profitability  for the periods  indicated  and are not defined  under GAAP.  See
Consolidated Condensed Statement of Cash Flows.

Interest  Income was $6 million for the second  quarter of 2002  compared to $47
million in the same period in 2001 and $15 million for the six months ended June
30, 2002 versus $108 million for the same six month period in 2001. The decrease
is primarily attributable to the decline in the average cash and


marketable  security  portfolio  balance and a reduction in the weighted average
interest rate earned on the portfolio.  The Company  expects  interest income to
continue to be below 2001 levels due to  utilization  of funds to pay  operating
and interest expenses,  and fund capital  expenditures,  as well as lower market
interest  rates.  Interest  income in the third  quarter of 2002 is  expected to
increase from second  quarter  levels as a result of the proceeds  received from
the $500 million offering of 9% Junior  Convertible  Subordinated  Notes in July
2002. Pending utilization of the cash and cash equivalents,  the Company invests
the  funds  primarily  in  government  and  government  agency  securities.  The
investment  strategy  generally  provides  lower  yields  on the  funds  than on
alternative  investments,  but reduces the risk to  principal  in the short term
prior to using the funds in implementing the Company's business plan.

Interest  Expense,  net decreased from the  corresponding  period in 2001 by $43
million to $131 million  during the second quarter of 2002 and by $52 million to
$260  million in the first six months of 2002.  Interest  expense  declined as a
result of the debt repurchased  during the second half of 2001 and the first six
months of 2002, and lower  interest rates on the Senior Secured Credit  Facility
and commercial mortgages during the six months ended June 30, 2002. The declines
were partially offset by the interest  attributable to the additional borrowings
under the Senior  Secured  Credit  Facility  in the first  quarter of 2001 and a
decline  in the  amount  of  capitalized  interest.  The  Company  substantially
completed the construction of its network in 2001, therefore reducing the amount
of interest capitalization. Capitalized interest was $14 million and $57 million
for the three and six months ended June 30, 2001, respectively,  and zero in the
first six months of 2002.  Interest  expense is expected to increase from second
quarter levels as a result of the 9% Junior Convertible  Subordinated Notes sold
in July 2002.

Other,  net  increased to a gain of $104  million in the second  quarter of 2002
from a $7  million  loss in the  second  quarter  of 2001  and to a gain of $108
million for the six month  period ended June 30, 2002 from a loss of $35 million
in the same  period of 2001.  The income in both  periods  in 2002 is  primarily
related  to the  $102  million  gain on the sale of the  Commonwealth  Telephone
shares. The losses in 2001 include other-than-temporary declines in the value of
certain  investments of $9 million and $37 million recorded in the three and six
month  periods  ended June 30,  2001,  respectively.  Additionally,  the Company
recorded a loss of $15 million in the first  quarter of 2001  related to certain
asset  disposals.  These losses were partially offset by $14 million of realized
gains from the sale of marketable  securities  denominated in foreign  currency.
Other,  net in  all  periods  also  includes  equity  earnings  attributable  to
Commonwealth  Telephone,  which  did not  change  significantly.  Commonwealth's
results of operations  improved for the three and six months ended June 30, 2002
versus the same periods in 2001. However, Level 3's proportionate share of those
earnings decreased as a result of its sale of the Commonwealth  Telephone shares
in April 2002.

Income Tax  Benefit  for the three and six months  ended June 30,  2002 was $119
million  compared  to zero for the same  periods  in 2001.  Federal  legislation
enacted in 2002 enabled the Company to carryback its 2001 Federal income tax net
operating losses to 1996. In accordance with SFAS No. 109 "Accounting for Income
Taxes",  the Company recorded the benefit in the period in which the legislation
was enacted.  The Company does not expect to  recognize  additional  benefits in
2002,  as it is unable to conclude  that it is more likely than not that the tax
benefits attributable to the net operating losses will be realizable. The income
tax benefit was zero in 2001 as a result of the Company  exhausting  the taxable
income in the carryback period (as previously defined) in 2000.

Extraordinary  Gain on Debt  Extinguishment  for the three and six months  ended
June 30, 2002 was $76 million and $206 million, respectively.  During the second
quarter, Level 3 purchased  approximately $140 million face value ($118 carrying
value) of its debt by issuing  approximately  ten  million  shares of its common
stock,  valued at approximately $39 million.  These exchanges resulted in a gain
of  approximately  $76 million after  transaction and unamortized  debt issuance
costs.  In the first quarter of 2002, a wholly owned  subsidiary of the Company,
Level 3 Finance,  LLC.,  purchased $89 million of debt for cash consideration of
$31 million.  In addition,  Level 3 issued  approximately  seven million shares,
valued at $32 million to repurchase  $105 million of the Company's  debt.  These
transactions,   together  with  those  in  the  second   quarter,   resulted  in
extraordinary gains of approximately $206 million for the six months ended


June  30,  2002.  The  Company  did  not  repurchase  debt or  record  resulting
extraordinary gains or losses on the extinguishment of debt during the first six
months of 2001.

In August 2002, the SEC notified  certain public  companies and accounting firms
that  it  was  reviewing  the  accounting  treatment  for  certain  transactions
involving the  conversion of convertible  debt pursuant to  inducements  made to
prompt  conversion of the debt to equity  securities of the issuer.  The Company
believes, based on the facts and circumstances and the economics surrounding its
convertible debt for equity exchange transactions, it has properly accounted for
these type of transactions,  as  extinguishments of debt, in accordance with APB
No. 26,  "Early  Extinguishment  of Debt".  The SEC's view is that many of these
types  of  transactions  should  be  accounted  for as  induced  conversions  in
accordance with FASB No. 84, "Induced  Conversions of Convertible Debt".  ("SFAS
No.  84").  SFAS No. 84 requires a non-cash  charge to earnings  for the implied
value of an  inducement  to  convert  from  convertible  debt to  common  equity
securities of the issuer. In addition,  under SFAS No. 84, an extraordinary gain
or loss, as applicable, would not be recorded upon the conversion of convertible
debt. The SEC  acknowledged  that there is diversity in accounting  practice and
has asked the Emerging  Issues Task Force  ("EITF") of the Financial  Accounting
Standards  Board to address the issue as part of its September 2002 agenda.  The
Company  is not  certain  what  conclusions  the EITF will  reach;  however  the
accounting  guidance  provided could require  either  prospective or retroactive
accounting  treatment for these type of  transactions.  Thus,  the Company could
possibly be required to restate its financial  results as a result of the EITF's
future  conclusions  which could result in a reduction of previously  recognized
extraordinary gains and a reduction in earnings for the impact of the fair value
of any implied  inducement  to convert from  convertible  subordinated  notes to
common  equity  securities.  The impact of any  required  restatements  could be
material, to the Company's earnings, however they would be non-cash adjustments.
The Company began exchanging its convertible  subordinated  notes for its common
equity  securities  during the third quarter of 2001.  Through June 30, 2002, it
has recognized  approximately $232 million of cumulative non-cash  extraordinary
gains  related  to  the  extinguishment  of  $364  million  of  its  convertible
subordinated notes.

Financial Condition - June 30, 2002

The Company's  working capital  decreased from $642 million at December 31, 2001
to $392 million at June 30, 2002 due primarily to the use of available funds for
operating expenses and interest payments, and the net liabilities assumed in the
acquisitions  of CorpSoft,  Software  Spectrum and  McLeod's  wholesale  dial-up
access business.

Cash provided by operations decreased from a source of $428 million in the first
six months of 2001 to a use of $222 million in the same period of 2002.  Changes
in components of working  capital,  primarily an increase in deferred revenue in
2001 and a decrease  in  accounts  payable  in 2002,  were  responsible  for the
fluctuation in cash provided by operations.

Investing  activities  primarily  include the  acquisitions  of CorpSoft for $94
million,  net of cash received,  Software Spectrum for $93 million,  net of cash
received,  the purchase of McLeod's wholesale dial-up business for approximately
$50 million  and  capital  expenditures  of $142  million  before the release of
capital accruals.  In 2002, Level 3 was able to finalize negotiations and claims
on several of its large multi-year network construction  projects.  As a result,
the Company was able to release  approximately  $114 million of capital accruals
previously reported as property,  plant and equipment.  The Company continues to
resolve  outstanding claims for other network  construction  projects.  If these
claims are settled favorably,  additional capital expenditure  accruals could be
released in the future.  In the  ordinary  course of business,  as  construction
projects come to a close,  the Company reviews the final amounts due and settles
any  outstanding  amounts  related  to these  contracts.  In the  context of the
multi-billion   cost  incurred  in  constructing   the  Level  3  network,   the
construction  cost  accruals  are normal and not  significant  to the  financial
statements.  The Company  received  $200  million of  proceeds  from the sale of
marketable  securities,  $166  million from the sale of  Commonwealth  Telephone
shares, $12 million from the sale of


property,  plant and equipment and other assets, and reduced its restricted cash
and securities balance by $9 million.

Financing  activities  in 2002  consisted  primarily  of the  repurchase  of the
Company's long-term debt for $31 million by Level 3 Finance, LLC, a reduction in
the iStar  mortgage of $51 million and the payment of $8 million of  capitalized
leases.  The foreign  subsidiaries  of CorpSoft  borrowed $2 million  during the
first six months of 2002.

Liquidity and Capital Resources

The Company  provides a broad range of integrated  communications  services as a
facilities-based provider (that is, a provider that owns or leases a substantial
portion of the property, plant and equipment necessary to provide its services.)
The Company has created, through a combination of construction, purchase and, to
a  lesser  extent,   leasing  of  facilities  and  other  assets,  an  advanced,
international,  end-to-end, facilities-based communications network. The Company
has designed its network based on optical and Internet Protocol  technologies in
order to leverage the  efficiencies of these  technologies to provide lower cost
communications services.

The further development of the communications  business will continue to require
significant  expenditures.  These  expenditures may result in negative operating
cash flow and net operating  losses for the Company for the foreseeable  future.
The Company's expenditures are now primarily attributable to operating expenses,
working  capital  requirements  and interest  payments.  The  Company's  capital
expenditures  declined by approximately  $2.1 billion for the six months of 2002
versus the same period in 2001 and are  expected to remain  significantly  below
2001 levels due to the completion of initial  construction  related to the North
American and European  networks in 2001.  The majority of the Company's  ongoing
capital  expenditures are expected to be  success-based,  or tied to incremental
revenue.  The  Company  estimates  that  its  capital  expenditures  will  total
approximately  $275  million in 2002,  excluding  the release of $114 million of
accruals in the first and second quarter.

On August 9, 2002, the Company made a $21 million  payment in full settlement of
an  outstanding  litigation  matter that did not relate to the  Company's  core
businesses.  The settlement was within the reserve that had been established for
this issue.

The  cash  and  marketable   securities  on  hand  at  June  30,  2002  and  the
approximately  $500  million  of gross  proceeds  received  from  the 9%  Junior
Convertible  Subordinated  Notes  issued  in  July  2002  provide  Level  3 with
approximately  $1.55  billion  of  cash  and  marketable  securities.  Based  on
information  available at this time, management of the Company believes that the
Company's  current  liquidity and anticipated  future cash flows from operations
will be sufficient  to fund its business plan through free cash flow  breakeven,
and at least  through  the next  twelve  months.  In  addition,  the Company has
undrawn  commitments  of  approximately  $650 million under its expanded  Senior
Secured Credit Facility.

The Company  currently  estimates that its operations  will reach free cash flow
breakeven  without a requirement  for additional  financing.  The timing of free
cash flow  breakeven  will be a function of revenue and Cash  Revenue  growth as
well  as  the   Company's   management   of   network,   selling,   general  and
administrative,  and capital  expenditures.  The Company's  successful  debt and
equity  offerings  have given the Company the ability to implement  the business
plan. However, if additional investment opportunities should present themselves,
the Company may be required to secure  additional  financing  in the future.  In
order to pursue these possible  opportunities and provide additional flexibility
to fund its business plan, in January 2001 the Company filed a "universal" shelf
registration  statement for an additional $3 billion of common stock,  preferred
stock,  debt  securities,  warrants,  stock  purchase  agreements and depository
shares.  The Company  sold $500  million of 9% Junior  Convertible  Subordinated
Notes due in July 2002 under this shelf  registration  statement.  The remaining
availability under this registration  statement and under a previously  existing
registration  statement  would allow Level 3 to offer an aggregate of up to $2.7
billion of additional securities to fund its business plan.


In addition to raising capital through the debt and equity markets,  the Company
may sell or dispose of existing  businesses or  investments  to fund portions of
the  business  plan.  On  April  2,  2002,  the  Company  completed  the sale of
approximately  4.9 million shares of  Commonwealth  Telephone for  approximately
$166 million.  Level 3 has indicated that it may sell  additional  shares in the
future.  The Company also announced that it had reached a non-binding  letter of
intent to sell its interest in CPTC. In addition, the Company has announced that
it will seek to sell or sublease excess real estate.

The Company may not be successful  in producing  sufficient  cash flow,  raising
sufficient debt or equity capital on terms that it will consider acceptable,  or
selling or leasing fiber optic capacity or access to its conduits.  In addition,
proceeds from  dispositions of the Company's  assets may not reflect the assets'
intrinsic values.  Further,  expenses may exceed the Company's estimates and the
financing  needed may be higher than estimated.  Failure to generate  sufficient
funds may require the Company to delay or abandon  some of its future  expansion
or   expenditures,   which  could  have  a  material   adverse   effect  on  the
implementation of the business plan.

In connection with the implementation of the Company's business plan, management
continues to review the existing  businesses to determine  how those  businesses
will  assist  with  the  Company's  focus  on  delivery  of  communications  and
information  services and reaching free cash flow breakeven.  To the extent that
certain  businesses  are not  considered to be  compatible  with the delivery of
communication  and information  services or with obtaining cash flow objectives,
the Company may exit those businesses.  It is possible that the decision to exit
these  businesses  could result in the Company not  recovering its investment in
the  businesses,  and in those cases,  a  significant  charge to earnings  could
result.  For example,  the Company sold its Asian  operations  to Reach Ltd. and
incurred a loss of $516 million.

In July 2001,  Level 3 announced  that it had amended its Senior  Secured Credit
Facility  to  permit  the  Company  to  acquire   certain  of  its   outstanding
indebtedness in exchange for shares of common stock. During the first six months
of 2002 and during  2001,  various  issuances  of Level 3's  outstanding  senior
notes,  senior  discount  notes and  convertible  subordinated  notes  traded at
discounts to their respective face or accreted  amounts.  Through June 30, 2002,
the Company had exchanged,  in private transactions,  approximately $418 million
(carrying  value)  of  its  debt  for  shares  of its  common  stock  valued  at
approximately $143 million.

In October  2001,  the Company  completed  through its first tier,  wholly owned
subsidiary,  Level 3 Finance, LLC, a "Modified Dutch Auction" tender offer for a
portion of the Company's senior notes and convertible subordinate notes. Level 3
Finance  repurchased debt with a face value of approximately $1.7 billion,  plus
accrued   interest,   if  applicable,   for  a  total  cash  purchase  price  of
approximately  $731  million.  Level 3 retired an  additional  $89 million  face
amount of debt  securities  using  approximately  $31 million of cash during the
second quarter of 2002.

Level 3 is aware that the various  issuances of its  outstanding  senior  notes,
senior  discount notes and convertible  subordinated  notes continue to trade at
discounts to their respective face or accreted amounts.  In order to continue to
reduce future cash interest payments, as well as future amounts due at maturity,
Level 3 or its affiliates  may, from time to time,  purchase  these  outstanding
debt  securities  for cash or exchange  shares of Level 3 common stock for these
outstanding  debt  securities  pursuant  to the  exemption  provided  by Section
3(a)(9) of the Securities  Act of 1933, as amended,  in open market or privately
negotiated transactions. Level 3 will evaluate any such transactions in light of
then existing market conditions.  The amounts involved in any such transactions,
individually or in the aggregate, may be material.

The Company has a $1.775 billion Senior Secured Credit Facility.  As of June 30,
2002,  $1.125 billion of the $1.775  billion Senior Secured Credit  Facility was
drawn. The balance  represents the  approximately  $650 million revolving credit
facility.

The Senior Secured Credit  Facility has customary  covenants,  or  requirements,
that the  Company  and  certain  of its  subsidiaries  must  meet to  remain  in
compliance with the contract, including a financial


covenant  that  measures  minimum  revenues  (Minimum  Telecom   Revenue).   The
subsidiaries  of the Company that must comply with the terms and  conditions  of
the credit facility are referred to as Restricted Subsidiaries.

The Minimum Telecom Revenue covenant generally requires that the Company meet or
exceed  specified  levels of cash revenue from  communications  and  information
services  businesses  generated  by the  Restricted  Subsidiaries.  The  Minimum
Telecom  Revenue  covenant is  calculated  quarterly on a trailing  four-quarter
basis and must exceed $1.65 billion for the second quarter of 2002, $2.0 billion
for the third quarter of 2002,  increasing to $2.3 billion in the fourth quarter
of 2002,  $3.375 billion in the fourth quarter of 2003, and $4.75 billion in the
fourth  quarter of 2004.  The Restricted  Subsidiaries  currently  include those
subsidiaries  engaged  in the  Company's  communications  businesses,  CorpSoft,
Software Spectrum and (i)Structure and certain of their subsidiaries  engaged in
the Company's information services businesses.

If the Company does not remain in compliance  with this financial  covenant,  as
well as  certain  other  covenants,  it could be in  default of the terms of the
Senior Secured  Credit  Facility.  Under this  scenario,  the lenders could take
actions to require repayment, and the $650 million in undrawn capacity would not
be  available.  The  Company  believes,  based upon  management's  review of the
covenents and other provisions of the Senior Secured Credit Facility, that it is
in full  compliance  with all the terms of the Senior Secured Credit Facility as
of June 30, 2002.

On January 29, 2002,  the Company  stated that it believed it was in  compliance
with all of the terms, conditions, and covenants under the Senior Secured Credit
Facility  and  expected  to remain in  compliance  through  the end of the first
quarter 2002 based on its publicly disclosed financial projections. However, the
Company stated that if sales,  disconnects and cancellations were to continue at
the levels  experienced  during the second half of 2001, the Company may violate
the Minimum Telecom  Revenue  covenant as early as the end of the second quarter
2002.  The  Company  also stated  that to the extent the  Company's  operational
performance  improves or it  completes  acquisitions  that  generate  sufficient
incremental  revenue,  a potential  violation of the  covenant  could be delayed
beyond the second quarter of 2002 or eliminated entirely.

On March 13, 2002 and June 18,  2002,  Level 3  completed  the  acquisitions  of
CorpSoft, Inc. and Software Spectrum, Inc., respectively.  CorpSoft and Software
Spectrum  are  marketers,  distributors  and  resellers  of  business  software.
Combined,  these  businesses  had 2001 revenues of  approximately  $2.4 billion.
Level 3 expects these acquisitions will enable its information services business
to leverage CorpSoft's and Software Spectrum's customer base, worldwide presence
and  relationships  to expand its  portfolio of services.  In addition,  Level 3
expects to utilize its network  infrastructure  to facilitate  the deployment of
software to their customers.

As a result of these two  transactions,  the Company  believes it will remain in
compliance  with the terms and conditions of the Senior Secured Credit  Facility
until at least sometime during 2004. The Company's  expectation  assumes that it
takes no other actions, its sales remain at levels experienced during the second
half of 2001, and disconnects and cancellations  continue to decrease during the
second half of 2002 in accordance with the Company's customer credit analysis.

Given  other  actions  the  Company  may  take,  and  based on its  longer  term
expectations   for   improvements   in  its  rate  of  sales,   disconnects  and
cancellations,  new product  and service  introductions  and the  potential  for
additional  acquisitions,  the Company  believes  it will  continue to remain in
compliance  with the terms and conditions of the Senior Secured Credit  Facility
over the term of that agreement.

Current economic conditions of the  telecommunications  and information services
industry,  combined with Level 3's financial position and significant liquidity,
have  created  potential  opportunities  for  Level 3 to  acquire  companies  or
portions of companies at attractive prices.  Level 3 continues to evaluate these
opportunities and could make additional acquisitions in 2002.


Market Risk

Level 3 is subject to market  risks  arising  from  changes in  interest  rates,
equity prices and foreign  exchange  rates. As of June 30, 2002, the Company had
borrowed  $1.125  billion  under the Senior  Secured  Credit  Facility  and $180
million under the commercial  mortgages.  Amounts drawn on the debt  instruments
bear interest at the alternate base rate or LIBOR rate plus applicable  margins.
As the alternate  base rate and LIBOR rate  fluctuate,  so too will the interest
expense on  amounts  borrowed  under the  credit  facility  and  mortgages.  The
weighted average interest rate based on outstanding amounts under these variable
rate  instruments  of $1.3 billion at June 30, 2002, was  approximately  5.4%. A
hypothetical increase in the variable portion of the weighted average rate by 1%
(i.e. a weighted  average rate of 6.4%),  would increase annual interest expense
of the Company by approximately  $13 million.  At June 30, 2002, the Company had
$4.64  billion of fixed rate debt bearing a weighted  average  interest  rate of
9.17%.  A decline in  interest  rates in the future will not benefit the Company
due to the terms and conditions of the loan  agreements that require the Company
to  repurchase  the debt at  specified  premiums.  The  Company has been able to
reduce its  exposure  to interest  rate risk by  acquiring  certain  outstanding
indebtedness  in  exchange  for  shares of common  stock and cash.  The  Company
continues to evaluate other alternatives to limit interest rate risk.

Level 3  continues  to hold  positions  in  certain  publicly  traded  entities,
primarily  Commonwealth  Telephone  and RCN. The Company  accounts for these two
investments  using  the  equity  method.  On April 2,  2002,  the  Company  sold
approximately  46% of its holdings in Commonwealth  Telephone for  approximately
$166  million.  The market value of these  investments  was  approximately  $268
million at June 30,  2002,  which is  significantly  higher than their  carrying
value of $79 million. Level 3 has also stated that it may dispose of all or part
of the remaining  investments  in the next 12-18 months.  The value received for
the  remaining  investments  would  be  affected  by  the  market  value  of the
underlying  stock at the time of any such  transaction.  A 20%  decrease  in the
price of  Commonwealth  Telephone and RCN stock would result in  approximately a
$53 million  decrease in fair value of these  investments.  The Company does not
currently  utilize  financial  instruments  to  minimize  its  exposure to price
fluctuations in equity securities.

The   Company's   business   plan   includes    developing   and   operating   a
telecommunications  network in Europe.  As of June 30,  2002,  the  Company  had
invested  significant  amounts of capital in that  region and will  continue  to
expand its presence in Europe in 2002. The Company issued EURO 800 million (EURO
425 million  outstanding at June 30, 2002) in Senior Euro Notes in February 2000
as an economic  hedge against its net  investment in its European  subsidiaries.
Due to the  historically  low exchange rates  involving the U.S.  Dollar and the
Euro,  during  the  fourth  quarter  of 2000,  Level 3 elected  to set aside the
remaining  Euros received from the debt  offerings.  During the third quarter of
2001,  Level 3 elected to start  funding  its  current  European  investing  and
operating  activities  with the Euros that had previously  been set aside. As of
June 30, 2002, the Company held Euro  denominated  cash and cash  equivalents of
approximately $20 million.  Other than the issuance of the Euro denominated debt
and the  holding of the  Euros,  the  Company  has not made  significant  use of
financial instruments to minimize its exposure to foreign currency fluctuations.
Foreign  exchange rate  fluctuations  in 2002 did not have a material  effect on
Level  3's  results  of  operations.  The  Company  continues  to  analyze  risk
management  strategies to reduce foreign  currency  exchange risk.

The change in interest rates and equity security prices is based on hypothetical
movements  and are not  necessarily  indicative  of the actual  results that may
occur.  Future  earnings and losses will be affected by actual  fluctuations  in
interest rates, equity prices and foreign currency rates.



                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

                           PART II - OTHER INFORMATION



Item 6.    Exhibits and Reports on Form 8-K

(a)  Exhibits filed as part of this report are listed below.

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

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

(b)  On  April  25,  2002,  the  Company  filed a  Current  Report  on Form  8-K
     summarizing  the  financial  results for the three  months  ended March 31,
     2002.

     On May 2, 2002,  the Company filed a Current  Report on Form 8-K related to
     the execution of a definitive agreement to acquire Software Spectrum, Inc.

     On June 20, 2002, the Company filed a Current Report on Form 8-K related to
     the closing of the acquisition of Software Spectrum, Inc.

     On June 21, 2002, the Company filed a Current Report on Form 8-K announcing
     the engagement of KPMG LLP as the Company's new independent accountant.


                                   SIGNATURES


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


                                               LEVEL 3 COMMUNICATIONS, INC.

Dated: August 14, 2002                         \s\ Eric J. Mortensen
                                               ----------------------------
                                               Eric J. Mortensen
                                               Vice President, Controller
                                               and Principal Accounting Officer