- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ----------------
                                    FORM 10-Q

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


 X      QUARTERLY REPORT  PURSUANT TO  SECTION 13 OR 15(d) OF THE
        SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended         September 30, 1997
                               --------------------------------------
                                       OR
        TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
        SECURITIES EXCHANGE ACT OF 1934
For the transition period from______________________to_________________________


                          Commission File Number 1-9712

- --------------------------------------------------------------------------------

                       UNITED STATES CELLULAR CORPORATION

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


           Delaware                                      62-1147325
- ---------------------------------           ------------------------------------
 (State or other jurisdiction of            (I.R.S. Employer Identification No.)
  incorporation or organization)

             8410 West Bryn Mawr, Suite 700, Chicago, Illinois   60631
             ------------------------------------------------------------
               (Address of principal executive offices)  (Zip Code)

       Registrant's telephone number, including area code: (773) 399-8900


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
                                    Yes X  No
                                       ---   ---
Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

             Class                               Outstanding at October 31, 1997
     -----------------------                   ---------------------------------
   Common Shares, $1 par value                           53,227,678 Shares
Series A Common Shares, $1 par value                     33,005,877 Shares

- --------------------------------------------------------------------------------









                       UNITED STATES CELLULAR CORPORATION
                       ----------------------------------

                         3RD QUARTER REPORT ON FORM 10-Q
                         -------------------------------

                                      INDEX
                                      -----



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

               Management's Discussion and Analysis of
               Results of Operations and Financial Condition           3-13

               Consolidated Statements of Operations -
                  Three Months and Nine Months Ended 
                    September 30, 1997 and 1996                         14

               Consolidated Statements of Cash Flows -
                  Nine Months Ended September 30, 1997 and 1996         15

               Consolidated Balance Sheets -
                  September 30, 1997 and December 31, 1996            16-17

               Notes to Consolidated Financial Statements             18-21


Part II.       Other Information                                        22


Signatures                                                              23



                                        2





                          PART I. FINANCIAL INFORMATION
                          -----------------------------

               UNITED STATES CELLULAR CORPORATION AND SUBSIDIARIES
               ---------------------------------------------------

          MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
          -------------------------------------------------------------

                             AND FINANCIAL CONDITION
                             -----------------------

RESULTS OF OPERATIONS
- ---------------------

Nine Months Ended 9/30/97 Compared to Nine Months Ended 9/30/96
- ---------------------------------------------------------------

United States  Cellular  Corporation  (the  "Company" - AMEX symbol:  USM) owns,
operates and invests in cellular markets throughout the United States. USM owned
either majority or minority  cellular  interests in 202 markets at September 30,
1997,  representing 25,083,000 population equivalents ("pops"). USM included the
operations of 132 majority-owned and managed cellular markets, representing 20.5
million  pops,  in  consolidated  operations   ("consolidated  markets")  as  of
September 30, 1997.  Noncontrolling  interests in 60 markets,  representing  4.6
million  pops,  were  accounted for using the equity method and were included in
investment  income at that date.  All other  interests,  representing  less than
100,000  pops in the  aggregate,  were  accounted  for  using  the cost  method.
Following  is a table  of  summarized  operating  data  for  USM's  consolidated
operations.

                                                        Nine Months Ended 
                                                        or at September 30,
                                                      ------------------------
                                                         1997          1996
                                                      ----------   -----------

  Total market population (in thousands) (1)              21,844       21,483
  Customers                                            1,357,000      940,000
  Market penetration                                        6.21%        4.38%
  Markets in operation                                       132          130
  Cell sites in service                                    1,556        1,270
  Average monthly revenue per customer                $    56.58   $    64.96(2)
  Churn rate per month                                       1.9%         1.9%
  Marketing cost per net customer addition            $      561   $      531(2)

(1) Calculated using the respective  Donnelley  Marketing  Service estimates for
each  year.  
(2) Recomputed to show the effect of change in current year presentation of
certain revenues and expenses.

The Company's operating income for the first nine months of 1997, which includes
100% of the revenues and expenses of its consolidated markets plus its corporate
office  operations,  primarily  reflects  improvement  in the Company's  overall
operations compared to the first nine months of 1996. This improvement  resulted
from growth in its customer base and revenues coupled with increasing  economies
of scale.  Operating  revenues,  driven by increases in customers  served,  rose
$140.8  million,  or  29%.  Operating  expenses  rose  $105.2  million,  or 25%.
Operating cash flow (operating  income before  minority share plus  depreciation
and amortization expense) increased $51.0 million, or 33%.

Beginning  on  January  1,  1997,  the  Company  changed  its  income  statement
presentation  of certain  credits  given to  customers on their  monthly  bills.
Customer  incentive  programs  which  result in either new or current  customers
receiving  free  or  reduced-price  airtime  or  access  are now  reported  as a
reduction  of local  retail  revenue.  Prior to  January 1,  1997,  the  Company
reported  the  foregone  revenues  resulting  from these  incentive  programs as
marketing and selling expense (for new customers) and general and administrative
expense (for current customers). Amounts in the currently

                                        3





affected  revenue and expense  categories  have been  reclassified  for previous
years,  including  the 1996  information  provided  throughout  this Form  10-Q.
Operating income and net income are not affected by this change.

Investment and other income decreased $102.4 million,  or 59%, to $72.6 million,
due  primarily  to the  decrease  of  $119.3  million  in gains on the  sales of
cellular  interests.  Interest expense increased $2.8 million,  or 16%, in 1997.
Income tax  expense  decreased  $39.0  million  to $66.1  million,  as  improved
operating  results  were more than  offset  by  decreased  gains on the sales of
cellular interests.

Net income totaled $86.4 million in 1997, a decrease of $32.2  million,  or 27%,
from  1996.  In both  years,  net  income  included  gains on sales of  cellular
interests.  A summary of the after-tax  effects of these gains on net income and
earnings per share is shown below.

                                                            Nine Months Ended 
                                                              September 30,
                                                           ---------------------
                                                              1997      1996
                                                           --------   ---------
                                                        (Dollars in thousands,
                                                      except per share amounts)

   Net income before after-tax effects of gains            $ 79,263    $ 52,140
   Add: After-tax effects of gains                            7,119      66,442
                                                           --------    --------
   Net income as reported                                  $ 86,382    $118,582
                                                           ========    ========

   Earnings per share before after-tax effects of gains    $    .92    $    .61
   Add: After-tax effects of gains                              .08         .77
                                                           --------    --------
   Earnings per share as reported                          $   1.00    $   1.38
                                                           ========    ========

Operating Revenues
- ------------------

Operating  revenues  totaled $634.1 million in 1997, up $140.8 million,  or 29%,
over  1996.  As  explained  previously,  operating  revenues  for 1996 have been
reclassified  to conform to current period  presentation  of customer  incentive
program credits.

Service  revenues  primarily  consist of: (i)  charges  for access,  airtime and
value-added  services  provided to the Company's local retail  customers who use
the local  systems  operated by the Company  ("local  retail");  (ii) charges to
customers of other systems who use the Company's  cellular  systems when roaming
("inbound  roaming");  and (iii)  charges  for  long-distance  calls made on the
Company's  systems.  Service  revenues totaled $618.2 million in 1997, up $137.7
million, or 29%, over 1996. The increase was primarily due to the growing number
of local  retail  customers  and the  growth in  inbound  roaming  revenue.  The
reclassification  of customer   credits  reduced  service  revenues by $38.2
million, or 6%, in 1997 and $16.9 million, or 3%, in 1996.

Average monthly service revenue per customer declined 13% to $56.58 in 1997 from
$64.96 in 1996. The 13% decrease in average monthly service revenue per customer
resulted  from a decrease  in average  revenue per minute of use from both local
retail  customers and inbound  roamers.  Also  contributing was slower growth in
inbound  roaming  minutes  of use  than  in the  Company's  customer  base.  The
reclassification  of  customer   credits  reduced  average  monthly  service
revenue per customer by $3.50, or 6%, in 1997 and $2.29, or 3%, in 1996.

Although average monthly local minutes of use per retail customer decreased less
than 1% to 105 in  1997  from  106 in  1996,  the  Company's  increasing  use of
incentive programs that encourage weekend

                                        4





and off-peak  usage, in order to stimulate  overall usage,  resulted in a larger
decrease in average local retail revenue per minute of use during the year. Also
contributing  to the decline in average  local retail  revenue per minute of use
are  increased  amounts of  credits  given to new and current  customers as
incentives to become or remain the Company's customers.

The Company  believes that its customer base is growing  faster than that of the
industry as a whole,  which has a dilutive effect on inbound roaming revenue per
customer. Inbound roaming minutes of use have been growing at a slower rate than
the Company's  customer base (28% compared to 44%). Also, the Company's  average
inbound  roaming  revenue per minute of use decreased  during 1997, in line with
the  ongoing  trend  toward  reduced per minute  prices for  roaming  negotiated
between the Company and other cellular operators.

Local retail revenue  increased $107.6 million,  or 36%, in 1997.  Growth in the
Company's  customer  base  was the  primary  reason  for the  increase  in local
revenue.  The number of customers  increased  44% to 1,357,000 at September  30,
1997 from  940,000 at  September  30, 1996.  The  Company  added   284,000   
net  new  customers  in  the  first  nine  months of   1997   compared  to
232,000  in  1996.   While  the  percentage  increase  in  customer  additions
is  expected  to  be  lower  in  the  future,   management  anticipates  that
the  Company  will  continue  to  increase  its  customer  base  over  the
next  few  years. The  reclassification of customer  credits  reduced  local
retail  revenue by $38.2 million,  or 9%, in 1997 and $16.9  million,  or 5%, in
1996.

Average  monthly  local retail  revenue per customer  declined to $37.30 in 1997
from $40.54 in 1996.  Monthly local retail minutes of use per customer decreased
less than 1% to 105 in 1997. While average minutes of use per customer  remained
relatively the same,  average revenue per minute of use decreased as a result of
the incentive  programs  stated  previously.  Average  local retail  revenue per
minute  totaled $.36 in 1997  compared to $.38 in 1996.  The decrease in average
monthly    local   retail  revenue  per   customer  is  part  of  an  
industry-wide  trend.  It reflects the Company's and the industry's continued
penetration  of  the  consumer  market, which tends to include fewer  peak 
business  hour-usage  customers and the effects of increasing competition in the
industry.  The reclassification of  customer  credits  reduced average   
monthly local retail revenue per customer by $3.50, or 9%, in 1997 and $2.29,  
or 5%, in 1996.

Inbound roaming revenue increased $23.9 million,  or 17%, in 1997. This increase
was  attributable to the 28% increase in the number of minutes used by customers
from other wireless  systems when roaming in the Company's  service areas.  Also
contributing  were the  increased  number of cell  sites  within  the  Company's
service  areas.  These  effects were offset  somewhat by the decrease in average
revenue  per minute  due to the  downward  trend in  negotiated  rates.  Average
inbound  roaming  revenue  per  minute  totaled  $.86 in 1997  and $.93 in 1996.
Monthly inbound roaming revenue per Company customer averaged $14.97 in 1997 and
$18.88 in 1996. This decrease is related to both the decrease in roaming revenue
per minute and the faster increase in the Company's customer base as compared to
the growth in inbound roaming minutes of use.

Long-distance  revenue increased $6.5 million,  or 17%, in 1997 as the volume of
long-distance  calls  billed by the  Company  increased.  Monthly  long-distance
revenue per customer  averaged  $4.19 in 1997 and $5.31 in 1996. The decrease in
monthly  long-distance  revenue per customer is primarily due to the dilution of
the portion of long-distance  revenue that comes from inbound roaming customers.
In a manner similar to inbound roaming  revenue,  this revenue is not growing as
fast as the Company's customer base.

Equipment  sales  revenues  increased $3.1 million,  or 24%, in 1997.  Equipment
sales reflect the sale of 393,000 and 288,000  cellular  telephone units in 1997
and 1996, respectively, plus installation and

                                        5





accessories  revenue.  The average  revenue per unit was $40 in 1997 compared to
$44 in 1996.  The  average  revenue  per unit  decline  partially  reflects  the
Company's  decision to reduce sales prices on cellular  telephones  to stimulate
growth in the number of customers,  to maintain its market  position and to meet
competitive prices as well as to pass through reduced  manufacturers'  prices to
customers.  Also,  the  Company  uses  promotions  which are based on  increased
equipment  discounting.  The  success  of  these  promotions  has led to both an
increase in units sold and a decrease  in average  equipment  sales  revenue per
unit.

Operating Expenses
- ------------------

Operating  expenses  totaled $523.6 million in 1997, up $105.2 million,  or 25%,
over  1996.  As  explained  previously,  operating  expenses  for 1996 have been
reclassified  to conform to current period  presentation  of customer  incentive
program credits.  The  reclassification of customer  credits  reduced  operating
expenses by $38.2 million, or 7%, in 1997 and $16.9 million, or 4%, in 1996.

System operations  expenses increased $29.8 million, or 37%, in 1997 as a result
of increases in customer  usage expenses and costs  associated  with serving the
Company's  increased  number of  customers,  which  include the costs of roaming
fraud,  and the growing  number of cell sites within the Company's  systems.  In
total,  system  operations  costs are  expected  to  continue to increase as the
number of  customers  using and the  number of cell sites  within the  Company's
systems grows.

Customer usage expenses represent charges from other telecommunications  service
providers for the Company's  customers'  use of their  facilities as well as for
the Company's  inbound  roaming traffic on these  facilities.  Also included are
costs related to local interconnection to the landline network, toll charges and
expenses incurred by the Company when its customers use systems other than their
local  systems  ("outbound  roaming").  These  expenses  are offset  somewhat by
amounts the Company bills to its customers for outbound roaming.  Customer usage
expenses  increased  $22.1  million,  or 46%, in 1997.  The  increase in 1997 is
primarily  due to the  increase  in net  outbound  roaming  expense,  which  has
resulted from the Company  offering its customers  increasingly  larger  service
footprints  in which their  calls are billed at local  rates.  In certain  cases
these service areas include other  operators'  service  areas.  The Company pays
roaming rates to the other carriers for calls its customers make in these areas,
while  charging  those  customers  a local rate which is usually  lower than the
roaming rate.  Also  contributing  to the increase in 1997 were costs related to
the increase in minutes used on the Company's  systems,  partially offset by the
reduction  in  costs  related  to  fraudulent  use of the  Company's  customers'
cellular telephone numbers.  The Company continues to implement procedures in  
its markets to combat this fraud,  which is primarily  related to roaming usage.
Customer usage expenses  represented 11% of service  revenues in 1997 and 10% in
1996.  The  percentage  increase in 1997 is primarily due to the increase in net
outbound roaming expense.

Maintenance,  utility and cell site expenses increased $7.7 million,  or 24%, in
1997,  primarily  reflecting  a 23%  increase in the number of cell sites in the
Company's systems to 1,556 in 1997 from 1,270 in 1996.

Marketing  and  selling  expenses  increased  $33.3  million,  or 38%,  in 1997.
Marketing and selling expenses  primarily  consist of salaries,  commissions and
expenses of field sales and retail personnel and offices; agent expenses;  local
advertising and public relations  expenses.  The increase was primarily due to a
32% rise in the number of gross customer activations (excluding acquisitions and
divestitures),  to 494,000 in 1997 from 373,000 in 1996. Cost per gross customer
activation,  including losses on equipment sales, decreased to $322 in 1997 from
$331 in 1996.  The  reclassification  of customer  credits  reduced cost per
gross  addition by $62, or 16%, in 1997 and $37, or 10%, in 1996; in total,  the
reclassification  reduced  marketing and selling  expenses by $30.3 million,  or
20%, in 1997 and $13.9 million, or 14%, in 1996.

                                    6




        
Cost of equipment  sold  increased  $5.8 million,  or 12%, in 1997. The increase
reflects  the  growth  in unit  sales  related  to the  rise in  gross  customer
activations made through the Company's direct and retail distribution  channels,
offset somewhat by falling manufacturer prices per unit. The average cost to the
Company of a telephone unit sold,  including  accessories and installation,  was
$141 in 1997 compared to $172 in 1996.

General and administrative  expenses  increased $20.9 million,  or 17%, in 1997.
These  expenses  include the costs of operating  the  Company's  local  business
offices  and its  corporate  expenses.  The  increase  includes  the  effects of
increases in expenses  required to serve the growing  customer  base in existing
markets  and an  expansion  of both local  administrative  office and  corporate
staff, necessitated by growth in the Company's business. The Company is using an
ongoing  clustering  strategy to combine local operations  wherever  feasible in
order to gain operational  efficiencies and reduce its administrative  expenses.
The reclassification of customer  credits reduced general and administrative
expenses by $7.9 million, or 5%, in 1997 and $3.1 million, or 2%, in 1996.

Operating cash flow increased $51.0 million,  or 33%, to $205.2 million in 1997.
The improvement was primarily due to substantial growth in customers and service
revenues and the effects of improved operational  efficiencies on cash operating
expenses.  Operating cash flow margins were 33.2% in 1997 and 32.1% in 1996.

Depreciation  expense  increased  $15.0  million,  or 28%, in 1997. The increase
reflects  rising  average  fixed asset  balances,  which  increased 29% in 1997.
Increased fixed asset balances  primarily result from the increase in cell sites
built to improve coverage and capacity in the Company's markets.

Operating Income before Minority Share
- --------------------------------------

Operating  income  before  minority  share  totaled  $110.5  million in 1997, an
increase of $35.6 million,  or 47%, over 1996. The operating income margin (as a
percent of service revenues) was 17.9% in 1997 and 15.6% in  1996.  The 
improvement in operating income and operating income margin reflects increased  
revenues resulting from growth in the number of customers served by the 
Company's  systems and the effect of improved operational efficiencies on total 
operating expenses.

The Company expects service revenues to continue to grow during the remainder of
1997 and in 1998; however,  management  anticipates that average monthly revenue
per  customer  will  continue to decrease  as local  retail and inbound  roaming
revenue per minute of use decline. Additionally, the Company expects expenses to
increase during the remainder of 1997 and in 1998 as it incurs costs  associated
with both customer growth and cell sites added.

Management  believes there exists a seasonality in both service revenues,  which
tend to increase  more slowly in the first and fourth  quarters,  and  operating
expenses,  which  tend to be  higher  in the  fourth  quarter  due to  increased
marketing  activities and customer  growth,  which may cause operating income to
vary from  quarter to  quarter.  Additionally,  competitors  licensed to provide
personal  communications  services ("PCS") have initiated  service in certain of
the  Company's  markets over the past fifteen  months.  The Company  expects PCS
operators  to complete  initial  deployment  of PCS across all of the  Company's
markets by the end of 1998.  The Company's  management  is monitoring  these and
other  wireless  communications  providers'  strategies to determine what effect
this additional  competition  will have on the Company's  future  strategies and
results.  While the  effects of  additional  wireless  competition  have  slowed
customer growth in certain of the Company's  markets,  the overall effect on the
Company's operations to date has not been material.


                                      7






Investment and Other Income
- ---------------------------

Investment  and other income totaled $72.6 million in 1997, a decrease of $102.4
million,  or 59%, from 1996.  Gain on sale of cellular  interests  totaled $13.4
million  in 1997,  reflecting  gains  recorded  on the  sales  of the  Company's
majority  interest in one market  partition and minority  interests in two other
markets.  Gain on sale of cellular  interests  totaled  $132.8  million in 1996,
reflecting  gains recorded on the sales of the Company's  majority  interests in
eight markets and minority  interests in two other markets,  on cash received in
an exchange of markets with another cellular  operator and on cash received from
the settlement of two separate legal matters.

Investment income was $60.5 million in 1997 compared to $36.4 million in 1996, a
66% increase.  Investment income primarily represents the Company's share of net
income from the markets  managed by others that are  accounted for by the equity
method. Although investment income increased significantly in the nine months of
1997, future  investment income may be negatively  impacted by the completion of
the  exchange  transaction  with  BellSouth  Corporation  ("BellSouth").
See  "Financial  Resources  and  Liquidity  -  Acquisitions  and Divestitures"
for further discussion of this transaction.

Interest and Income Taxes
- -------------------------

Total interest expense increased $2.8 million, or 16%, in 1997. Interest expense
in 1997 is  primarily  related to Liquid Yield  Option  Notes  ("LYONs")  ($11.4
million);   borrowings  under  vendor   financing   agreements  ($4.5  million);
borrowings under the Revolving Credit Agreement with Telephone and Data Systems,
Inc.  ("TDS"),  the  Company's  parent  organization  ($1.9  million);  and  the
Company's  7.25% notes (the "Notes")  issued during the third quarter of 1997 
($1.8 million).  Interest  expense in 1996 is  primarily  related to LYONs  
($10.7 million) and borrowings under vendor financing agreements ($6.1 million).

In August 1997,  the Company sold $250 million  principal  amount of 7.25% Notes
under a shelf  registration  statement,  priced to yield 7.33% to maturity.  The
Notes are unsecured and become due on August 15, 2007.  Interest on the Notes is
payable  semi-annually  on  February  15 and August 15 of each year,  commencing
February 15, 1998.  The Notes will be  redeemable,  in whole or in part,  at the
option of the Company at any time on or after August 15, 2004.

The LYONs are zero coupon  convertible  debentures  which accrete interest at 6%
annually,  but do not require  current cash  payments of interest.  All accreted
interest is added to the outstanding  principal  balance on June 15 and December
15 of each year.  All  borrowings  under the vendor  financing  agreements  were
repaid in August 1997 with a portion of the  proceeds  from the Notes  offering.
Borrowings  under the Revolving  Credit Agreement with TDS were outstanding from
April 1997  through  August  1997,  at which time all  outstanding  amounts were
repaid with a portion of the proceeds from the Notes offering.

Income tax  expense  was $66.1  million in 1997 and $105.2  million in 1996.  In
1997,  $6.3  million  of income  tax  expense  related  to the gains on sales of
cellular  interests  compared to $66.4 million in 1996.  The effective tax rates
were 43% in 1997 and 47% in 1996.  The decrease in 1997's  effective tax rate is
primarily due to the decrease in gains on sales of cellular interests from 1996;
taxes on these gains are generally  higher than taxes on income from operations.
In both  1997 and  1996,  state  income  taxes  and  gains on sales of  cellular
interests  increased the effective  rate above the statutory  federal income tax
rate.

                                  8






The Company is included in a  consolidated  federal income tax return with other
members of the TDS consolidated  group. For financial  reporting  purposes,  the
Company  computes federal income taxes as if it were filing a separate return as
its own  affiliated  group and was not  included  in the TDS group.  TDS and the
Company are  parties to a Tax  Allocation  Agreement  under which the Company is
able to carry  forward any losses and credits and use them to offset any current
or future income tax liabilities to TDS.

Net Income
- ----------

Net income  totaled $86.4  million in 1997  compared to $118.6  million in 1996.
Earnings per share was $1.00 in 1997 and $1.38 in 1996.  Net income and earnings
per share in both years included gains on the sales of cellular  interests.  See
Page 4 for a  summary  of the  after-tax  effects  of  gains on net  income  and
earnings per share.

Three Months Ended 9/30/97 Compared to Three Months Ended 9/30/96
- -----------------------------------------------------------------

Operating revenues totaled $232.0 million in the third quarter of 1997, up $51.7
million,  or 29%,  over 1996.  Average  monthly  service  revenue  per  customer
decreased  12% to $57.56 in the third  quarter of 1997 compared to $65.15 in the
same period of 1996 for reasons  generally  the same as the first nine months of
1997. The  reclassification of customer credits reduced service revenues by
$13.7 million, or 6%, in 1997 and $7.4 million, or 4%, in 1996.

Revenues from local  customers' usage of the Company's  systems  increased $39.0
million,  or 36%, in 1997  primarily  due to the  increased  number of customers
served.  Average monthly local retail minutes of use per customer totaled 105 in
the third  quarter  of 1997  compared  to 112 in 1996.  Also,  as the  number of
customers and amount of revenue earned  continued to grow,  average  revenue per
minute of use continued to decline.  As a result,  average  monthly local retail
revenue per customer declined 7% to $37.48 in the third quarter of 1997 compared
to $40.11 in 1996.

Inbound  roaming  revenue  increased  $8.7  million,  or 17%, in 1997 due to the
increased  number of other  wireless  operators'  customers  using the Company's
systems and the growth in the number of cell sites within those systems. Monthly
inbound roaming revenue per customer  averaged $15.52 in 1997 compared to $19.35
in 1996.

Long-distance  revenue increased $2.8 million,  or 19%, in 1997 as the volume of
long-distance  calls  billed by the  Company  increased.  Monthly  long-distance
revenue per customer averaged $4.47 in 1997 and $5.45 in 1996.

Equipment sales revenue  reflects sales of 142,000  cellular  telephones in 1997
compared to 111,000 in 1996.  The average  revenue per unit sold was $40 in 1997
and $39 in 1996.

Operating expenses totaled $187.0 million in the third quarter of 1997, up $39.9
million,  or 27%,  over 1996.  The  reclassification  of  customer    credits
reduced operating expenses by $13.7 million, or 7%, in 1997 and $7.4 million, or
5%, in 1996.

System operations  expenses increased $12.9 million, or 47%, in 1997 as a result
of increased  customer usage expenses and costs  associated with maintaining 23%
more cell sites than in 1996. Customer usage expenses were $26.6 million in 1997
compared to $16.4 million in 1996.  Maintenance, utility and cell site expenses
were $13.7 million in 1997 compared to $10.9 million in 1996.


                                    9




Marketing and selling  expenses  increased  $11.3 million,  or 36%, in 1997. The
increase was  primarily  due to a 30%  increase in the number of gross  customer
activations  (excluding  acquisitions and  divestitures) to 173,000 in 1997 from
133,000 in 1996. Cost per gross customer activation was $328 in 1997 and $341 in
1996.  The  reclassification  of customer  credits  reduced  marketing  and
selling expenses by $10.9 million,  or 20%, in 1997 and $6.1 million, or 16%, in
1996.

Cost of equipment  sold  increased  $1.5 million,  or 8%, in 1997.  The increase
reflects a rise in the number of  cellular  telephones  sold in 1997,  partially
offset by a decrease in average cost per telephone sold.

General and  administrative  expenses  increased $8.6 million,  or 20%, in 1997,
primarily related to the increase in customers served. The  reclassification  of
customer   credits  reduced  general  and  administrative  expenses by $2.8
million, or 5%, in 1997 and $1.3 million, or 3%, in 1996.

Operating cash flow increased  $17.4 million,  or 29%, to $78.0 million in 1997,
and operating cash flow margins totaled 34.5% in 1997 and 34.4% in 1996.

Depreciation  expense increased $5.9 million, or 32%, in 1997,  reflecting a 31%
increase in average fixed asset balances.

Operating income before minority share totaled $44.9 million in 1997 compared to
$33.1 million in 1996, a 36% increase.  The operating  income margin improved to
19.9% in 1997 from 18.8% in 1996.  The improvement in operating income and 
operating  income margin was primarily the result of increased revenues and
improved  operational efficiencies.

Investment  income  increased  $10.0  million,  or 71%,  in 1997 due to improved
results in markets managed by others accounted for by the equity method. Gain on
sale of cellular  and other  investments  totaled  $5.2 million in 1997 and $7.8
million in 1996. Total interest expense increased $2.4 million, or 41%, in 1997.
Interest  expense  in  1997  is  primarily  related  to  LYONs  ($3.9  million),
borrowings  under vendor financing  agreements ($1.0 million),  borrowings under
the Revolving Credit Agreement with TDS ($935,000) and the Notes ($1.8 million).
Interest  expense in 1996 is  primarily  related  to LYONs  ($3.6  million)  and
borrowings under vendor financing agreements ($2.0 million).  Income tax expense
totaled $26.7  million in 1997 and $23.2 million in 1996. In 1997,  $1.0 million
of income tax expense related to gains on sales of cellular  interests  compared
to $5.6 million in 1996.

Net income totaled $36.2 million in 1997 compared to $26.1 million in 1996. Both
net income and earnings per share in 1997 reflect improved operating results and
investment  income,  partially  offset  by  increased  interest  expense  and  a
reduction  in gains  on the  sales  of  cellular  interests.  A  summary  of the
after-tax  effect of these gains on net income and  earnings  per share is shown
below.

                                                          Three Months Ended 
                                                             September  30,
                                                       -------------------------
                                                           1997          1996
                                                       ----------    ----------
                                                        (Dollars in thousands,
                                                       except per share amounts)

   Net income before after-tax effects of gains        $   32,014    $  23,899
   Add: After-tax effects of gains                          4,208        2,241
                                                       ----------    ---------
   Net income as reported                              $   36,222    $  26,140
                                                       ==========    =========

   Earnings per share before after-tax 
       effects of gains                                $      .37    $     .28
   Add: After-tax effects of gains                            .05          .02
                                                       ----------    ---------
   Earnings per share as reported                      $      .42    $     .30
                                                       ==========    =========


                                     10





FINANCIAL RESOURCES AND LIQUIDITY
- ---------------------------------

The  Company  operates a capital  and  marketing-intensive  business.  In recent
years, the Company has generated  operating cash flow and received cash proceeds
from  divestitures to fund most of its construction  costs and substantially all
of its operating expenses. The Company anticipates further substantial increases
in cellular units in service, revenues and cell sites as it continues its growth
strategy. Operating cash flow may fluctuate from quarter to quarter depending on
the seasonality of each of these growth factors.

Cash flows from operating  activities provided $183.6 million in 1997 and $126.3
million in 1996.  Operating cash flow provided $205.2 million in 1997 and $154.2
million in 1996.  Cash flows from other  operating  activities  (investment  and
other income, interest expense,  changes in working capital and changes in other
assets and liabilities) required cash investments totaling $21.6 million in 1997
and $27.9 million in 1996.

Cash  flows  from  financing  activities  provided  $140.8  million  in 1997 and
required  $6.3 million in 1996.  In August  1997,  the Notes  offering  provided
$247.0  million of cash. A portion of the proceeds  from the Notes  offering was
used to repay all outstanding  borrowings  under the Revolving  Credit Agreement
with TDS and under vendor  financing  agreements,  aggregating  $160.5  million.
Repayments of borrowings under the vendor financing  agreements  earlier in 1997
totaled $13.7 million.  In 1996,  issuances of USM Common  Shares,  primarily to
TDS,  provided $9.8 million while  repayments of debt under the vendor financing
agreements required $15.8 million.

Cash flows from investing  activities  required $218.3 million in 1997 and $93.1
million in 1996. The Company  received net cash proceeds  totaling $32.9 million
in 1997 and  $193.6  million  in 1996  related  to the  sales and  exchanges  of
cellular  interests.  Cash  distributions  from  cellular  entities in which the
Company  has an interest  provided  $40.0  million in 1997 and $14.9  million in
1996.  Cash  required for property,  plant and equipment and system  development
expenditures  totaled $248.0 million in 1997, financed primarily with internally
generated  cash and the proceeds of the Notes  offering,  and $172.9  million in
1996,  financed primarily with internally  generated funds and proceeds from the
sales  of  cellular  interests.   These  expenditures  primarily  represent  the
construction of 234 and 184 cell sites, respectively, plus other plant additions
and  costs  related  to  the  development  of  the  Company's   office  systems.
Acquisitions required $39.2 million in 1997 and $112.1 million in 1996.

Anticipated  capital  requirements  for 1997  primarily  reflect  the  Company's
construction and system expansion program. The Company's construction and system
expansion budget for 1997 is approximately $300 million,  primarily for new cell
sites to expand and enhance the Company's  coverage in its service areas and for
the enhancement of the Company's office systems.

Acquisitions and Divestitures
- -----------------------------

The Company  assesses  its  cellular  holdings  on an ongoing  basis in order to
maximize the benefits  derived from  clustering  its markets.  As the  Company's
clusters  have grown,  the  Company's  focus has shifted  toward  exchanges  and
divestitures of managed and investment  interests.  Over the past few years, the
Company has completed  exchanges of controlling  interests in its less strategic
markets  for  controlling  interests  in markets  which  better  complement  its
clusters.  The Company has also completed outright sales of other less strategic
markets.  The proceeds  from these sales have been used to further the Company's
growth.

In the first nine months of 1997, the Company  purchased a majority  interest in
one market and several minority interests,  representing 327,000 pops. The total
consideration paid in these transactions was $48.7 million in cash.


                                   11





In the first nine months of 1996, the Company  purchased a majority  interest in
one market and  several  minority  interests,  representing  971,000  pops,  and
received a majority  interest in another market through an exchange with another
cellular operator.  The total consideration paid for these purchases,  primarily
in the form of USM Common Shares issued to TDS to reimburse TDS for the value of
TDS Common Shares issued to third parties, was $153.9 million.

In the first nine months of 1997,  the Company  sold a majority  interest in one
market  partition  and  minority  interests in two other  markets,  representing
183,000  pops.  The  Company  received  consideration  consisting  of  cash  and
receivables  totaling $34.5 million from these sales. The two minority interests
involved  interests the Company had previously  acquired from TDS pursuant to an
agreement  between the two companies signed in June 1996. In the aggregate,  the
Company  recorded a substantial  book gain on the  divestitures of the interests
acquired from TDS.

In the first nine months of 1996,  the Company sold majority  interests in eight
markets and one market partition,  plus minority interests in two other markets,
representing  1.1 million pops,  and divested a controlling  interest in another
market through an exchange with another cellular operator.  The Company received
consideration,  consisting of cash and receivables, totaling $187.8 million both
from these sales and from the  exchange.  The Company  also settled two separate
legal matters during the first nine months of 1996, receiving $30.3 million from
those  transactions.  In total,  sales,  exchanges  and  litigation  settlements
provided the Company with cash and  receivables  totaling  $218.1 million in the
first nine months of 1996.

At September  30,  1997,  the Company had entered into an agreement to acquire a
majority  interest in one market,  representing  202,000 pops, for consideration
totaling  $32.5  million.   The  consideration  paid  to  the  sellers  will  be
approximately 759,000 TDS Common Shares; USM will reimburse TDS for the value of
these shares by issuing approximately 996,000 shares to TDS when the transaction
is  completed.  The Company also has an  agreement  pending to divest a majority
interest in the wireline licensee in one market,  representing 174,000 pops, for
$20.0  million  in  cash.  Pursuant  to  a  waiver  received  from  the  Federal
Communications  Commission,  the Company  owned both  wireline  and  nonwireline
licensees in this market as of the completion of the transaction with BellSouth,
described  below,  and will  continue  to do so  until  the  divestiture  of the
wireline license is completed.  These  acquisition and divestiture  transactions
are both expected to be completed by year-end.

In October  1997,  the Company  completed  the  exchange  with  BellSouth it had
announced  earlier in 1997.  Pursuant  to the  exchange,  the  Company  received
majority  interests  in 12 markets  adjacent to its Iowa and  Wisconsin/Illinois
clusters. In exchange, the Company divested its majority interests in 10 markets
and  minority  interests in nine markets and paid a net amount of $87 million in
cash ($103  million  paid in October  less $16 million  received in  September).
Certain aspects of this transaction are taxable;  the amount of these taxes will
be determined by year-end and will be paid in the first quarter of 1998. No book
gain or loss will be recorded on the transaction which  is   being   treated  
as  a  like-kind  exchange.    The  Company  received  majority  interests 
representing   approximately  4.0 million  pops  in  the  transaction,  and
divested majority interests representing 2.0 million pops and minority interests
representing approximately 1.1 million pops.

The Company expects that this transaction will have a net positive effect on its
operating  cash flow after the  transition  of operators  is complete,  which is
expected to occur in the next 12 to 18 months. As it includes the divestiture of
significant  investment  interests  in  exchange  for  majority  interests,  the
transaction may also significantly reduce investment income in the future.


                                     12







Liquidity
- ---------

The Company  anticipates that the aggregate resources required for the remainder
of 1997  will  include  approximately  $52  million  for  capital  spending  and
approximately  $103  million to complete the  transaction  with  BellSouth.  The
Company is  generating  substantial  cash from its  operations  and  anticipates
financing  its  capital  spending  for  the  remainder  of 1997  primarily  with
internally generated cash and its financing facilities.  The Company had $121 
million of cash and cash equivalents at September 30, 1997 and expects to 
receive approximately $20 million from pending divestitures during the remainder
of 1997.

Additionally,  in August 1997 the Company  established a $500 million  revolving
credit  facility with a group of banks.  This seven-year  facility  replaces the
Company's Revolving Credit Agreement with TDS.  No borrowings have been made
under the new credit facility to date.

The Company  filed a shelf  registration  statement in July 1997  covering  $400
million of debt securities,  and in August 1997 sold $250 million of Notes under
such shelf registration  statement.  The remaining $150 million is available for
future borrowings.

Management  believes  that the  Company's  operating  cash flows and  sources of
external   financing,   including  the  revolving   credit  facility  and  shelf
registration mentioned previously, provide substantial financial flexibility for
the  Company  to meet both its short  and  long-term  needs.  The  Company  also
currently  has access to public  and  private  capital  markets to help meet its
long-term  financing  needs.  The Company  anticipates  issuing  debt and equity
securities only when capital requirements  (including  acquisitions),  financial
market conditions and other factors warrant.

PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 SAFE HARBOR CAUTIONARY 
STATEMENT

This Management's Discussion and Analysis of Results of Operations and Financial
Condition  and other  sections  of this  Quarterly  Report on Form 10-Q  contain
"forward-looking"  statements  as defined in the Private  Securities  Litigation
Reform  Act of 1995,  that are  based on  current  expectations,  estimates  and
projections.  Statements  that are not historical  facts,  including  statements
about the Company's beliefs and expectations,  are  forward-looking  statements.
These statements  contain potential risks and uncertainties;  therefore,  actual
results may differ  materially.  The Company  undertakes no obligation to update
publicly any forward-looking  statements whether as a result of new information,
future events or otherwise.

Important factors that may affect these projections or expectations include, but
are not limited to:  changes in the overall  economy;  changes in competition in
markets  in  which  the  Company operates; advances in telecommunications 
technology;  changes  in   the   telecommunications  regulatory   environment;
pending  and  future  litigation;   availability  of  future  financing;
start-up  of PCS  operations;  and  unanticipated  changes in growth in
cellular  customers,  penetration rates, churn rates and the mix of products and
services  offered  in  the  Company's  markets.   Readers  should  evaluate  any
statements in light of these important factors.

                                  13










               UNITED STATES CELLULAR CORPORATION AND SUBSIDIARIES
               ---------------------------------------------------
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      -------------------------------------
                                    Unaudited
                                    ---------


                                      Three Months Ended   Nine Months Ended
                                         September 30,       September 30,
                                     -------------------- --------------------
                                        1997       1996     1997        1996
                                     ---------  --------- ---------  ---------
                                               (Dollars in thousands, 
                                              except per share amounts)
OPERATING REVENUES
    Service                          $ 226,230  $ 175,894  $ 618,209  $ 480,541
    Equipment sales                      5,729      4,325     15,913     12,790
                                     ---------  ---------  ---------  ---------
        Total Operating Revenues       231,959    180,219    634,122    493,331
                                     ---------  ---------  ---------  ---------
OPERATING EXPENSES
    System operations                   40,268     27,339    109,545     79,728
    Marketing and selling               42,729     31,384    119,728     86,455
    Cost of equipment sold              19,716     18,241     55,473     49,631
    General and administrative          51,285     42,696    144,224    123,364
    Depreciation                        24,504     18,631     68,735     53,691
    Amortization of intangibles          8,545      8,834     25,906     25,525
                                     ---------  ---------  ---------  ---------
        Total Operating Expenses       187,047    147,125    523,611    418,394
                                     ---------  ---------  ---------  ---------
OPERATING INCOME BEFORE
  MINORITY SHARE                        44,912     33,094    110,511     74,937
Minority share of operating income      (3,023)    (3,195)   (10,271)    (8,616)
                                     ---------  ---------  ---------  ---------

OPERATING INCOME                        41,889     29,899    100,240     66,321
                                     ---------  ---------  ---------  ---------
INVESTMENT AND OTHER INCOME
    Investment income                   24,114     14,073     60,537     36,401
    Amortization of licenses 
      related to investments              (535)      (280)    (1,603)      (854)
    Interest income                      1,629      3,374      3,212      7,644
    Other income (expense), net         (1,250)       198     (3,032)    (1,069)
    Gain on sale of cellular and 
      other investments                  5,208      7,797     13,445    132,793
                                     ---------  ---------  ---------  ---------
   Total Investment and Other Income    29,166     25,162     72,559    174,915
                                     ---------  ---------  ---------  ---------
INCOME BEFORE INTEREST
  AND INCOME TAXES                      71,055     55,061    172,799    241,236
    Interest expense - affiliate           934         --      1,948         --
    Interest expense - other             7,180      5,741     18,347     17,496
                                     ---------  ---------  ---------  ---------
        Total Interest Expense           8,114      5,741     20,295     17,496
                                     =========  =========  =========  =========

INCOME BEFORE INCOME TAXES              62,941     49,320    152,504    223,740
Income tax expense                      26,719     23,180     66,122    105,158
                                     ---------  ---------  ---------  ---------
NET INCOME                           $  36,222  $  26,140  $  86,382  $ 118,582
                                     =========  =========  =========  =========
WEIGHTED AVERAGE COMMON
    AND SERIES A COMMON 
      SHARES (000s)                     86,260     86,158     86,228     86,002
PRIMARY EARNINGS PER COMMON
     AND SERIES A  COMMON SHARE      $     .42  $     .30  $    1.00  $    1.38
                                     =========  =========  =========  =========


                     The accompanying notes to consolidated
                    financial statements are an integral part
                              of these statements.

                                       14





               UNITED STATES CELLULAR CORPORATION AND SUBSIDIARIES
               ---------------------------------------------------
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
                                    Unaudited
                                    ---------
                                                             Nine Months Ended
                                                               September 30,
                                                         ----------------------
                                                            1997        1996
                                                         ----------  ----------
                                                          (Dollars in thousands)
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                             $   86,382 $  118,582
   Add (Deduct) adjustments to reconcile net income
      to net cash provided by operating activities
        Depreciation and amortization                         94,641     79,216
        Investment income                                    (60,537)   (36,401)
        Gain on sale of cellular and other investments       (13,445)  (132,793)
        Minority share of operating income                    10,271      8,616
        Other noncash expense                                 18,123     15,371
        Change in accounts receivable                        (21,510)   (17,080)
        Change in accounts payable                            16,008     (9,365)
        Change in accrued interest                             1,971        113
        Change in accrued taxes                               25,384     47,206
        Change in deferred taxes                              21,053     42,604
        Change in unearned revenue                             3,646      3,577
        Change in other assets and liabilities                 1,649      6,668
                                                          ----------  ---------
                                                             183,636    126,314
                                                          ----------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES
   Change in 7.25% notes                                     246,985         --
   Vendor financing borrowings                                    --      3,922
   Repayment of vendor financing                            (103,802)   (15,752)
   Borrowings from Revolving Credit Agreement - TDS           70,444         --
   Repayment of Revolving Credit Agreement - TDS             (70,444)        --
   Common Shares issued                                        1,971      9,784
   Capital (distributions) to minority partners               (4,310)    (4,302)
                                                          ----------  ---------
                                                             140,844     (6,348)
                                                          ----------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES
   Additions to property, plant and equipment               (219,311)  (156,387)
   System development costs                                  (28,646)   (16,528)
   Investments in and advances to investment entities           (497)   (16,709)
   Distributions from investment entities                     40,029     14,922
   Proceeds from sale of cellular and other investments       32,866    193,625
   Acquisitions, excluding cash acquired                     (39,169)  (112,071)
   Other investments                                          (1,896)        --
   Change in temporary cash and marketable
      non-equity securities                                   (1,675)        --
                                                          ----------  ---------
                                                            (218,299)   (93,148)
                                                          ----------  ---------
NET INCREASE IN CASH AND
   CASH EQUIVALENTS                                          106,181     26,818

CASH AND CASH EQUIVALENTS-
   Beginning of period                                        14,377     38,404

                                                          ----------  ---------
   End of period                                          $  120,558  $  65,222
                                                          ==========  =========


                     The accompanying notes to consolidated
                    financial statements are an integral part
                              of these statements.

                                       15





               UNITED STATES CELLULAR CORPORATION AND SUBSIDIARIES
               ---------------------------------------------------
                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------
                                     ASSETS
                                     ------


                                                (Unaudited)
                                               September 30,     December 31, 
                                                   1997               1996
                                              ---------------    ------------
                                                     (Dollars in thousands)
CURRENT ASSETS
   Cash and cash equivalents
      General funds                           $      15,464      $        802
      Affiliated cash equivalents                   105,094            13,575
                                              -------------      ------------
                                                    120,558            14,377
   Temporary cash investments                           336                --
   Accounts receivable
      Customers, net of allowance                    71,305            58,034
      Roaming                                        37,469            29,742
      Affiliates                                        126               607
      Other                                           8,624             7,568
   Inventory                                          8,648            11,893
   Prepaid and other current assets                   9,587             6,398
                                              -------------      ------------
                                                    256,653           128,619
                                              -------------      ------------
PROPERTY, PLANT AND EQUIPMENT
   In service and under construction              1,044,988           846,005
   Less accumulated depreciation                    252,709           195,251
                                              -------------      ------------
                                                    792,279           650,754
                                              -------------      ------------
INVESTMENTS
   Licenses, net of accumulated amortization      1,052,490         1,044,141
   Cellular entities                                208,772           186,791
   Notes and interest receivable                     13,828            14,943
   Marketable non-equity securities                   1,339                --
                                              -------------      ------------
                                                  1,276,429         1,245,875
                                              -------------      ------------
DEFERRED CHARGES
   System development costs,
      net of accumulated amortization                67,694            44,319
   Other, net of accumulated amortization            19,150            16,332
                                              -------------      ------------
                                                     86,844            60,651
                                              -------------      ------------
   Total Assets                               $   2,412,205      $  2,085,899
                                              =============      ============

                     The accompanying notes to consolidated
                    financial statements are an integral part
                              of these statements.

                                       16





               UNITED STATES CELLULAR CORPORATION AND SUBSIDIARIES
               ---------------------------------------------------
                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------
                      LIABILITIES AND SHAREHOLDERS' EQUITY
                      ------------------------------------


                                               (Unaudited)
                                              September 30,      December 31,
                                                  1997               1996
                                              -------------      -------------
                                                     (Dollars in thousands)
CURRENT LIABILITIES
   Current portion of long-term debt          $          --      $      23,065
   Notes payable                                      1,375              1,375
   Accounts payable
      Affiliates                                      2,466              2,729
      Other                                          83,379             66,638
   Accrued taxes                                     44,384             18,781
   Accrued interest                                   2,175                204
   Customer deposits and deferred revenues           20,057             16,410
   Other current liabilities                         15,282             17,252
                                              -------------      -------------
                                                    169,118            146,454
                                              -------------      -------------

LONG-TERM DEBT
   6% zero coupon convertible debentures            261,465            250,107
   7.25% notes                                      250,000                 --
   Vendor financing, excluding current 
         portion                                         --             80,589
                                              -------------      -------------
                                                    511,465            330,696
                                              -------------      -------------

DEFERRED LIABILITIES AND CREDITS
   Net deferred income tax liability                 99,765             78,833
   Other                                              5,534              2,444
                                              -------------      -------------
                                                    105,299             81,277
                                              -------------      -------------
MINORITY INTEREST                                    55,177             51,270
                                              -------------      -------------

COMMON SHAREHOLDERS' EQUITY
   Common Shares, par value $1 per share             53,218             53,117
   Series A Common Shares, par value $1 
     per share                                       33,006             33,006
   Additional paid-in capital                     1,253,527          1,245,066
   Retained earnings                                231,395            145,013
                                              -------------      -------------
                                                  1,571,146          1,476,202
                                              -------------      -------------
Total Liabilities and Shareholders' Equity    $   2,412,205      $   2,085,899
                                              =============      =============


                     The accompanying notes to consolidated
                    financial statements are an integral part
                              of these statements.

                                       17





               UNITED STATES CELLULAR CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.    The consolidated financial statements included herein have been prepared 
      by the Company, without audit, pursuant to the rules and regulations of 
      the Securities and Exchange Commission. Certain information and footnote 
      disclosures normally included in financial statements prepared in
      accordance with generally accepted accounting principles have been 
      condensed or omitted pursuant to such rules and regulations, although the 
      Company believes that the disclosures are adequate to make the information
      presented not misleading.  It is suggested that these consolidated 
      financial statements be read in conjunction with the consolidated 
      financial statements and the notes thereto included in the Company's 
      latest annual report on Form 10-K.

      The accompanying  unaudited  consolidated financial statements contain the
      following:  all adjustments  (consisting of only normal  recurring  items)
      necessary to present  fairly the  financial  position as of September  30,
      1997 and December 31, 1996;  the results of operations for the nine months
      and three months ended September 30, 1997 and 1996; and cash flows for the
      nine months ended  September 30, 1997 and 1996.  The results of operations
      for the nine months ended September 30, 1997 and 1996, are not necessarily
      indicative of the results to be expected for the full year.

2.    Certain  amounts  reported  in prior  periods  have been  reclassified  to
      conform to the current  period  presentation  which nets certain  customer
      promotional and retention expenses against service revenues.

3.    Primary  earnings per Common and Series A Common Share for the nine months
      ended  September 30, 1997 and 1996, was computed by dividing Net Income by
      the weighted  average number of Common Shares,  Series A Common Shares and
      dilutive common equivalent shares outstanding during the period.  Dilutive
      common stock equivalents at September 30, 1997 and 1996, consist primarily
      of dilutive Common Shares issuable,  Redeemable Preferred Stock and Common
      Share options, and stock appreciation rights.

      The Financial  Accounting  Standards  Board issued  Statement of Financial
      Accounting  Standards ("SFAS") No. 128, "Earnings per Share" in March 1997
      which will become effective in December 1997. Earnings per share would not
      change  significantly  if SFAS No. 128 had been in effect as of January 1,
      1996.


                                       18




               UNITED STATES CELLULAR CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




4.    Assuming that  acquisitions  accounted for as purchases  during the period
      January 1, 1996,  to  September  30,  1997,  had taken place on January 1,
      1996, pro forma results of operations would have been as follows:

                                                          Nine Months Ended
                                                            September 30,
                                                     -------------------------
                                                         1997           1996
                                                     -----------    -----------
                                                       (Dollars in thousands,
                                                      except per share amounts)

      Service Revenues                               $  618,209     $  481,145
      Equipment Sales                                    15,913         12,797
      Interest Expense 
         (including cost to finance acquisitions)        21,346         20,132
      Net Income                                         85,632        119,741
      Earnings per Common and Series A Common Share  $      .99     $     1.39


5.     Supplemental Cash Flow Information

       The Company acquired  certain cellular  licenses and interests during the
       first  nine  months  of  1997  and  1996.  In   conjunction   with  these
       acquisitions, the following assets were acquired, liabilities assumed and
       Common Shares issued.

                                                           Nine Months Ended
                                                             September 30,
                                                      ------------------------
                                                           1997        1996
                                                      ----------    ----------
                                                        (Dollars in thousands)

        Property, plant and equipment                 $       --    $    7,069
        Cellular licenses                                 37,258        88,006
        Increase (Decrease) in equity-method
           investment in cellular interests                   --        13,971
        Accounts receivable                                   --         1,332
        Revolving Credit Agreement - TDS                      --            --
        Accounts payable                                      --        (1,106)
        Other assets and liabilities,
           excluding cash acquired                         1,911          (463)
        Common Shares issued and issuable                     --         3,262
                                                      ----------    ----------
        Decrease in cash due to acquisitions          $   39,169    $  112,071
                                                      ==========    ==========



                                       19




               UNITED STATES CELLULAR CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




The following  summarizes  certain noncash  transactions and interest and income
taxes paid.

                                                          Nine Months Ended
                                                             September 30,
                                                      ------------------------
                                                          1997          1996
                                                      ----------    ----------
                                                        (Dollars in thousands)

        Interest paid                                 $    6,431    $    5,142
        Income taxes paid                                 24,840        21,409
        Non-cash interest expense                         11,506        11,952
        Common Shares issued by USM for conversion
           of USM Preferred Stock and 
             TDS Preferred Shares                     $      --     $   18,450

6.      Debt Securities

        The Company  filed a shelf  Registration  Statement  on Form S-3 in July
        1997 for the sale of up to $400 million of unsecured  debt.  The Company
        issued $250  million of 7.25%  Notes due August 15,  2007 (the  "Notes")
        under the shelf  registration in August 1997. The Company used a portion
        of the net proceeds from the sale of the Notes of  approximately  $247.0
        million to repay $70.4  million of  variable-rate  borrowings  under the
        Revolving Credit Agreement with USM's parent organization, Telephone and
        Data Systems, Inc. (AMEX: TDS) as well as $90.1 million principal amount
        of variable-rate borrowings under  a  vendor  financing  agreement.  The
        remaining net proceeds were used for general corporate purposes.

7.      Contingencies

        The  Company  owns a 5.5%  interest  in the  Los  Angeles  SMSA  Limited
        Partnership  (the  "Partnership").  In  November  1993,  a class  action
        complaint  was filed on behalf of cellular  customers  in Orange  County
        Superior Court naming,  among others, the Partnership.  These complaints
        allege certain facts,  including a similarity in the pricing  structures
        of the two defendant  cellular  carriers,  which plaintiffs  contend are
        circumstantial  evidence that the Partnership  and Los Angeles  Cellular
        Telephone  Company  conspired to fix the prices of retail and  wholesale
        cellular radio services in the Los Angeles  market.  The complaint seeks
        damages for the class "in a sum in excess of $100 million." The case was
        settled in July 1997 before  reaching trial.  The Partnership  agreed to
        give  subscribers  $90  million  worth of free  service  and  discounted
        merchandise to settle the complaint.

        For  further  discussion  of this  contingency,  see Note 14 of Notes to
        Consolidated  Financial  Statements  included in the Company's Report on
        Form 10-K for the year ended December 31, 1996.


                                     20
     



               UNITED STATES CELLULAR CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS





8.      Subsequent Events

        In October 1997,  the Company  completed the exchange with  BellSouth it
        had announced  earlier in 1997.  Pursuant to the  exchange,  the Company
        received  majority  interests in 12 markets adjacent to its Iowa and
        Wisconsin/Illinois  clusters.  In  exchange,  the Company  divested  its
        majority  interests in 10 markets and minority interests in nine markets
        and paid a net  amount of $87  million  in cash  ($103  million  paid in
        October less $16 million received in September). Certain aspects of this
        transaction are taxable; the amount of these taxes will be determined by
        year-end and will be paid in the first  quarter of 1998. No book gain or
        loss will be recorded on the transaction.
















                                       21






                           PART II. OTHER INFORMATION
                           --------------------------


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

         On  November  3, 1997,  the  Company  announced  the  completion  of an
         exchange transaction with BellSouth Corporation, pursuant to agreements
         entered into in February  1997. The new release issued to announce this
         is attached as Exhibit 99.1.

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

(a)      Exhibits:

         Exhibit 3 - Restated By-laws.

         Exhibit 4 - Revolving  Credit  Agreement,  dated August 19, 1997, among
         United States  Cellular  Corporation  and  BankBoston  N.A. and Toronto
         Dominion (Texas), Inc., as agents (except for exhibits and schedules
         which will be supplied supplementally to the commission upon request).

         Exhibit 11 - Computation of earnings per common share.

         Exhibit 12 - Statement regarding computation of ratios.

         Exhibit 27 - Financial Data Schedule.

         Exhibit 99.1 - News release dated November 3, 1997.

(b)      Reports on Form 8-K filed during the quarter ended September 30, 1997:

         On September 5, 1997, the Company filed a Current Report on Form 8-K
         for the purposes of filing certain documents as exhibits relating to 
         the August 26, 1997 sale of the Company's $250,000,000 principal amount
         of 7.25% Notes due August 15, 2007.

         No other reports on Form 8-K were filed during the quarter ended 
         September 30, 1997.  


                                       22





                                   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.





                                              UNITED STATES CELLULAR CORPORATION
                                              ----------------------------------
                                                         (Registrant)





Date    November 13,  1997                         H. DONALD NELSON
     -----------------------                    -----------------------------
                                                H. Donald Nelson
                                                President
                                                (Chief Executive Officer)


Date    November 13, 1997                          KENNETH R. MEYERS
     -----------------------                    -----------------------------
                                                Kenneth R. Meyers
                                                Senior Vice President-Finance 
                                                   and Treasurer
                                                (Chief Financial Officer)


Date    November 13, 1997                          PHILLIP A. LORENZINI
     -----------------------                    ------------------------------
                                                Phillip A. Lorenzini
                                                Controller
                                                (Principal Accounting Officer)



                                       23