TELCO COMMUNICATIONS GROUP INC
10-K/A, 1997-09-11
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: BIGMAR INC, 8-K, 1997-09-11
Next: CARDIOVASCULAR DYNAMICS INC, S-3, 1997-09-11



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

                                  FORM 10-K/A

            [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                     THE SECURITIES EXCHANGE ACT OF 1934

                 For the fiscal year ended December 31, 1996

                                     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: 0-28668
       _______________________________________________________________
                      TELCO COMMUNICATIONS GROUP, INC.
          Exact name of registrant as specified in its charter)
       ______________________________________________________________

         Virginia                                   54-1674283
(State or other jurisdiction of        (I.R.S. Employer Identification No.)
incorporation or organization)

4219 Lafayette Center Drive, Chantilly, Virginia    20151-1209
(Address of principal executive offices)            (Zip Code)

Registrant's telephone number, including area code:  (703) 631-5600

Securities Registered Pursuant to Section 12(b) of the Act:

                                       Name of each exchange on
  Title of each class                    which registered        
        None

         Securities Registered Pursuant to Section 12(g) of the Act:
                       Common Stock, no par value

     Indicate  by check mark  whether the  Registrant  (1) had 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 by check mark if disclosure of delinquent  filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best  of  the  Registrant's   knowledge,  in  definitive  proxy  or 
information statements  incorporated  by  reference  in Part  III of this 
Form  10-K or any amendment to this Form 10-K. ___

     The aggregate  market value of the voting stock held by  non-affiliates 
of the Registrant as of March 18, 1997 was approximately  $166,839,689  (based
upon the closing price of the Registrant's Common Stock on the Nasdaq National
Market on such  date.)  The number of shares  outstanding  of the 
Registrant's  Common Stock, as of the close of business on March 18, 1997 was
33,062,662 shares.
 
                         DOCUMENTS INCORPORATED BY REFERENCE

     (1) Portions of the  Registrant's  Annual  Report to  Shareholders  for
the fiscal year ended December 31, 1996 are  incorporated by reference into
Parts II and IV hereof, as specifically set forth in Parts II and IV.

     (2)  Portions  of the  Registrant's  definitive  Proxy  Statement  filed
in
connection  with its Annual Meeting of Shareholders to be held May 15, 1997,
are
incorporated by reference in Part III, as specifically set forth in Part III.


                             Exhibit Index on Page 30

<PAGE>

                        TELCO COMMUNICATIONS GROUP, INC.

                                   Form 10-K/A

                       For the fiscal year ended December 31, 1996

                                 Table of Contents

Part I                                                             Page

Item 1.  Business                                                     4
Item 2.  Properties                                                  21
Item 3.  Legal Proceedings                                           22
Item 4.  Submission of Matters to a Vote of Security Holders         23

         Executive Officers of the Registrant                        24

Part II 

Item 5.  Market for the Registrant's Common Equity and
           Related Stockholder Matters                               26
Item 6.  Selected Financial Data                                     27
Item 7.  Management's Discussion and Analysis of Financial
           Condition and Results of Operations                       27
Item 8.  Financial Statements and Supplementary Data                 27
Item 9.  Changes in and Disagreements with Accountants
           on Accounting and Financial Disclosure                    28

Part III

Item 10. Directors and Executive Officers of the Registrant          28
Item 11. Executive Compensation                                      28
Item 12. Security Ownership of Certain Beneficial Owners
           and Management                                            28
Item 13. Certain Relationships and Related Transactions              28


Part IV

Item 14. Exhibits, Financial Statement Schedules and
          Reports on Form 8-K                                        29

Index to Exhibits                                                    30

Signatures                                                           35

<PAGE>

                                      PART I

Item 1.   Business

     Telco  Communications  Group, Inc., a Virginia  corporation formed in
1993,
and its wholly owned subsidiaries  (collectively  "Telco" or "the Company") is
a
rapidly  growing  switch-based  provider  of  domestic  and  international 
long
distance  telecommunication  services primarily to residential  customers in
the
United States.  Substantially all of the Company's  customers access its
network
by dialing a unique carrier  identification code ("CIC Code") before dialing
the
number they are  calling.  Using a CIC Code to access the  Company's  network
is
known as  "dial  around"  or  "casual  calling"  because  customers  can use
the
Company's  services at any time without  changing  their  existing long
distance
carrier.  The Company markets its  residential  long distance  services 
through
marketing  subsidiaries  under two brands,  each with a unique CIC Code:  Dial
&
Save (CIC Code 10457) and the Long  Distance  Wholesale  Club ("LDWC") (CIC
Code
10297),  and  prices its  services  at a  discount  to the basic "1 plus" 
rates
offered by the three major long distance carriers:  AT&T, MCI and Sprint.
During
December 1996, the Company provided long distance  services to approximately
2.6
million  customers  (switched  access  lines) in 48 states and the  District 
of
Columbia.   All  dial  around   operations  are  conducted   through  
marketing
subsidiaries that are referred to collectively as the Consumer Division.

     Although  dial  around  has been in  existence  since the  mid-1980s, 
only
recently  have  companies  such  as  Telco  aggressively   pursued  this 
market
opportunity.  The Company markets its services primarily through direct mail
and
inbound  telesales  and  marketing,  and believes that this  marketing 
strategy
enables the Company to attract residential customers in a cost effective
manner.
Because  dial  around  customers  are not  required  to cancel  or change 
their
presubscribed  long  distance  carrier,  the Company  believes  that 
aggressive
"win-back" and other customer  acquisition programs prevalent in the
residential
long distance market have a limited impact on the Company's business.

     The Company bills its dial around customers  through local exchange
carrier
("LEC") billing and collection  agreements which enable the Company to place
its
charges on the  monthly  local phone  bills of its dial  around  customers. 
The
Company has agreements  with LECs,  including all of the Regional Bell
Operating
Companies  ("RBOCs"),  that cover substantially all of the switched access
lines
in the United States.  The Company believes that these billing  arrangements
are
the most effective  mechanism for billing the Company's  residential 
customers,
because of the convenience to its customers of receiving one bill for both
local
and long  distance  service and the benefits  derived  from the LECs' 
extensive
collections  infrastructure.  The  Company's  billing  information  systems 
and
services  are  provided  by  Tel  Labs,  Inc.  ("Tel  Labs"),   a  wholly 
owned
telecommunications  billing company  started in 1991 by Telco's  Chairman of
the
Board.

     Since the Company's  existing customer base is primarily  residential, 
the
majority of calls are handled during off-peak  evening and weekend  periods. 
In
order to  increase  its  volume  of call  traffic,  Telco  has begun to sell
its
daytime  capacity on a wholesale  basis to other long  distance  carriers and
in
addition has created a Commercial  Sales Division ("CSD") to target business
and
carrier customers.  As of December 31, 1996, CSD had opened 22 sales offices
and
employed  approximately  220 sales  personnel.  For the fourth  quarter of
1996,
CSD's  revenues  were  $9.3  million,  or  approximately  7.8% of the 
Company's
consolidated revenues.

     The Company's  switch-based network currently consists of six DSC DEX
600S,
600 and 600E switches  located in Washington,  D.C.; Fort  Lauderdale, 
Florida;
Davenport,  Iowa; Chattanooga,  Tennessee;  Austin, Texas and Las Vegas,
Nevada.
Additionally,  the Company is  installing a DEX 600E switch in the New York
City
metropolitan area which is expected to be made operational during the first
half
of 1997 and has taken receipt of an eighth switch to be installed  later in
1997
in a yet undetermined location.

     In August 1996, a total of 6,325,000  shares of the Company's  common
stock
("Common  Shares") were sold in an initial  public  offering  ("IPO") at $14
per
share.  Existing stockholders sold 1,644,000 Common Shares, and 4,681,000
Common
Shares were sold by the Company which resulted in net proceeds to the Company
of
approximately  $60.0  million,  after  deducting  the expenses of the 
offering.
Concurrent  with the IPO, the Company  acquired Tel Labs in exchange for
593,334
Common Shares. Tel Labs was owned by Henry G. Luken, III, the Company's
Chairman
of the Board,  Bryan K.  Rachlin,  the  Company's  Chief  Operating  Officer
and
General Counsel and two employees of Tel Labs.

     Prior to April 1, 1996,  LDWC was a 55.6%-owned  subsidiary of the
Company;
the  remaining  44.4% was held by Thomas J.  Cirrito,  President of the
Consumer
Division and a director of the  Company,  and two of his  children.  On April
1,
1996,  the Company  agreed to acquire the  remaining  44.4%  interest in LDWC
in
exchange for the issuance of 5,102,125  Common  Shares.  In connection  with
the
transaction,  options  issued  pursuant  to the  LDWC  stock  option  plan 
were
converted  into options to purchase  291,842  Common  Shares under the
Company's
Amended and Restated 1994 Stock Option Plan.

INDUSTRY OVERVIEW

     The U.S.  long distance  market is dominated by the nation's  three
largest
long  distance  carriers,  AT&T,  MCI and Sprint,  which,  according to a
recent
report issued by the Federal  Communications  Commission  (the "FCC"), 
together
accounted  for  approximately  81% of the  $72  billion  in  aggregate 
revenues
generated  by all U.S.  long  distance  carriers  in 1995.  Other long 
distance
carriers, some with national transmission and marketing capabilities, 
accounted
for the remainder of the market.  The three largest long distance  providers
and
certain  other  carriers own  transmission  and  switching  facilities,  and
are
therefore    sometimes    referred    to    as    facilities-based    
carriers.
Non-facilities-based  carriers lease  transmission  lines from 
facilities-based
carriers and are either switch-based  carriers,  like the Company, or
switchless
resellers   which  rely  on  third-party   carriers  for  all  aspects  of 
call
transmission.

     The structure of the telecommunications industry since 1984 has been
shaped
largely by the AT&T divestiture  decree,  which required the divestiture by
AT&T
of its Bell Operating  Companies ("BOCs") and divided the country into 201
local
access and transport areas ("LATA") (the "AT&T Divestiture Decree"). The 22
Bell
operating companies were combined into seven RBOCs and were permitted to
provide
local telephone service, local access service to long distance carriers and
long
distance  ("intraLATA")  service within the LATAs.  However,  the Bell
operating
companies  were  prohibited  from providing  long distance  service,  or
service
between  LATAs  ("interLATA").  To encourage  competition  in the long 
distance
market, the AT&T Divestiture  Decree and certain  regulations of the FCC
require
most LECs to provide  carriers  with access to local  exchange  service  that
is
equal  in  type,  quality  and  prices  to that  provided  to AT&T and with
the
opportunity  to be selected by customers as a preferred  long  distance 
service
provider ("equal access").
         
     For each long distance call, the originating and terminating LECs charge
an
access fee to the long distance  carrier.  The long distance carrier charges
its
customers a fee for its  transmission of the call, a portion of which covers
the
cost of the  access  fees  charged  by the  LECs.  Access  charges  represent 
a
significant  portion of the  Company's  cost of services  and,  generally, 
such
access  charges are  regulated by the FCC. The FCC has commenced a preceeding
to
reform the rules governing interstate access charges which is designed to
foster
a more efficient  pricing of access,  competition  for access  services,  and
to
reflect   the   development   of   local   services   prompted   by   the  
1996
Telecommunications Act.

     Thus, judicial,  legislative and regulatory factors have helped to create
a
foundation for smaller companies,  such as the Company, to emerge as
competitive
alternatives to the larger facilities-based carriers for long distance
services.
Equal  access,  combined  with the FCC's  policy  mandating  that  carriers 
not
unreasonably  restrict  resale of their services,  allows  resellers such as
the
Company to lease  transmission  facilities from  facilities-based  long
distance
carriers and to offer consumers long distance telecommunications services
having
the same quality and convenience as those of the facilities-based carriers.

     For policy reasons,  equal access was fully  implemented for interLATA
long
distance service only. For intraLATA long distance  service,  a modified form
of
equal access was adopted,  which enables  customers to reach a preferred
carrier
(other than the customers LEC) on a call-by-call  basis by dialing a CIC Code.
Where equal access is available,  a customer can reach the preferred  carrier
by
dialing an access code,  such as 10XXX,  or 950-OXXX (or on a toll-free 
basis),
where XXX is the CIC. The use of access codes to reach a preferred long
distance
carrier has recently gained  significant  exposure and customer  acceptance, 
as
evidenced by marketing campaigns of the larger  facilities-based  carriers,
such
as AT&T's "1-800-CALLATT" and MCI's "1-800-COLLECT".

     In view of  anticipated  exhaustion  of CIC  Codes,  in April  1994 the
FCC
initiated a  proceeding  on the issue and  concluded  that the  expansion of
CIC
Codes is important because it increases access to the public switched 
telephone
network by both end users and carriers.  The FCC tentatively  proposed to
expand
codes from 10XXX to a 101XXXX  format,  with a  transition  period of six
years,
during which both formats  could be utilized.  Under the FCC's  proposal, 
after
expiration of the transition period only the 101XXXX codes will be utilized.
The
FCC has not yet acted upon its proposal to finally  determine  the length of
the
transition  period. On April 30, 1996, the FCC released a Public Notice in
which
it requested additional public comment on the issue of the appropriate length
of
the  transition  period.  Comments were required to be filed with the FCC by
May
21,  1996.  It is not  known  when  the  FCC  will  take  final  action  in
this
proceeding.  However,  all of the 10XXX CIC Codes have been  allocated.  Since 
March 31, 1995, Bell  Communications  Research,  Inc., the  administrator of
the
North American Numbering Plan, has been issuing 101XXXX codes.

     The 1996  Telecommunications  Act removed the  restrictions  concerning
the
provision  of long  distance  service by the RBOCs and GTE  Operating 
Companies
("GTOCs"),  although  the RBOCs will need to obtain  specific  FCC  approval
and
satisfy other  conditions,  including a checklist of  interconnection  and
other
requirements on LECs, prior to providing long distance service in the regions
in
which they provide local exchange service.

     In  addition  to  promoting   competition   in  the  U.S.   long  
distance
telecommunications  market,  the 1996  Telecommunications  Act also  opened
U.S.
local service  telecommunication  markets to competition by preempting state
and
local laws to the extent they prevent  competitive  entry into the  provision
of
any telecommunications  service, and by imposing a variety of new duties on
LECs
to promote competition in local exchange services. Among other requirements,
all
LECs are required to permit resale of their telecommunications  services
without
unreasonable restrictions or conditions,  and on a non-discriminatory basis.
The
law and its accompanying  regulations  will enable the Company,  upon receipt
of
all necessary regulatory approvals, to resell local  telecommunication 
services
in  addition  to its long  distance  services.  The bases  upon which such
local
services  will be available to carriers such as the Company for resale are to
be
determined  in  proceedings  of the various  state public  service 
commissions.
Significantly,  the 1996  Telecommunications  Act mandates  that LECs make
their
services  available to resellers at wholesale  rates, defined as retail rates
less any marketing,  bill collection and other costs that will be avoided by
the
LEC by providing the wholesale service. The Company believes that the opening
of
the local  telecommunication  services market to resellers  provides the
Company
with significant growth opportunities.

BUSINESS STRATEGY

     The Company's  strategy is to achieve continued growth by providing a
broad
array of  competitively  priced long distance  services.  The Company's 
primary
objectives in pursuing this strategy are to:

     Continue to Expand the Consumer Division's Dial Around Distribution
Channel
and Brand  Awareness  by  increasing  its direct  mail and  telesales 
marketing
efforts for both the Dial & Save and Long Distance  Wholesale  Club brand
names.
The Company continues to explore  innovations within this product line
including
the use of advertising  media that are  alternative or  complementary  to 

direct
mail, the development of dial around  advertising  targeting existing and
former
customers, specific affinity groups and the creation of new dial around
products
and  services.  The  Company's  goal  in all of  these  efforts  is to 
increase
advertising  response rates and customer usage and to lower customer 
attrition,
thereby decreasing  customer  acquisition costs. During 1997 the Company
intends
to  continue  its  re-marketing  efforts  in the  contiguous  48 states  and
the
District of  Columbia,  including  the ten  western  states in which the
Company
began marketing in late 1996 and January 1997.

     Expand CSD to enhance the growth  prospects  of the Company and to
optimize
the use of the  network.  CSD's  sales  strategy  is to build its  sales 
force,
including direct and independent sales  representatives  and telesales
marketing
agents  targeting  commercial  and  carrier  accounts.  The  Company  intends
to
supplement this sales force with its existing strong customer support 
functions
and  field  service  operations  and  Tel  Labs  direct  billing 
capabilities.
Currently,  usage of the Company's network occurs mostly during the evenings
and
on weekends.  By  increasing  the number of  commercial  customers,  the
Company
intends to more  effectively use the significant  available  daytime capacity
of
its network.

     Decrease Network Cost per minute of use through the continued expansion
and
development of the Company's network. The Company completed its national
network
in the third quarter of 1996 with the  deployment  of its Las Vegas,  NV
switch.
The Company  further  intends to continue to add low cost fixed  capacity to
its
network  in  order  to  keep  pace  with  the  Company's  growth  and to 
reduce
off-network  transmission  expenses. To enhance the efficiency of the
fixed-cost
elements of its network,  the Company  seeks to increase  both  overall 
traffic
volume and  business-driven  daytime  traffic in order to balance  the 
existing
night  and  weekend  off-peak  traffic  from  residential  customers.  Low 
cost
transmission  expenses,  coupled  with an  expansive  network,  are  expected
to
provide the Company with the continued  ability to grow its existing dial
around
distribution segment and to expand into new distribution  channels.  Such
growth
may  also  be  facilitated  by  select  strategic   alliances,   investments 
or
acquisitions as the Company deems appropriate.

     Offer  Innovative  Products and Services  while  leveraging its Network
and
Operating  Infrastructure and Business Information Systems, to meet the needs
of
the Company's  residential and commercial  customer base.  During December
1996,
Tel Labs, the Company's wholly owned billing subsidiary, processed
approximately
94 million call records.  The Company  believes that accurate and 
sophisticated
information  systems  are key to growth and  success  in the 
telecommunications
industry. Tel Labs provides the support that will enable the Company to grow
its
existing  customer  base  and  to  provide  new  products  and  services  to
its
residential and commercial customers, including the provision of direct bills
to
commercial customers.  Such products and services may also include the resale
of
local exchange services,  internet services, voice mail, FAX broadcast, 
paging,
video conferencing and conference calling. The Company believes that its
network
intelligence,  billing and reporting  systems enhance the Company's 
competitive
ability and provide a platform for future growth and product expansion.

MARKETING AND SERVICES

     Since it commenced operations in 1993, the Company's primary focus has
been
residential  sales  through the  Consumer  Division's  marketing  of dial
around
services.  The Company  intends to expand its customer  base by adding 
business
customers  through CSD. A discussion  of the  Company's  service  offerings 
and
residential and commercial marketing follows.

     Consumer Division. The Company markets its residential dial around
services
through marketing subsidiaries under the Dial & Save and Long Distance
Wholesale
Club brand  names.  The two  brands are  differentiated  by rate  structure 
and
marketing  approach,  and the  Company  believes  that its dual  brand 
strategy
heightens market penetration by broadening  customer exposure to dial around
and
appealing  to  different  segments  of  the  population.  Customers  access 
the
Company's  network  by dialing a five  digit  code  before  the number  they
are
calling (10457 for Dial & Save; 10297 for the Long Distance Wholesale Club),
and
therefore are not required to  permanently  change or cancel their existing
long
distance carrier in order to use the Company's  service.  Since  inception, 
the
Company has targeted  the domestic  residential  market,  with an estimated 
110
million households,  and typically offers its customers savings off of the
basic
direct  dialed "1 plus" rates  charged by AT&T,  MCI and Sprint.  Recently, 
the
Consumer  Division also introduced a flat rate per minute product with a
monthly
fee.  Approximately  99% of  the  Company's  total  customers  were 
residential
customers  at December 31, 1996.  Customers  who prefer to access the 
Company's
network by dialing "1 plus"  rather  than  dialing the  Company's  CIC Codes
may
select Dial & Save or Long Distance  Wholesale Club as their  presubscribed
long
distance  carrier.  Whether a residential  customer  dials the Company's 
access
codes or is  presubscribed,  their calls will appear on the  customers 
regular
monthly local telephone bill.

     The Company markets its residential  services primarily through direct
mail
pieces that seek to educate  potential  customers  regarding dial around and
its
benefits.  Direct  mail is  targeted  towards  residential  customers  within 
a
specified  geographic  region and  includes a service  explanation  and 
dialing
instructions,  a  general  pricing  comparison  and a set of  reminder 
stickers
highlighting the Company's CIC Codes for customers to keep near their
telephone.

     Prospective  customers  do not need to sign-up or call the  Company to
take
advantage of its  discounted  service  offerings  upon  receiving a Company
mail
solicitation.  The Company works with various  outside  advertising  agencies
to
design the copy and creative  components of the direct mail marketing pieces
and
contracts with various  vendors of mail shop and printing  services in an
effort
to  ensure  that mail is sent out in a timely  and  cost-effective  manner. 
The
Company's data processing resources allow for prompt monitoring of customer
long
distance usage and permit the Company to carefully measure response rates to
its
direct mail campaigns.  The Company constantly strives to improve response
rates
by varying the design and components of its direct mail marketing packages, 
and
seeks to engineer the timing of its initial and follow-on  direct mail
campaigns
to maximize response rate and grow overall market penetration.  In addition,
the
Company also utilizes other media to supplement direct mail.

     The Company typically has targeted new and existing  geographical areas
for
a  mailing  campaign  when  its  switch  network,   marketing  and  back 
office
infrastructure have allowed it to effectively manage incremental growth.
Initial
mailings to new states are usually sequenced over a time period of several
weeks
in an effort to ensure proper customer support and efficient call 
transmission.
The Company has  periodically  conducted  subsequent  mailings into its
existing
territory to stimulate  incremental  usage by new and existing  customers and
to
build brand  awareness.  The  Company's  experience  indicates  that 
subsequent
mailings into its  geographic  markets have generated  incremental  new
customer
usage,  in some cases with  response  rates equal to initial  mailings into
such
markets.
<PAGE>
     The Company's in-bound telesales customer service department is designed
to
complement  the  Company's  direct mail  marketing  strategy.  Customer 
service
representatives  ("CSRs") are  available 24 hours a day, 7 days a week to
answer
marketing inquiries generated by the Company's marketing  campaigns,  as well
as
to support  existing  customers.  CSRs are  trained  to answer a broad  range
of
inquiries from prospective  customers relating to service,  pricing and
optional
features.

     Commercial Sales Division.  In order to provide an additional 
distribution
channel for the Company's  telecommunications products and services, the
Company
implemented  a plan during 1996 to build a direct  commercial  sales  force. 
In
April 1996,  the Company  hired  Stephen G. Canton as the President of its
newly
formed  CSD as part of the  Company's  plan to sell  voice,  data  and 
enhanced
telecommunications services to business customers. By December 1996, the
Company
had opened 22  regional  sales  offices  and  employed  approximately  220
sales
personnel in 13 states to market these services. Sales personnel will market
the
Company's  services through personal contacts which emphasize  customer
service,
term  plans,  network  quality,  value-added  services,  reporting,  rating 
and
promotional  discounts.  The  expenses  associated  with the  growth  of CSD
are
expected to reduce net income at least through 1997.

     Current  products  offered by the Commercial  Sales  Division  include
long
distance,  calling card, 800/888 services,  call accounting and enhanced
billing
services and dedicated T-1. In addition to competitive  rates and a wide
variety
of  products,  the  Company  is  able  to  offer  business  customers  a 
highly
specialized  direct bill summary package that includes call summaries by
service
type, call type,  originating  number,  account code,  area code,  country
code,
time-of-day and most frequently called numbers.

     The Company also markets  basic long distance  services on a 
presubscribed
basis  to  small  business  customers  through  telemarketing  campaigns.  As
of
December 31, 1996, CSD employed approximately 37 people in its telesales
group.

     CSD also sells  transmission  capacity and services to other long 
distance
carriers.  The Company believes that the combination of the Company's
nationwide
network and Tel Labs' data processing resources provides an avenue of
continuing
growth through the wholesaling of one-stop  telecommunications  services to
long
distance resellers. The Company offers a complete package of networking,
billing
and customer  service,  eliminating  the need for resellers to  coordinate 
with
multiple  vendors  and  giving  them the  ability  to obtain  all of their 
long
distance  services  from a single  source.  Additionally,  the Company 
provides
reseller  clients with a customized  version of the Tel Labs'  customer 
account
database software,  the TelePhone  Maintenance system ("PM").  While revenue
per
minute  from  wholesale  service  sales is  generally  lower than the 
Company's
average sales to end users, the cost of sales and overhead involved in
servicing
carrier  customers  is also  lower.  Moreover,  the Company has used this
market
segment to more  effectively  utilize its network during the daytime hours, 
the
busiest time of day for many carrier and reseller customers.

     The Company is positioning  itself to resell local  exchange  services
and,
accordingly,  has filed or intends to file applications in all 50 states
seeking
authorization to resell local exchange telecommunications products and
services.
As of March 18, 1997, local exchange resale authorization has been obtained
from
21 states.

CUSTOMER SERVICES

     To ensure that in-bound telesales marketing and customer service are
always
available,  the Company's customer service department operates 24 hours a day,
7
days a week to provide  full-service  support for its residential and
commercial
customer  base and to handle  marketing  inquiries  from  potential and
existing
customers.  During December 1996, the Company's  customer  telesales and
service
department  personally responded to approximately 230,000 customer inquiries
and
service calls.

     As of December  31, 1996 the Company  employed  approximately  245 CSRs
and
related customer service  personnel.  In connection with its mailing 
campaigns,
the Company also employs  additional  personnel  through a temporary 
employment
agency on an ongoing basis,  particularly in connection  with mass mailings. 
An
intensive  two week  training  program  (including   hands-on  training  in 
the
Company's  PM  system  and  computer  software,  participation  in role 
playing
exercises, and monitoring of actual customer calls), as well as regular
training
and  repeated  quality  assurance  assessments  ensure  that  CSRs are 
properly
prepared to handle customer calls. The Company  maintains a relationship with
an
inbound  telemarketing  service provider capable of handling  incoming 
customer
service calls should the  Company's  customer  telesales and service 
department
become disabled.

     The Company's call centers are equipped with state-of-the-art  computer
and
telecommunications  technology.  Incoming calls are managed efficiently with
the
help of a Mitel Phone System,  which includes an automatic call  distributor
and
an automated attendant. This high-powered,  multi-tasked system allows for
swift
management  of call queue  time,  the  formation  of  distinct  work  groups
for
different  projects and on-line monitoring of customer service calls for
quality
assurance purposes. Bilingual CSRs are available during day and evening
shifts.

     CSRs use the Company's PM proprietary software which delivers prompt
access
to accurate,  up-to-date customer account information.  This customized
software
is a powerful  database which provides CSRs the capability to respond swiftly
to
customer  needs.  CSRs are able to issue credits while speaking with a
customer,
log service  trouble  tickets for  treatment by the  Company's  Network 
Control
Center,  record  pertinent  customer  information  into an account memo field
to
maintain  customer  history,  enter new  customers  into the database and
assign
appropriate  billing codes.  The software also generates actual credit
vouchers,
as well as letters  responding to customer requests for additional  stickers
and
other  marketing  materials.  While  Tel Labs has  customized  the  software 
to
accommodate the Company's  specific needs,  Tel Labs also has made this
software
available to its other long distance clients.

BILLING AND DATA PROCESSING

     The Company believes that accurate and  sophisticated  information 
systems
are key to growth and success in the  telecommunications  industry.  The
Company
has dedicated substantial resources to its information systems and believes
that
the strong  growth of its dial around  business is largely  attributable  to
the
existence  of the Tel Labs back  office  and  billing  platform.  The 
Company's
information  systems  enable  the  Company  to (i)  monitor  and  respond to
the
evolving needs of its customers by developing new and customized services; 
(ii)
provide  sophisticated  billing  information  that can be  tailored  to meet
the
requirements of its customer base; (iii) provide high quality customer 
service;
(iv) detect and  minimize  fraud;  (v) verify  payables to  suppliers;  and
(vi)
integrate  additions to its customer base. The Company believes that its
network
intelligence,  billing and  financial  reporting  systems  enhance the
Company's
competitive  ability and provide a platform for future  growth and the
expansion
of its product line.

     Tel Labs  processes  raw  switch  data  into a  format  that can be used
to
produce   end-user   invoices.   During   December   1996,  Tel  Labs 
processed
approximately  94 million  call  records  for 20  telecommunications 
companies,
including the Company.  This data  processing is executed on specially 
designed
personal computers operating a proprietary  software program.  Tel Labs
receives
the  Company's  raw call  records  directly  from the  Company's  switches, 
and
prepares them for rating by determining the answer status, originating
location,
terminating location and mileage. The calls are then rated according to
standard
rates or according to customer  specific rates,  if applicable.  Rated calls
are
then sorted depending on which LEC will actually bill the end-user and placed
in
an industry standard format ("EMI").  Tel Labs then prepares  management
reports
which  provide the Company with the total  number of calls,  minutes and
dollars
billed during that bill cycle.

     Since its inception,  the Company has billed all of its residential
traffic
through  LECs.  The Company has entered into billing and  collection 
agreements
with LECs,  including  all of the RBOCs,  that  cover  substantially  all of
the
switched access lines in the U.S. These  agreements  permit the Company to
place
its customers' call detail records on the customers' regular monthly local
phone
bill. In addition,  by billing  through the LECs, the Company  benefits from
the
LECs'  extensive  collections  infrastructure.  The  Company  believes  that
LEC
billing  agreements are the most  effective  mechanism for billing the
Company's
residential  customers because consumers can receive one bill for both local
and
long distance service. The Company also provides billing clearinghouse 
services
through Tel Labs to other unaffiliated long distance carriers.

     Since April 1995, the Company has  contracted  with a third party to
manage
its billing and collection  agreements  ("Contract  Manager").  After 
receiving
rated call records from Tel Labs, the Contract Manager transmits them to the
LEC
and ensures that  incoming  and outgoing  call records and revenues are
properly
tracked.  The Company is considering  managing its own contracts to enable it
to
realize greater  operating  efficiencies  and more  effectively  manage its
cash
flow.

NETWORK AND OPERATIONS

     The  Company  operates a  nationwide  advanced  telecommunications 
network
consisting of six switches,  leased transmission lines and sophisticated
network
management  systems designed to optimize traffic routing.  The Company's
network
currently  originates  traffic in all or some part of 48 states and the
District
of Columbia. The Company operates an "open network", meaning that any
individual
within the Company's  originating  service area whose LEC provides  equal
access
can  access  the  Company's  long  distance  network  by  dialing  either of
the
Company's  CIC codes,  10457 or 10297,  or by  presubscribing  to the Company
as
their long distance service provider.  Because customers do not need to
register
with the Company  before  accessing  its  network,  the Company  must 
determine
capacity  needs and install and test circuits  before  entering a new
geographic
market.

     The Company's  network  provides high quality,  reliable  transmission 
and
switching.   The  Company's   network   surveillance   capabilities,  
including
self-diagnostic software, generally enable the Company to anticipate and
correct
problems before they result in service  interruption.  The Company's
technicians
remotely  monitor the  Company's  entire  network 24 hours a day, 7 days a
week,
from its two Network Control Centers located in Chantilly,  Virginia and
Austin,
Texas. To reduce the potential impact of any equipment or transmission 
failure,
the Company can reroute or restore  transmissions  through the Company's
standby
transmission  facilities or reroute traffic over the networks of other
carriers.
The  Company's  technicians  also  monitor  the network for fraud on a
real-time
basis,  using  computer  systems  that  detect  unusual or high  volume 
calling
patterns.

     Switching Facilities.  The Company currently operates six DSC DEX 600S,
600
and  600E  digital  telecommunications  switches  in Fort  Lauderdale, 
Florida;
Davenport, Iowa; Chattanooga, Tennessee; Austin, Texas; Washington, D.C. and
Las
Vegas,  Nevada.  Additionally,  the Company is  installing  a DEX 600E switch
in
metropolitan  New York City which is expected to be  operational in 1997 and
has
acquired an eighth  switch for a  yet-to-be-determined  location.  Switches 
are
digital  computerized routing facilities that receive calls, route calls
through
transmission lines to their destination and record information about the
source,
destination  and  duration  of the  calls.  In order for a call to be 
completed
through a switch,  there must be two ports  available -- an incoming port and
an
outgoing  port.  For example,  if a switch is equipped  with 30,000  ports, 
the
switch can accommodate up to 15,000 simultaneous  telephone calls. The
Company's
switches are currently configured with between 13,824 and 42,420 equipped
ports.
The  Company's DEX 600 switches can be expanded to a  configuration  with
30,720
equipped  ports while the Company's  four DEX 600E switches can be expanded to
a
configuration with 107,520 equipped ports. The Company continually evaluates
the
capacity of its switches and in the future may expand its switches'  capacity
or
add new switches in selected  markets  where the volume of its customer 
traffic
makes such an investment economically viable.

     Leased  Transmission  Lines. The Company leases  transmission  lines from
a
variety of  facilities-based  and resale long distance  carriers.  The
Company's
contracts with these entities typically have terms ranging from 18 to 36
months.
The Company supplements its leased "on-network" capacity with "off-net"
services
from a  variety  of resale  and  facilities-based  long  distance  carriers. 
In
addition,  the  Company  does  not  have any  on-network  international 
network
arrangements  and exclusively  resells the network  capacity of other resale
and
facilities-based long distance carriers to international destinations.

     Network  Management  Systems.  Once calls are originated over the
Company's
circuits,  the calls are routed over leased  digital,  fiber optic 
transmission
facilities  to the  Company's  nearest  switch  location  and then  routed  on
a
least-cost  basis to  either  the  Company's  leased  network  or to an 
off-net
supplier for termination.  The Company utilizes  state-of-the-art Digital
Access
Cross Connect Systems ("DACS") to electronically  cross-connect circuits
thereby
increasing call routing and circuit provisioning efficiency and providing
better
network  monitoring  capabilities.  The Company has installed  Tellabs ABS
Titan
5500  3/1  and 530  1/0  DACS  equipment  on  five  of the  Company's 
switches.
Additional   DACS  systems  are  expected  to  be  installed  on  the 
remaining
operational switches by the end of 1997. In addition, the Company has
configured
a large portion of its network with Signaling System 7 Common Channel 
Signaling
("SS7").  This  network  protocol  reduces  connect  time  delays  and 
provides
additional technical capabilities and efficiencies for call routing. The
Company
is  currently  in the process of  deploying  SS7 in  additional  portions of
its
network.

COMPETITION

     The telecommunications industry is highly competitive and affected by
rapid
regulatory and  technological  change.  The Company  believes that the
principal
competitive factors in its business include pricing,  customer service, 
network
quality,  service  offerings  and the  flexibility  to adapt to changing 
market
conditions. The Company's future success will depend upon its ability to
compete
with AT&T, MCI, Sprint and other carriers  (including the RBOCs when approved
to
enter the long distance market) and other dial around  companies,  many of
which
have considerably greater financial and other resources than the Company.

     The Company believes it competes favorably in its targeted markets,  due
to
its dial around service and billing services,  competitive pricing, high
network
quality and customer service infrastructure.  The Company also believes that
its
success will depend  increasingly  on its ability to offer on a timely basis
new
services based on evolving technologies and industry standards.  There can be
no
assurance that new  technologies or services will be available to the Company
on
favorable terms.

     Regulatory trends have had, and may have in the future, significant
effects
on competition in the industry.

REGULATION

     The services which the Company  provides are subject to varying  degrees
of
federal,  state and local  regulation.  The FCC exercises  jurisdiction over
all
facilities of, and services  offered by,  telecommunications  common carriers
to
the extent that they  involve  the  provision,  origination  or  termination 
of
jurisdictionally  interstate or international  communications.  The state
Public
Service   Commissions   ("PSCs")  retain   jurisdiction  over  
jurisdictionally
intrastate communications.

     1996 Telecommunications Act. The 1996 Telecommunications Act was enacted
in
February,  1996. The legislation is intended to introduce increased 
competition
in U.S.  telecommunication  markets.  The  legislation  opens the local
services
markets by requiring local exchange carriers to permit  interconnection to
their
networks and by establishing local exchange carrier  obligations with respect
to
unbundled  access,  resale,  number  portability,   dialing  parity,  access 
to
rights-of-way,   mutual  compensation  and  other  matters.  In  addition,  
the
legislation   codifies   the  local   exchange   carriers'   equal   access 
and
nondiscrimination  obligations and preempts  inconsistent state regulation. 
The
legislation also contains special  provisions that eliminate the restrictions
on
the  RBOCs  and the GTOCs  from  providing  long  distance  services.  These
new
provisions  permit an RBOC to enter the  "out-of-region"  long  distance 
market
immediately,  upon the receipt of any state and/or federal regulatory 
approvals
otherwise  applicable  to the  provision  of  long  distance  service,  and 
the
"in-region"  long  distance  market  if  it  satisfies  several  procedural 
and
substantive  requirements,  including obtaining FCC approval upon a showing
that
in certain situations facilities-based competition is present in its market,
and
that it has entered into  interconnection  agreements  which  satisfy a
14-point
"checklist" of competitive requirements.

     The legislation  defines  in-region  service to include every state, in
its
entirety, in which the RBOC provides local exchange service, even if the RBOC
is
not the incumbent local exchange service provider in all portions of that
state.
The GTOCs are  permitted  to enter  the long  distance  market as of the date
of
enactment of the 1996  Telecommunications  Act, without regard to limitations
by
region,  although  necessary  regulatory  approvals  to  provide  long 
distance
services  must be obtained,  and the GTOCs are subject to the  provisions of
the
1996  Telecommunications  Act that impose interconnection and other
requirements
on LECs. The Company will be facing new competition from the RBOCs and the
GTOCs
that are able to obtain the  necessary  state  and/or FCC  approvals  to
provide
out-of-region  and/or in-region long distance service,  and at last search
RBOCs
have announced their  intention to request  permission from the FCC to enter
the
long  distance  market in one or more of their state  markets.  The 
legislation
provides for certain safeguards to protect against anti-competitive abuse by
the
RBOCs.  Among other things,  the legislation  limits the ability of the RBOCs
to
market  jointly  for a certain  time period  interLATA  long  distance 
service,
equipment,  and certain information  services together with local services. 
The
RBOCs must  pursue such  activities  only  through  separate  subsidiaries 
with
separate books and records, financing,  management, and employees. All
affiliate
transactions  must be conducted on an arms length and  nondiscriminatory 
basis.
The RBOCs are also  prohibited  from jointly  marketing  local and long
distance
services,  equipment,  and  certain  information  services  unless  they 
permit
competitors  to offer  similar  packages  of local and long  distance 
services.
Further,  the RBOCs must obtain in-region long distance authority before
jointly
marketing local and long distance  service in a particular  state. It is
unknown
whether   these   safeguards   will   provide   adequate    protection  
against
anti-competitive  conduct  by the  RBOCs,  and the  impact  of
anti-competitive
conduct on the Company, if such conduct occurs, is uncertain.  In addition,
long
distance service providers such as the Company will be significantly affected
by
the  implementation  and  enforcement  of statutory  and  regulatory 
provisions
designed  to  prevent  the  RBOCs  and the  GTOCs  from  capitalizing  on 
their
monopolistic  provision  of  local  services  to  existing  subscribers  to 
win
interLATA business.

     The  1996  Telecommunications  Act  also  addresses  a wide  range of
other
telecommunications issues that will potentially impact the Company's
operations,
including a sunset provision  pertaining to when safeguards  designed to
prevent
RBOCs from capitalizing on their local exchange  monopolies will cease to
apply;
provisions pertaining to regulatory  forbearance by the FCC; the creation of
new
opportunities  for  competitive  local  service   providers;   and 
requirements
pertaining  to  the  treatment  and   confidentiality   of  subscriber  
network
information.  The legislation also restricts for some period AT&T and other
long
distance  carriers serving more than five percent of the nations' 
presubscribed
access lines from  packaging  their long distance  services with local 
services
provided over RBOC  facilities.  It is unknown at this time precisely the
nature
and extent of the  impact  that the  legislation  will have on the  Company. 
As
required by the  legislation,  the FCC is still in the process of  conducting 
a
large number of proceedings to adopt rules and  regulations to implement the
new
statutory provisions and requirements.

     Depending on the exact nature and timing of GTOC and RBOC out-of-region
and
in-region entry into the long distance market, such entry and the ability of
the
Company's  competitors to market jointly local and long distance  services
could
have a material adverse effect upon the Company's  results of operations.  It
is
expected by the Company that most or all of the RBOCs will file applications
for
out-of-region  (and also eventually  in-region) long distance service
authority.
Certain of the RBOCs have already  obtained the  necessary  authority to
provide
out-of-region  long distance  services in multiple states. It is not known
when,
and  under  what  specific  conditions,  other  applications  for long 
distance
authority   will  be  filed  by  the  RBOCs  and/or  granted  by  state 
utility
commissions.

     FCC Interconnection Orders. As required by the 1996 Telecommunications
Act,
in August 1996, the FCC adopted new rules implementing certain provisions of
the
1996  Telecommunications  Act (the  "Interconnection  Orders").  These rules
are
designed  to  implement  the  pro-competitive,   deregulatory   national 
policy
framework of the new statute by removing or minimizing the regulatory,
economic,
and operational impediments to competition for facilities-based and resold
local
services,  including switched local exchange service.  Although setting
minimum,
uniform,  national rules, the Interconnection Orders also rely heavily on
states
to apply these rules and to exercise  their own  discretion  in  implementing 
a
pro-competitive regime in their local telephone markets.

     The  Interconnection  Orders are primarily important to the Company at
this
time  insofar  as they  establish  the  basis  for the  cost to the  Company 
of
providing  resold local services.  Consistent  with the 1996 
Telecommunications
Act,  the   Interconnection   Orders  require  incumbent  LECs  to  offer 
their
telecommunications   services  at  retail  prices  minus  avoided   costs.  
The
Interconnection  Orders  also  requires,  among  other  things,  that 
intraLATA
presubscription (pursuant to which LECs must allow customers to choose
different
carriers for  intraLATA  toll service  without  having to dial extra  digits)
be
implemented no later than February 1999.

     Petitions   seeking   reconsideration   of  one  or  more  aspects  of 
the
Interconnection  Orders  have been  filed  with the FCC and are  pending. 
Also,
Interconnection  Orders  have been  appealed to various  U.S.  Court of
Appeals.
These appeals have been consolidated  into proceedings  currently pending
before
the U.S.  Eighth  Circuit Court of appeals.  Certain of the rules adopted in
the
Interconnection  Orders,  including  rules  that  concern  the  pricing of
local
services  such as resold local  service,  have been stayed by the Court 
pending
resolution of the appeal. Although a number of state regulatory Commissions
have
voluntarily   adopted   pricing   rules   similar  to  those   mandated  in 
the
Interconnection  Orders,  there can be no assurance  of how the 
Interconnection
Orders  will be  implemented  or  enforced,  or what  effect  they  will have
on
competition  within  the  telecommunications  industry,  generally,  or  on 
the
competitive  position of the  Company,  specifically.  Nonetheless,  the
Company
believes  the  trend  toward  increased  competition  and  deregulation  of 
the
telecommunications  industry will be accelerated by the 1996
Tele-communications
Act and subsequent developments.

     Federal.   The  FCC  has   classified   the   Company  as  a  
non-dominant
inter-exchange  carrier.  As a  non-dominant  carrier,  the  Company may
provide
domestic interstate communications without prior FCC authorization, although
FCC
authorization is required for the provision of international 
telecommunications
by non-dominant  carriers.  Non-dominant carriers currently are required to
file
tariffs listing the rates,  terms and conditions of interstate and
international
services provided by the carrier.  However,  generally the FCC has chosen not
to
exercise  its  statutory  power to closely  regulate the charges or practices
of
non-dominant  carriers.  Nevertheless,  non-dominant  carriers  are  required
by
statute to offer interstate and  international  services under rates,  terms
and
conditions that are just, reasonable, and not unduly discriminatory, and the
FCC
acts upon complaints  against such carriers for failure to comply with
statutory
obligations or with the FCC's rules,  regulations and policies. The FCC also
has
the power to impose more stringent regulatory requirements on the Company and
to
change its regulatory classification.  The Company believes that, in the
current
regulatory environment, the FCC is unlikely to do so.

     Until October 1995,  AT&T was  classified as a dominant  carrier,  but
AT&T
successfully  petitioned  the  FCC  for  non-dominant  status  in  the 
domestic
interstate market. Therefore,  certain pricing restrictions that once applied
to
AT&T have been  eliminated,  which could result in increased prices for
services
the Company  purchases from AT&T and more  competitive  retail prices offered
by
AT&T to customers.  AT&T is, however, still classified as a dominant carrier
for
international services.

     Currently,  the Company maintains two types of tariffs on file with the
FCC
containing  the  rates,  terms  and  conditions  of its  services.  One 
governs
interstate service and the other governs international service. (As is
required,
the Company  obtained  authority  from the FCC prior to providing 
international
services.) Changes to either tariff can be made on one-day notice,  without
need
for cost support. The 1996  Telecommunications  Act, however, grants the FCC
the
authority to  "forbear"  from  regulating  any provider or service if the
agency
determines  that it is in the public  interest  to do so. In an  exercise of
its
"forbearance authority," the FCC has recently issued an order changing this
and,
following  a  transition  period  which is  currently  scheduled  to conclude
in
November 1997,  nondominant carriers will no longer be able to file tariffs
with
the FCC  concerning  their  interstate  long distance  services. 
(International
services will continue to be tariffed.) In lieu of tariffs, nondominant
carriers
such as the  Company  will be required  to  maintain  at their  offices,  and
to
provide to customers or regulators upon request,  information  concerning 
their
long distance services.

     The FCC order  eliminating  tariffs has been appealed to the U.S.  Court
of
Appeals for the  District  of  Columbia.  That appeal is pending.  The court
has
stayed the FCC's order  pending the  resolution  of the appeal.  The 
appellants
argue that tariffing establishes a legally binding relationship between
carriers
and customers,  and that detariffing  eliminates  certainty with regard to
those
relationships.  They also argue that  detariffing  imposes  costs upon 
carriers
because  carriers will need to enter into  alternative  forms of legally
binding
relationships  with  customers.  There can be no assurance of whether the
appeal
will be successful or, if successful,  what effect it may have on the Company. 
However,  if mandatory  detariffing  ultimately takes effect, the Company, 
like
other long  distance  companies,  would  likely incur some  additional  costs
in
establishing legally binding relationships with customers.

     The 1996  Telecommunications  Act mandated several other important 
federal
regulatory  developments.  The first concerns universal service.  As required
by
the 1996 Telecommunications,  a joint board of federal and state regulators
were
convened to consider  possible changes to the FCC's existing  universal 
service
support mechanisms - mechanisms designed to ensure affordable  telephone
service
is available to all customers,  including low-income consumers - in light of
the
pro-competitive   paradigm  for  local  competition   established  by  the 
1996
Telecommunications  Act. In November  1996,  the FCC  initiated a proceeding 
to
examine universal service issues,  and has received comment on the proposals
set
forth by the joint  board.  Any  decision  is expected to comply with the
policy
principles for preservation and advancement of universal  telephone  service
set
forth  in the  Act:  quality  service,  affordable  rates,  access  to 
advanced
services,  access  to  service  in  rural  and  high-cost  areas,  specific 
and
predictable support mechanisms, equitable and non-discriminatory contribution
to
support  mechanisms,  and access to  advanced  telecommunications  for 
schools,
health care  providers,  and libraries.  An initial  decision is expected in
May
1997. It is uncertain how any decision might affect the Company.

     Another issue that may affect the Company is access charge  reform. 
Access
charges are charges imposed by LECs on long distance providers for access to
the
local  exchange  network,  and  are  designed  to  compensate  the  LEC  for
its
investment in the local network.  In addition to economic  considerations, 
when
adopted  in 1984,  at the time  AT&T was  required  to divest  the BOCs, 
access
charges  rates  reflected  public  policy  considerations  related to 
universal
service and the desirability of low local rates.  Interstate  access charges
are
regulated by the FCC and  intrastate  access  charges are regulated by the
state
public service commissions.  As required by the 1996  Telecommunications Act,
in
December  1996,  the FCC issued an order which,  among other  things, 
requested
comment on a number of access charge reform issues designed to foster 
efficient
pricing  of  access,  competition  for  access  services,  and  to  reflect 
the
development for local services prompted by the 1996  Telecommunications Act.
The
FCC has also sought  comment on whether  Internet  service  providers  and
other
information  service  providers should be subject to access charges.  An
initial
decision is expected in May 1997. It is uncertain how any decision  might
affect
the Company.

     An  additional  issue that may affect the Company  relates to the manner
in
which carriers will be required to compensate payphone owners when a payphone
is
used to originate a long distance call. The 1996 Telecommunications Act
requires
carriers to compensate  payphone owners on a per call basis. In Orders issued
in
September and October of 1996, the FCC imposed a compensation scheme that
called
for certain  carriers,  including the Company,  to compensate  payphone owners
a
flat  amount  per  month  for  one  year  before  transitioning  to a  per 
call
compensation  system.  This  flat rate  compensation  scheme  would 
effectively
require the Company to pay for  services  it does not  receive.  The Company
and
other carriers such as AT&T,  have appealed these decisions to the U.S. Court
of
Appeal for the  District of  Columbia.  The appeal is  pending.  There can be
no
assurance  of whether  the appeal will be  successful  or, if  successful, 
what
effect it may have on the Company.

     The FCC also imposes prior  approval  requirements  on transfers of
control
and  assignments  of  operating  authorizations.  The FCC has the  authority 
to
generally condition, modify, cancel, terminate or revoke operating authority
for
failure to comply with federal laws and/or the rules,  regulations  and
policies
of the FCC. Fines or other  penalties  also may be imposed for such 
violations.
There can be no  assurance  that the FCC or third  parties will not raise
issues
with regard to the Company's compliance with applicable laws and regulations.

     Among domestic local carriers,  only the incumbent local exchange 
carriers
are currently  classified as dominant carriers.  Thus, the FCC regulates many
of
the local  exchange  carriers'  rates,  charges and services to a greater
degree
than the Company's,  although FCC  regulation of the local exchange  carriers
is
expected   to   decrease   over  time,   particularly   in  light  of  the 
1996
Telecommunications  Act.  As a  result  of the  Act,  incumbent  local 
exchange
carriers have recently been afforded a degree of pricing  flexibility in
setting
interstate  access charges where adequate  competition is perceived to exist.
In
January  1997,  the FCC  issued  an  order  streamlining  the  process  by
which
incumbent  LECs file tariffs for switched and special access  services.  The
new
streamlined  rules allow LECs to change tariffs on no more than 15-days 
notice.
The shortened  notice periods adopted by the FCC may prompt LECs to file
tariffs
containing discriminatory and anti-competitive rates. It is unclear whether
the
order will be subject to  reconsideration  or appeal and, if not, what effect
it
may have on the Company.

     Like other long  distance  carriers,  the  Company  has been the subject
of
informal  complaints  before the FCC  regarding  certain  marketing  and
billing
issues. The Company has filed timely responses to these informal complaints.
The
Company  believes that such matters will be  satisfactorily  resolved  without
a
material adverse impact upon the Company's results of operations.

     State.  The  Company's  intrastate  long  distance  and  anticipated 
local
exchange operations are subject to various state laws and regulations
including,
in most jurisdictions,  certification and tariff filing  requirements.  The
vast
majority of the states require the Company to apply for certification to
provide
intrastate local and long distance  telecommunications  services, or at least
to
register or to be found exempt from  regulation,  before  commencing 
intrastate
service.  The vast  majority  of states  also  require  the  Company to file
and
maintain  detailed  tariffs  listing their rates for  intrastate  service. 
Many
states also impose various reporting  requirements and/or require prior
approval
for   transfers  of  control  of  certified   carriers,   and/or  for 
corporate
reorganizations;  acquisitions of telecommunications operations;  assignments
of
carrier  assets,  including  subscriber  bases;  carrier  stock  offerings; 
and
incurrence  by  carriers  of  significant  debt  obligations.   Certificates 
of
authority can  generally be  conditioned,  modified,  canceled,  terminated, 
or
revoked by state  regulatory  authorities  for  failure to comply with state
law
and/or the rules, regulations, and policies of the state regulatory
authorities.
Fines and other penalties also may be imposed for such violations.

     The  Company  has  received  the  necessary  FCC  authorization  and 
state
certificate  and tariff  approvals to provide  interstate  and  intrastate 
long
distance  service in 48 states and the  District of Columbia.  In addition, 
the
Company has received  the  necessary  authorization  to provide  local 
exchange
telecommunications  service in 21 states as of March 18, 1997.  Applications
are
pending for multiple subsidiaries for additional state certifications. 
Although
the  Company  intends  and  expects  to  obtain  operating   authority  in 
each
jurisdiction in which operating authority is required, there can be no
assurance
that one or more of these  jurisdictions will not deny the Company's request
for
operating  authority.  The Company  monitors  regulatory  developments in all
50
states to ensure regulatory compliance.

     Informal  complaints  concerning  certain marketing and billing issues
have
been lodged against the Company before certain state PSCs. The Company 
believes
that such matters will be  satisfactorily  resolved  without a material 
adverse
impact upon the Company's results of operations.

     PSCs also regulate access charges and other pricing for 
telecommunications
services  within each state.  The RBOCs and other local  exchange  carriers
have
been  seeking  reduction of state  regulatory  requirements,  including 
greater
pricing flexibility. This could adversely affect the Company in several ways.
If
regulations  are changed to allow  variable  pricing of access  charges based
on
volume,  the Company could be placed at a competitive  disadvantage  over
larger
long distance carriers.  The Company also could face increased price
competition
from the RBOCs and other local  exchange  carriers for intraLATA and interLATA
long  distance  services,  which  may be  increased  by the  removal  of 
former
restrictions on long distance service  offerings by the RBOCs as a result of
the
1996 Telecommunications Act.

INTELLECTUAL PROPERTY

     The Company has  registered  several  trademarks  for use in its 
marketing
materials.  The  original  logo  used to  market  Dial & Save  residential 
long
distance service is a registered trademark of the Company. The logo is used in
a
limited  fashion  today,  as it has been replaced by a more updated logo
design.
The new logo used to market the Dial & Save residential long distance service
is
actively  used on all  Dial & Save  marketing  materials.  The  Company  filed
a
registration  application  to obtain a trademark  for the new logo design and
to
trademark the words "Dial & Save" in late 1994. The registration application
has
been  suspended  pending the  disposition  of one other  application  before
the
Patent and  Trademark  Office  ("PTO").  While each of the Company and the
other
applicant  filed  an  opposition  to the  others  application,  they 
commenced
discussions to resolve the matter.  In December 1996,  however,  the Company
was
named as a defendant in litigation  brought by An Apple A Day,  Inc.  d/b/a
Dial
and Save  ("Apple"),  a company  involved in telephone order sales of
electronic
equipment.  The suit claims that the new logo  design  accompanied  by the
words
"Dial & Save"  is  confusingly  similar  to a  trademark  held by Apple so as
to
constitute  trademark  infringement  and violations of related laws. The
Company
believes it has strong  defenses to Apple's claims  including that the marks
and
markets at issue are dissimilar. See "Item 3 - Legal Proceedings." The
Company's
CIC Code for its Long Distance Wholesale Club brand is a registered trademark
of
the Company.

     "Prime Business" is the name of the Company's  commercial product line.
The
Company filed  registration  applications  to obtain  trademarks  for the
phrase
"Prime  Business"  and for its logo in 1995.  The  registration  was  granted
in
September 1996.

EMPLOYEES

     As of  December  31,  1996,  the Company has  approximately  603 
full-time
employees, 8 part-time employees, and approximately 185 workers who are
employed
through various  temporary  agencies.  The temporary agency workers are CSRs
who
handle inbound marketing  inquiries from customers.  None of these employees
are
represented by a union. The Company believes that it has good relations with
its
employees.

FORWARD-LOOKING STATEMENTS

     This annual report contains  forward-looking  statements  which express
the
current  beliefs and  expectations of Telco's  management,  but are subject to
a
number of known and  unknown  risks that could  cause  actual  results to
differ
materially from those projected or implied in the forward-looking  statements
in
this press release.  Among the risks, factors and uncertainties that could
cause
actual  results to differ  materially  from  those  referred  to above are: 
the
Company's  ability to maintain  its current  pace in  attracting  and 
retaining
customers,  the development of price competition in the long distance 
industry,
an  increase  in  rates  for  access  and  transmission  facilities,  the 
costs
associated  with the  continued  expansion  of the  Company's  Commercial 
Sales
Division and the ability of the Company to integrate the pending  acquisition
of
the Advantis assets and to generate the anticipated earnings and cash flow.

Item 2.   Properties

     The Company currently leases  approximately 36,327 square feet of space
for
its corporate headquarters at 4219 Lafayette Center Drive, 4215 Lafayette
Center
Drive and 4200 Pleasant Valley Road in Chantilly,  Virginia, pursuant to
various
agreements. See "Certain Transactions- Leases of Real Property from Affiliate
of
Shareholder."  The average monthly rent (not including  electricity) as of
March
1997 is approximately  $28,906. In addition,  the Company occupies
approximately
14,508  square  feet of leased  office  space on the 11th  floor of 1401 
Wilson
Boulevard in Arlington,  Virginia,  which also houses the Company's 
Washington,
D.C. Commercial Sales Division. The monthly rental for this space as of
December
1996 is approximately  $25,651. The lease expires on May 31, 2000 with an
option
to renew for one  additional  term of five  years.  The  Company  also leases
an
aggregate of 27,432  square feet of space in seven  locations in Florida, 
Iowa,
Nevada, Tennessee, Texas, and Washington,  D.C., to house its
telecommunications
switching  equipment  sites and one of its network control  centers.  Due to
the
rapid  expansion  and  growth  of the  Company,  there  may be a need  to 
lease
additional  office space. If this need arises,  the Company believes 
additional
space can be readily obtained as needed. The Company's Commercial Sales
Division
is currently  utilizing  temporary  office space in twenty-one of its
twenty-two
existing  locations.  The Company  expects to secure longer term office space
in
1997.

<PAGE>
Item 3.   Legal Proceedings
     In December  1996,  Telco  Communications  Group,  Inc.  and Long 
Distance
Wholesale  Club (LDWC) became  involved in a civil  action,  AT&T Corp. v.
Telco
Communications  Group,  Inc. and Long Distance  Wholesale  Club,  pending in
the
United States District Court for the District of New Jersey. In this
litigation,
AT&T claims that Long Distance Wholesale Club  advertisements that consumers
can
save up to 50% off AT&T's basic rates are false and misleading under federal
and
state law. AT&T seeks treble damages,  statutory  attorneys' fees and costs,
and
an  injunction.  The Company denies the  allegations  in this  litigation and
is
vigorously  defending  against them,  including that all disclosures are
clearly
contained in LDWC's  advertisements and that it is possible for consumers in
any
geographic  location of the United States to place calls that will achieve up
to
a 50%  savings.  Toward that end,  the Company is  preparing  to  stipulate 
the
transfer of its own false advertising and tortious  interference  claims
against
AT&T,  presently  pending in the United  States  District  Court for the
Eastern
District  of  Virginia,  to the  District of New Jersey for  consolidation 
with
AT&T's action. The Company also plans to file additional  counterclaims 
against
AT&T based on AT&T's  advertising  which the Company believes contains a
variety
of misleading  and deceptive  statements.  The Company could be found liable
for
damages  and  an  injunction   might  issue  against  future  use  of  the 
LDWC
advertisements, although such advertisements are no longer in use.

     On December  31,  1996,  Apple filed suit against the Company in the
United
States District Court for the Eastern  District of Maryland  alleging 
trademark
and tradename  infringement,  unfair  competition,  false designation of
origin,
federal  trademark  dilution,  trade dress  dilution and  violations of
Missouri
common law. According to the complaint, Apple holds a Dial and Save service
mark
for telephone order services in the field of electronic equipment. Apple
alleges
that the Company's  use of a Dial & Save logo and  tradename in connection 
with
its sale to consumers of long distance  service  infringes  Apple's mark. 
Apple
seeks an injunction  against the  Company's  further use of the Dial & Save
logo
and name,  disgorgement of all profits made from use of the Dial & Save logo
and
name,  damages  for loss of sales,  loss of good will and damage to 
reputation,
trebling of damages and payment of attorneys fees and costs. The Company
denies
the  allegations  and is vigorously  defending  against  them,  including on
the
grounds,  among others, that there is no competitive proximity of the
electronic
equipment that Apple sells and the long distance service that the Company
offers
and no likelihood of, or actual,  confusion  regarding the seller, and
therefore
the source,  of each.  If the Company is found to have  infringed  Apple's
mark,
and/or to have  liability for Apple's other claims,  then it may be found
liable
to Apple in whole, or in part, for damages of the nature sought by Apple.

     On May 8, 1995,  the Company,  and its  subsidiary,  Dial & Save of
Nevada,
Inc., filed suit against Central Telephone Company-Nevada,  d/b/a
Sprint/Central
Telephone  Company-Nevada,  a division of the Central Telephone Company,
Sprint,
Inc., et al, in the District  Court of Clark County,  Nevada.  The suit
includes
claims for breach of contract,  promissory and equitable estoppel,  unfair
trade
practices,  and  breach  of the  duty of good  faith  and fair  dealing,  all
in
violation of the laws of Nevada.  The Company and its  subsidiary  seek an
order
for temporary injunctive relief preventing the defendant from denying
possession
of  certain  commercial  real  property  in Las  Vegas  to the  Company  and
its
subsidiary and  compelling the defendant to execute and honor a commercial 
real
property lease with the Company,  as well as compensatory and punitive 
damages,
attorneys fees and costs.

     In related  litigation,  on May 5, 1995, Central Telephone 
Company-Nevada,
d/b/a  Sprint/Central  Telephone  Company-Nevada,  a  division  of  the 
Central
Telephone Company,  filed suit against the Company in the United States
District
Court for the District of Nevada.  The suit includes claims for negligent
and/or
malicious  omission or  concealment  of material  facts,  conversion of
personal
property and  trespass to chattel in violation of the common laws of Nevada, 
in
connection  with  certain   commercial  real  property  and  
telecommunications
facilities  owned by the plaintiff in Las Vegas,  Nevada.  The  plaintiff 
seeks
damages and a  declaratory  judgment  specifying  the  respective  rights of
the
plaintiff and the Company  regarding  occupancy of the commercial  real
property
and use of the  telecommunications  facilities  in Las Vegas,  and requiring
the
Company to present  any  complaint  against  the  plaintiff  to the FCC prior
to
bringing any court action. The Company denies the allegations, intends to
defend
vigorously  against them and has filed the suit described  above the against
the
plaintiff.

     On  March  14,  1997,  Frontier  Corporation  and  Frontier  
Communication
Services,  Inc.  filed suit against the Company,  and three (3) of the
Company's
employees,  in the United  States  District  Court for the Southern  District
of
Indiana,  alleging breach of contract,  tortious  interference  with
contractual
relations and tortious  interference with prospective  economic  relations. 
The
plaintiffs allege that three (3) of the Company's  employees,  who were
employed
formally by the plaintiffs,  left the employ of plaintiffs,  joined the
Company,
and thereafter  solicited on behalf of the Company  plaintiffs'  employees, 
and
plaintiffs'  customers,  in breach of written  agreements between the
plaintiffs
and  the  employees,  and in  violation  of the  common  laws  of  Indiana. 
The
plaintiffs also allege that the Company breached a written agreement between
the
Company and the plaintiffs in which the Company agreed not to allow
solicitation
of the  plaintiffs'  employees or customers by the Company's  employees who
were
formerly  employed  by  the  plaintiffs.   The  plaintiffs  seek  an 
injunction
preventing  the  Company  and the  three  (3)  employees  from  breaching 
their
respective  written  agreements  with plaintiffs and preventing the Company
from
aiding or abetting the employees in breach of the employees'  written
agreements
with the plaintiffs;  an accounting and  disgorgement of all profits made by
the
Company and the employees arising from the breach of the written agreements
with
the plaintiffs;  a declaratory  judgment that the Company and the employees
have
breached their  respective  written  agreements  with the  plaintiffs,  and
have
tortiously  interfered with the plaintiffs' existing contractual and
prospective
economic  relations;  damages  for  breach of  contract  and  interference 
with
plaintiffs' existing contractual and prospective economic relations; and
payment
of attorneys' fees, and costs. The Company denies the allegations and intends
to
defend vigorously against them.
 
Item 4.   Submission of Matters to a Vote of Security Holders

            None.

<PAGE>
            Executive Officers of the Registrant

     The following table sets forth, as of March 18, 1997,  certain 
information
regarding  the  Company's  executive  officers  and  certain  other 
significant
employees.

Name                         Age                        Position
- -------------------------------------------------------------------------------
Henry G. Luken, III          37      Chairman of the Board
Donald A. Burns              33      Vice Chairman of the Board, Chief
Executive
                                       Officer and President
Thomas J. Cirrito            48      President-Consumer Division and Director
Stephen G. Canton            41      President-Commercial Division
Bryan K. Rachlin             40      Chief Operating Officer, Secretary and
                                       General Counsel
Nicholas A. Merrick          34      Chief Financial Officer, Treasurer and
                                       Vice President
Natalie J. Marine-Street     28      Executive Vice President
Janet D. Anastasi            50      Vice President and Corporate Controller
Mark J. Stodter              37      Vice President-Electronic Data Processing
 

     Henry G.  Luken,  III,  a  co-founder  of the  Company,  has  served as
the
Chairman of the Company's  Board of Directors  since its formation in July
1993.
Mr. Luken served as the Company's  Chief  Executive  Officer and Treasurer 
from
July 1993 to April 1996. Mr. Luken has also served as chairman of Tel Labs
since
1991 and chairman of Telco Development  Group,  Inc., a computer systems
company
owned by Mr. Luken, since 1987, both of which entities he founded.

     Donald A. Burns, a co-founder of the Company, has served as Chief
Executive
Officer and Vice Chairman of the Company's  Board of Directors since April
1996,
and has served as the  President  and as a  director  of the  Company  since
its
formation in July 1993.  Mr. Burns served as the Company's  Secretary  from
July
1993 to April  1996.  Prior to joining  the  Company,  Mr.  Burns  held 
several
positions  with Mid Atlantic  Telecom,  Inc. ("Mid  Atlantic"),  a regional
long
distance carrier based in Washington,  D.C.,  including executive vice
president
and chief  operating  officer  from  October  1992 to July 1993 and  director
of
operations from 1988 to October 1992.

     Thomas J.  Cirrito has served as the  President of the  Company's 
Consumer
Division  since April 1996 and as a director of the Company since June 1996.
Mr.
Cirrito  is a  co-founder  of LDWC and has  served  as its  president  and
chief
executive  officer  since its  formation in September  1993.  From November
1991
through  September  1993, Mr.  Cirrito  served as president and chief 
executive
officer of  Telecommunications  Associates,  Inc., an operator assisted
services
company.  Mr.  Cirrito was vice president of  marketing/sales  with Mid
Atlantic
from November 1988 to November 1991. 

     Stephen G. Canton has served as the President of the  Company's 
Commercial
Division since April 1996. Prior to joining the Company, Mr. Canton held
several
positions   with  Allnet   Communications   Services,   Inc.,  a  long 
distance
telecommunications  company,  including vice president of the sales division
and
regional sales director from 1988 to 1995.

     Bryan K. Rachlin has served as the Chief Operating Officer and Secretary
of
the Company  since  April 1996.  Mr.  Rachlin has served as Vice  President 
and
General  Counsel of the Company since its inception,  and as the Chief
Executive
Officer of Tel Labs since May 1994.  Prior to joining the Company,  Mr. 
Rachlin
was a partner in the law firm of Rachlin & Fitzgerald.

     Nicholas A.  Merrick has served as Chief  Financial  Officer of the
Company
since March 1996.  Prior to joining the  Company,  from July 1990 to March
1996,
Mr.  Merrick held several  positions as an  investment  banker in the 
corporate
finance department of The Robinson-Humphrey  Company, Inc. In this capacity,
Mr.
Merrick was involved in numerous  public and private  financing  and merger
and
acquisition transactions involving companies in the telecommunications
industry.

     Natalie J.  Marine-Street  has served as an Executive Vice President of
the
Company since February 1996. Ms. Marine-Street served in several other
positions
with the Company since its formation in July 1993,  including  vice president
of
administration from February 1995 to February 1996 and marketing
manager/special
projects  from July 1993 to February  1995.  Prior to joining the  Company, 
Ms.
Marine-Street  served as marketing  coordinator  and in other  capacities at
Mid
Atlantic from April 1991 to July 1993.

     Janet D. Anastasi has served as Vice President and Corporate  Controller
of
the Company  since  October  1994.  Prior to joining the Company,  Ms. 
Anastasi
served as a  manager  at Chase  and  Associates  CPAs,  P.C.,  certified 
public
accountants, from 1988 to 1994.
 
     Mark J. Stodter has served as Vice  President-Electronic Data Processing
of
the Company since its formation in July 1993.  Additionally,  Mr. Stodter
served
as Chief Operating Officer of the Company from July 1993 to March 1996. Prior
to
joining the Company,  Mr. Stodter  served as director of management 
information
systems with Long Distance Service, Inc., a regional long distance carrier
based
in Washington, D.C. from 1986 to 1993.
 
<PAGE>
                                PART II


Item 5.Market for the Registrant's Common Equity and Related Shareholder
Matters

     The Common Shares are traded on the Nasdaq National Market under the
symbol
"TCGX".  The following table sets forth, on a per share basis,  the range of
the
high and low sales  price  information  of the Common  Shares as reported by
the
Nasdaq National Market, for the periods indicated.
 
                                                            1996

                                                 High                  Low

Third Quarter (from August 9, 1996)             $19 1/2                $14

Fourth Quarter                                  $19 1/4                $15


     As of March 18, 1997, the closing price of the Common Shares as reported
by
the  Nasdaq  National  Market  was  $20.38.  As of March 18,  1997,  there 
were
approximately 2,877 registered holders of Common Shares.

     The Company has never paid any dividends.  The Company currently intends
to
retain  all  future  earnings  for use in the  operation  of its  business 
and,
therefore,  does not  anticipate  paying any cash  dividends in the 
foreseeable
future.  The declaration and payment in the future of any cash dividends will
be
at the  discretion  of the  Company's  Board of Directors  and will depend
upon,
among other things, the earnings, capital requirements and financial position
of
the  Company,  existing  and/or  future  loan  covenants  and  general 
economic
conditions.
             
Recent Sales of Unregistered Securities

     On March 19, 1996,  options to acquire 425,000 Common Shares were issued
to
Mr. Merrick at an exercise price of $7.53 per share.

     On April 1, 1996,  Bonita Anderson,  James Sznadjer,  Dennis Jarman and
Mr.
Rachlin  exchanged their options in LDWC for options to acquire 25,511; 
51,021;
113,267 and 102,043  Common  Shares,  respectively,  under the  Company's 
Stock
Option Plan.

     On April 1, 1996,  the Company issued  5,102,125  Common Shares in
exchange
for the remaining minority interest in LDWC.

     On April 4, 1996, options to acquire 1,062,500 Common Shares were issued
to
Mr. Canton at an exercise price of $7.53 per share.

     On June 1, 1996,  the Company  agreed to issue 593,334 Common Shares to
the
shareholders of Tel Labs in exchange for all of their shares in Tel Labs.

     On June 21, 1996, Mr. Rachlin  exercised options to purchase 649,198
Common
Shares at a weighted average exercise price of $0.44 per share.

     On August 9, 1996, Ms. Marine-Street  exercised options to purchase
169,575
shares at a weighted average exercise price of $1.76 per share.

     Each  issuance of  securities  described  above was made in reliance on
the
exemption from the  registration  provided by Section 4(2) of the Securities
Act
as a transaction by an issuer not involving any public offering.  The
recipients
of securities in each such  transaction  represented  their intention to
acquire
the  securities  for  investment  only  and not  with a view  to or for  sale
in
connection with any distribution thereof and appropriate legends were affixed
to
the share certificates issued in such transactions.  All recipients had
adequate
access,  through their  relationships with the Company, to information about
the
Company.

Item 6.       Selected Financial Data

     The information called for by Item 6 is incorporated herein by reference
to
page 10 of the  Registrant's  Annual Report to  Shareholders  for the year
ended
December 31, 1996 (the "1996 Annual Report").


Item 7.       Management's Discussion and Analysis of Financial Condition
                and Results of Operations

     The information called for by Item 7 is incorporated herein by reference
to
pages 11 through 15, inclusive, of the 1996 Annual Report.


Item 8.   Financial Statements and Supplementary Data

     The information called for by Item 8 is incorporated herein by reference
to
pages 16 through 30, inclusive, of the 1996 Annual Report.

     With the exceptions of the  aforementioned  information  and the
additional
information incorporated by reference in Parts II and IV hereof, the 1996
Annual
Report is not deemed to be filed as part of this report.


Item 9. Changes in and  Disagreements  with  Accountants  on Accounting and
          Financial Disclosure

         None.


Item 10.  Directors and Executive Officers of the Registrant

     The  information  required by Item 10 and Item 401 of Regulation  S-K as
to
the  Directors  of the  Company,  and the  information  required  by Item 405
of
Regulation S-K, is incorporated herein by reference to the Company's 
definitive
proxy statement dated April 8, 1997 to be filed with the Securities and
Exchange
Commission  pursuant to Regulation 14A in connection  with the Company's 
Annual
Meeting of  Shareholders  to be held on May 15, 1997 (the "Proxy Statement").


Item 11.  Executive Compensation

     The information  required by Item 11 is incorporated herein by reference
to
the Proxy Statement, except for the sections entitled "Board Report on
Executive
Compensation"  and  "Performance   Graph"  which  shall  not  be  deemed  to 
be
incorporated herein.

 
Item 12.  Security Ownership of Certain Beneficial Owners and Management

     The information  required by Item 12 is incorporated herein by reference
to
the Proxy Statement.


Item 13.  Certain Relationships and Related Transactions

     The information  required by Item 13 is incorporated herein by reference
to
the Proxy Statement.


<PAGE>

                                       PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K

(a)      1.   Financial Statements:

              The following consolidated financial statements of the Company
are
              included in Part II, Item 8 (which incorporates information by
              reference to the 1996 Annual Report):

                 Consolidated balance sheets as of December 31, 1996 and
                    December 31, 1995.

                 Consolidated  statements  of income and  retained earnings
for
                    the years ended December 31, 1996, December 31, 1995 and
                    December 31, 1994.

                 Consolidated  statements  of cash flows for the years ended
                    December 31, 1996,  December 31, 1995 and December 31,
1994.

                 Notes to Consolidated Financial Statements and Independent
                    Auditors' Report.

         2.   Financial Statement Schedules:

                Independent Auditors' Report

         3.   Exhibits:  See Exhibit Index on pages 30 to 34.

              The  Registrant  hereby agrees to furnish the  Commission a copy
              of each of the indentures or other  instruments  defining the
              rights of security holders of the long-term debt securities of
the
              Registrant and any of its  subsidiaries for which consolidated
or
              unconsolidated financial statements are required to be filed.

(b)      Reports on Form 8-K:

         The Company filed no reports on Form 8-K during the quarter ended
         December 31, 1996.

 (c)     Refer to Item 14 (a) (3) above for Exhibits required by Item 601 of
         Regulation S-K.

(d)      Schedules  other  than set  forth in  response  to Item  14(a)(2)
above
         for which provision is made in the applicable accounting regulations
of
         the Securities and Exchange Commission are not required under the
         related instructions or are inapplicable and therefore have been
         omitted.


<PAGE>

                              TELCO COMMUNICATIONS GROUP, INC.

                                        EXHIBIT INDEX

   
Exhibit Number                Exhibit Description                              

- --------------------------------------------------------------------------------
          *2.1 Share  Exchange  Agreement  between Telco  Communications 
Group,
               Inc., Henry G. Luken, III, Bryan Rachlin, Michael Cheng and
Kevin
               Yang dated as of June 1, 1996 (Tel  Labs,  Inc.,  Share 
Exchange
               Agreement)
- --------------------------------------------------------------------------------
          *2.2 Share Exchange Agreement between Telco Communications Group,
               Inc.,  Thomas  Cirrito,  Nicole Cirrito and Michael Cirrito
                dated as of April 1,  1996  (Long  Distance  Wholesale  Club
                Share Exchange Agreement)
- --------------------------------------------------------------------------------
          *3.1 Restated Articles of Incorporation of Telco Communications
Group,
               Inc.
- --------------------------------------------------------------------------------
          *3.2  Amended and Restated Bylaws of Telco Communications Group,
Inc.
- -------------------------------------------------------------
- ------------------
          *4.1  Form of Common Stock Certificate of Telco Communications
Group,
                Inc.
- --------------------------------------------------------------------------------
          *10.1 Agreement  for  the  Provision  of  Billing  and  Collection
                Services between Telco Development  Group of Delaware,  Inc.
                and the Ameritech Companies dated July 1, 1995
- --------------------------------------------------------------------------------
          *10.2 Agreement  for  the  Provision  of  Billing  and  Collection
                Services  between  the  Bell  Atlantic  Operating  Telephone
                Companies  and Telco  Development  Group of  Delaware,  Inc.
                dated June 10, 1994
- --------------------------------------------------------------------------------
          *10.3 Clearinghouse  Billing  and  Collection  Services  Operating
                Contract between Telco Development  Group of Delaware,  Inc.
                and  Bell  South   Communications   dated  January  3,  1994
- --------------------------------------------------------------------------------
          *10.4 Agreement for Billing  Services by Tel Labs, Inc. and Esprit
                Telecom dated December 29, 1995
- --------------------------------------------------------------------------------
          *10.7 Agreement  between Nevada Bell and Telco  Development  Group
                of Delaware,  Inc. for Billing and Collection Services dated
                September 3, 1995
<PAGE>

Exhibit Number           Exhibit Description                       Page
- ----------------
- ---------------------------------------------------------------
          *10.8 Agreement for  Interstate  Billing and  Collection  Services
                Agreement   between  New  England  Telephone  and  Telegroup
                Company and Telco Development Group of Delaware,  Inc. dated
                July 31, 1995
- --------------------------------------------------------------------------------
          *10.9 Agreement for  Interstate  Billing and  Collection  Services
                between New York  Telephone  Company  and Telco  Development
                Group of Delaware, Inc. dated July 31, 1995
- --------------------------------------------------------------------------------
        *~10.10 Agreement  for the  Provision  of Billing and  Collection
                Services between Pacific Bell and Telco Development Group of
                Delaware, Inc. dated July 12, 1996
- ------------------------------------------------------------
- ------------------
        *~10.11 Casual Billing  Services  Agreement  between the Southern
                New England Telephone Company and Telco Development Group of
                Delaware, Inc. dated February 9, 1996
- --------------------------------------------------------------------------------
         *10.12 Agreement  for the  Provision  of Billing  and  Collection
                Services  between  Southwestern  Bell Telephone  Company and
                Telco Development Group of Delaware, Inc. dated December 16,
                1994;  and  Amendment to the  Agreement for the Provision of
                Billing and Collection  Services between  Southwestern  Bell
                Telephone  Company and Telco  Development Group of Delaware,
                Inc. dated December 19, 1994   
- --------------------------------------------------------------------------------
       **~10.15 Agreement  for the  Provision of Billing and  Collection
                Services for Clearing Agents between US West, Inc. and Telco
                Development  Group of  Delaware,  Inc.  dated April 1, 1995;
                Amendment dated June 6, 1996
- --------------------------------------------------------------------------------
        *~10.16 Standard  Agreement  for the  Provision  of Billing  and
                Collection  Services  between  United  Telephone  Company of
                Florida and Telco Development Group of Delaware,  Inc. dated
                October 19, 1994
- --------------------------------------------------------------------------------
         *10.17 Service  Agreement  between IXC  Carrier,  Inc.  and Telco
                Communication Group, Inc. dated December 15, 1995
- --------------------------------------------------------------------------------
         *10.18 Telco  Communications   Group,  Inc.  Wholesale  Customer
                Agreement  for  Special  International  Pricing  with Esprit
                Telecom dated February 21, 1996
- --------------------------------------------------------------------------------
         *10.19 Telco Communications Group, Inc. Amended and Restated 1994
                Stock Option Plan         
- ----------------
- ---------------------------------------------------------------
         *10.20  Lease   Agreement   between  CPL   Properties  and  Telco
                 Communications   Group,   Inc.   effective   March  1,  1995
                 (Davenport, Iowa Switch Site)
- --------------------------------------------------------------------------------
         *10.21  Lease  Agreement   between  Thomas  Kurschner  and  Telco
                 Communications  Group, Inc.  effective November 2, 1995 (Las
                 Vegas, Nevada Switch Site)
- --------------------------------------------------------------------------------
         *10.22  Deed of Lease Agreement between Bricks in the Sticks, Ltd.
                 and Telco Communications Group, Inc. effective March 1, 1995
                 (Chattanooga, Tennessee Switch Site)
- --------------------------------------------------------------------------------
         *10.23  Lease Agreement between The University of Texas System and
                 Telco  Communications  Group, Inc. effective August 22, 1994
                 (Austin, Texas Switch Site)
- --------------------------------------------------------------------------------
         *10.24  Agreement of Lease between 13th and L Associates and Telco
                 Communications   Group,  Inc.   effective  August  25,  1994
                 (Washington, DC Switch Site)
- --------------------------------------------------------------------------------
         *10.25  Deed of Lease Agreement between Bricks in the Sticks, Ltd.
                 and Tel Labs, Inc. effective July 1, 1994 (Corporate Office)
- --------------------------------------------------------------------------------
         *10.26  Deed of Lease Agreement between Bricks in the Sticks, Ltd.
                 and Telco Communications Group, Inc. effective March 1, 1995
                 (Corporate Office)
- --------------------------------------------------------------------------------
         *10.29  Equipment Leases between DSC Finance Corporation and Telco
                 Communications  Group,  Inc.  (Master Lease dated January 1,
                 1994 and Schedules A-P1)                            
- -------------------------------------------------------------------------------
         *10.30  Credit  Agreement  between  Telco  Communications  Group,
                 Incorporated,  Signet  Bank and the  Banks  listed  therein,
                 dated as of January 24, 1996
- -------------------------------------------------------------------------------
         *10.31  Employment Agreement between Telco  Communications  Group,
                 Inc. and Donald A. Burns dated as of July 10, 1996
- --------------------------------------------------------------------------------
         *10.32  Employment Agreement between Telco  Communications  Group,
                 Inc. and Thomas J. Cirrito dated as of April 1, 1996
- --------------------------------------------------------------------------------
         *10.33  Employment  and  Stock  Option  Agreement  between  Telco
                 Communications Group, Inc. and Stephen G. Canton dated as of
                 April 4, 1996
- --------------------------------------------------------------------------------
         *10.34  Employment Agreement between Telco  Communications  Group,
                 Inc. and Bryan K. Rachlin dated as of July 10, 1996
- --------------------------------------------------------------------------------
         *10.35  Employment Agreement between Telco  Communications  Group,
                 Inc. and Nicholas A. Merrick dated as of March 19, 1996
- --------------------------------------------------------------------------------
         *10.36  Employment Agreement between Telco  Communications  Group,
                 Inc. and Janet D. Anastasi dated as of May 2, 1996
- --------------------------------------------------------------------------------
         *10.37  Employment Agreement between Telco  Communications  Group,
                 Inc. and Natalie Marine-Street dated as of May 3, 1996
- --------------------------------------------------------------------------------
         *10.38  Employment Agreement between Telco  Communications  Group,
                 Inc. and Mark J. Stodter dated as of May 2, 1996
- --------------------------------------------------------------------------------
         *10.39  Employment  Agreement  between  Telco  Communications  and
                 Henry G. Luken, III dated as of July 10, 1996
- --------------------------------------------------------------------------------
         *10.41  Form  of  Registration  Rights  Agreement  between  Telco
                 Communications  Group, Inc. and holders of certain shares of
                 common stock of the Company and certain  options to purchase
                 common stock
- --------------------------------------------------------------------------------
         *10.42  Billing  and  Collection  Services  Agreement  between GTE
                 Telephone   Operations  and  Telco   Development   Group  of
                 Delaware, Inc. dated March 15, 1995
- --------------------------------------------------------------------------------
         +10.43  Credit Agreement  between Telco  Communications  Group, Inc.
                 and NationsBank of Texas, N.A. as Administrative  Lender and
                 Lenders, dated December 20, 1996
- --------------------------------------------------------------------------------
         +10.44  Carrier Agreement between AT&T Corp. and  Telco
                 Communications Group, Inc., dated December 23, 1996
- --------------------------------------------------------------------------------
        +~10.45  Network  Purchase  Agreement  between  Advantis  and Telco
                 Network Services, Inc., dated March 11, 1997
- --------------------------------------------------------------------------------
         +10.46  Lease Agreement  between Telco  Communications  Group,  Inc.
                 and Frederic C. Stein,  dated May 1, 1996 (Fort  Lauderdale,
                 Florida Switch Site)
- --------------------------------------------------------------------------------
         +10.47  Lease Agreement  between Telco  Communications  Group,  Inc.
                 and Hudson  Telegraph  Associates,  dated September 26, 1996
                 (New York, New York Switch Site)
- --------------------------------------------------------------------------------
         +11.1   Schedule of Computation of Earnings Per Share
- --------------------------------------------------------------------------------
          13.1   Portions  of the Telco  Communications  Group,  Inc.  Annual
                 Report to Shareholders for the year ended December 31, 1996
- --------------------------------------------------------------------------------
         +21.1   Subsidiaries of Telco Communications Group, Inc.
- --------------------------------------------------------------------------------
       23.1   Independent Auditors' Consent
- --------------------------------------------------------------------------------
         +27.1   Financial Data Schedule
- --------------------------------------------------------------------------------

 *    Incorporated  by reference  from the Company's  Registration Statement
on
      Form S-1 (Commission File No. 333-05857)

 ~    Portions of this Exhibit have been omitted pursuant to a request for 
      confidential treatment and filed separately with the Commission.

  +   Incorporated by reference to the Company's Form 10-K Annual Report for
      the reporting period ending December 31, 1996 (Commission File
      No. 333-05857) filed March 31, 1997.    
<PAGE>
                                    SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) 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.

                                       TELCO COMMUNICATIONS GROUP, INC.

                                           /s/Donald A. Burns  
                                       By: __________________________
                                           Donald A. Burns
                                           President and Chief Executive
                                           Officer

Date: September 11, 1997
     
     Pursuant to the  requirements of the Securities  Exchange Act of 1934,
this report  has  been  signed  below  by the  following  persons  on  behalf 
of the Registrant and in the capacities and on the date indicated.

Signature                                            Date

/s/Henry G. Luken, III
______________________                               ________
Henry G. Luken, III
Chairman of the Board and Director


/s/Donald A. Burns
_____________________                                ________
Donald A. Burns
Vice Chairman of the Board, President,
Executive Officer and Director (Principal
Chief Executive Officer)


/s/Thomas J. Cirrito
_____________________                                ________
Thomas J. Cirrito
President of Consumer Division and Director


/s/Robert W. Ross
______________________                               ________
Robert W. Ross
Director


/s/Gary L. Nelson
______________________                               ________
Gary L. Nelson
Director


/s/Nicholas A. Merrick
______________________                               ________
Nicholas A. Merrick
Chief Financial Officer and Treasurer
(Principal Financial Officer)


/s/Janet A. Anastasi
______________________                               ________
Janet D. Anastasi
Vice President and Corporate Controller


<TABLE>
<CAPTION>
Selected Consolidated Financial Data 
Years Ended December 31,
<S>                                 <C>          <C>         <C>         <C> 
                                    1993(1)      1994        1995        1996
(in thousands, except per share
and per minute of use amounts)

Statement of Operations Data:
Revenues, net                     $ 1,135    $ 44,707   $ 215,376   $ 428,552
  Cost of services                    993      27,736     133,728     252,036
Gross margin                          142      16,971      81,648     176,516
  Selling, general and
    administrative                  1,310      12,018      55,936     125,575
  Depreciation and amortization        54         496       3,326       7,967
Operating income (loss)            (1,222)      4,457      22,386      42,974
  Interest expense                     25         897       2,952       3,515
  Other income (expense)               --          15         (92)        501
  Provision for income taxes           --       1,432       7,531      16,394
  Minority interest                    --         137       1,046         689
Net income (loss)                $ (1,247)   $  2,006   $  10,765    $ 22,877
Net income (loss) per share      $  (0.05)   $   0.07   $    0.38      $ 0.75
Weighted average number of
 shares outstanding
 (in thousands)                    26,077      26,884      28,285      30,533


Balance Sheet Data (at Period End):
Cash and cash equivalents        $    140    $    475       $ 937      25,373
Total assets                        2,051      33,533      87,124     210,596
Total debt (including capital
 lease obligations)                 1,559      18,884      44,411       3,301
Minority interest                     --          137       1,183          --
Shareholders' equity (deficit)       (376)      1,655      12,420     145,720

Other Operating Data:
Billed minutes of use                                   1,384,300   2,963,080
Revenue per billed minute of use                          $ 0.156     $ 0.145
Cost of services per billed minute of use                 $ 0.097     $ 0.085

(1) The Company commenced operations in November 1993.

</TABLE>

Forward-Looking Information

     Statements  in  this  report   concerning   future  results,  
performance,
achievements,  expectations or trends, if any, are  forward-looking 
statements.
Actual  results,  performance,  achievements,  events  or  trends  could 
differ
materially from those expressed or implied by such forward-looking statements
as
a result of known and unknown risks,  uncertainties  and other factors
including
those described below and those identified by the Company in the Company's
other
filings with the Securities and Exchange Commission.

Introduction

     Telco  Communications   Group,  Inc.  and  its  wholly  owned 
subsidiaries
(collectively  "Telco"  or "the  Company")  is a  rapidly  growing 
switch-based
provider of domestic and international long distance  telecommunication
services
primarily to residential  customers in the United States.  Substantially  all
of
the  Company's  customers  access its  network  by  dialing a unique  five
digit
Carrier  Identification  Code (CIC) before  dialing the number they are
calling.
Using a CIC Code to access the  Company's  network is known as "dial  around"
or
"casual  calling" because  customers can use the Company's  services at any
time
without changing their existing presubscribed long distance carrier. The
Company
markets its residential long distance  services through  marketing 
subsidiaries
under two brands,  each with a unique CIC Code: Dial & Save (CIC Code 10457)
and
the Long  Distance  Wholesale  Club  (LDWC)  (CIC Code  10297),  and  prices
its
services at a discount  to the basic "1 plus"  rates  offered by the three
major
long distance carriers:  AT&T, MCI and Sprint. During December 1996, the
Company
provided long distance services to approximately 2.6 million customers
(switched
access  lines)  in 48 states  and the  District  of  Columbia.  All dial 
around
operations are conducted  through  marketing  subsidiaries  that are referred
to
collectively as the Consumer Division.

     To increase its volume of call traffic, Telco has begun to sell its
daytime
capacity on a wholesale  basis to other long  distance  carriers and in
addition
has created a Commercial  Sales Division  ("CSD") to target business and
carrier
customers.   Because  the   Company's   existing   customer  base  is 
primarily
residential,  the  majority of calls are  handled  during  off-peak  evening
and
weekend periods.  As of December 31, 1996, CSD had opened 22 sales offices in
13
states and employed approximately 220 sales personnel. For the fourth quarter
of
1996,  CSD  revenues  were  $9.3  million,   or  approximately   7.8%  of 
total
consolidated revenues.

     The Company bills its dial around customers  through local exchange
carrier
("LEC") billing and collection  agreements which enable the Company to place
its
charges on the monthly local phone bills of its casual  calling  customers. 
The
Company has agreements  with LECs,  including all of the Regional Bell
Operating
Companies  ("RBOCs"),  that cover substantially all of the switched access
lines
in the United States.  The Company believes that these billing  arrangements
are
the most effective  mechanism for billing the Company's  residential 
customers,
because of the convenience to its customers of receiving one bill for both
local
and long  distance  service and the benefits  derived  from the LECs' 
extensive
collections  infrastructure.  The  Company's  billing  information  systems 
and
services  are  provided  by  Tel  Labs,  Inc.  ("Tel  Labs"),   a  wholly 
owned
telecommunications  billing company  started in 1991 by Telco's  Chairman of
the
Board.

     The Company's  switch-based network currently consists of six DSC DEX
600S,
600 and 600E switches  located in Washington,  D.C.; Fort  Lauderdale, 
Florida;
Davenport,  Iowa; Chattanooga,  Tennessee;  Austin, Texas and Las Vegas,
Nevada.
Additionally,  the Company is  installing a DEX 600E switch in the New York
City
metropolitan area which is expected to be made operational during the first
half
of 1997 and has taken receipt of an eighth switch to be installed  later in
1997
in a yet undetermined location.

     Future issues affecting the Company's operations for 1997 and beyond are
as
follows:

     Competitive  Factors.  The Company has observed new entrants and 
increased
competition in the Company's  dial around  segment.  Additionally,  although
the
basic rates of the largest long distance carriers  available to most
residential
customers  increased  during 1996,  the Company has also observed an increase
in
the number of promotional,  discounted ca lling plans available to long
distance
consumers.

     Regulatory  Changes.  The  operations  of the Company  will  continue to
be
affected by the ongoing events associated with the 1996  Telecommunications
Act.
Such  events  include  access  charge  reform  which  could  materially  
reduce
transmission costs for both the Company and other long distance  companies, 
the
entrance of the RBOCs into the long distance marketplace and the ability of
long
distance companies like Telco to begin marketing local telephone services.

     Availability  of  Transmission  Facilities.  The  Company  has  observed 
a
tightening in the market for the  availability of leased fiber optic 
facilities
connecting the Company's  switches.  The Company leases these  facilities 
under
multi-year  contracts  with three major  vendors and, to date,  has been able
to
secure the necessary facilities.

     Expansion of the Commercial  Sales Division.  The costs associated with
the
continuing  expansion of CSD are expected to reduce the  Company's net income
at
least through 1997. The Company expects that the revenue growth  associated
with
this division  will  represent a material  portion of the overall  growth of
the
Company.

     Integration  of Voice Network  Acquisition.  On March 11, 1997, the
Company
announced the proposed acquisition of certain voice network assets which
include
the capacity rights to 100,000 DS-3 miles of transmission capacity, 5 Nortel
DMS
250 switches and other associated  telecommunications  equipment. The ability
of
the Company to generate  adequate ca sh flow from this asset acquisition will
be
based on the integration of these network assets into Telco's  existing 
network
and the resale of surplus capacity to third party customers.

Results of Operations

     The following table sets forth for the periods  indicated certain
financial
data as a percentage of revenues:
<TABLE>
<CAPTION>
                                           Percentage of Revenues
                                           Year Ended December 31,

<S>                                       <C>     <C>     <C>     <C> 
                                          1993    1994    1995    1996

Revenues, net                           100.0%   100.0%  100.0%  100.0%
Cost of services                         87.5     62.0    62.1    58.8
Gross margin                             12.5     38.0    37.9    41.2
Operating expenses:
  Selling, general and administrative   115.3     26.9    26.0    29.3 
  Depreciation and amortization           4.8      1.1     1.5     1.9
Operating income                       (107.6)    10.0    10.4    10.0
Interest and other                        2.2      2.0     1.4     0.7

Income taxes                               --      3.2     3.5     3.8
Net income                            (109.8%)     4.5%    5.0%    5.3%
</TABLE>


1996 Compared to 1995

     Revenues.  Revenues  increased 99%, or $213.2 million,  from $215.4
million
for 1995 to $428.6  million  for 1996.  The  increase  in revenue  was due to
an
increase  in billed  customer  minutes  from  both the  Company's  Consumer 
and
Commercial  Sales Divisions  offset by a decline in revenue per billed minute
of
use. Total billed minutes of use were 2,963.1 million for 1996, a 114%
increase,
versus 1,384.3  million  minutes for 1995.  Revenue per minute of use was
$0.145
for 1996  versus  $0.156 per  minute of use for 1995.  This  revenue  per
minute
decrease was primarily  attributable to an increase in carrier revenue both as
a
percentage  of total  revenue  and in  aggregate,  which is a lower  revenue
per
minute of use product than the Company's other product lines.

     Revenues  for the Consumer  Division  were $405.7  million,  a 96%
increase
versus $206.9  million for 1995.  The Consumer  Division  expanded its
marketing
efforts  during 1996 into new states through both LDWC and Dial & Save, and
also
targeted its marketing efforts into many of its existing  geographical 
markets.
Revenues  for CDS,  which  consists  of  revenue  from  commercial  and 
carrier
customers,  were $22.1 million for 1996 versus $8.5 million for 1995, a 160%,
or
$13.6 million increase.  The total for both 1995 and for the first six months
of
1996 consists solely of carrier revenue.

     The Company  generated $0.8 million in revenue from its Tel Labs
subsidiary
for 1996,  all of which  occurred  after Telco's  acquisition of Tel Labs in
the
third quarter of 1996. The offsets to revenue  increased during 1996 compared
to
1995 both as a  percentage  of revenue  and in the  aggregate  due to 
increased
billed customer minutes and incre ases in revenue allowances, principally due
to
increases in revenues in  geographical  areas where LECs require higher
holdback
percentages.

     Cost of Services.  Cost of services increased 88%, or $118.3 million, 
from
$133.7 million for 1995 to $252.0 million for 1996. Approximately $101.8
million
of this increase was attributable to direct costs relating to LEC access
charges
and the Company's  transmission of on-net and off-net traffic,  all of which
was
partially  offset by a decrease in per minute costs. The remaining $16.5
million
increase was the result of higher  facilities  lease costs  associated  with
the
expanded  transmission  network and Tel Labs  expenses  offset by a $0.9
million
reduction  in  installation  charges.  The cost per  minute  for 1996 was
$0.085
versus $0.097 for 1995. The cost per minute decrease was largely the result of
a
higher  percentage of on-net traffic coupled with greater  network 
efficiencies
and improved off-net pricing.

     Gross Margin.  Gross margin  increased  116%, or $94.9 million,  from
$81.6
million for 1995 to $176.5 million for 1996, due to the reasons discussed
above.
As a percentage of revenues, gross margin increased from 37.9% for 1995 to
41.2%
for 1996.

     Selling,   General  and  Administrative  Expense.   Selling,   general 
and
administrative  expense increased $69.7 million, or 125%, from $55.9 million
for
1995 to $125.6  million for 1996.  Approximately  $11.4 million of this
increase
was  attributable  to the direct  expenses  of the  Commercial  Sales 
Division,
commenced  in June 1996.  Approximately  $31.0  million of the  increase was
the
result of higher Consumer Division marketing expenses for 1996 compared to
1995,
and the remaining  $27.3  million  increase was the result of higher LEC
billing
expenses,  customer service costs and other corporate general and
administrative
expense  generally  associated  with  increased  customer  minutes of use.  As
a
percentage of revenues, selling, general and administrative expense increased
to
29.3% for 1996 from 26.0% for 1995.

     Depreciation  and  Amortization  Expense.   Depreciation  and 
amortization
expense  increased by $4.7  million,  from $3.3 million for 1995 to $8.0
million
for 1996. As a percentage of revenues,  depreciation  and  amortization 
expense
increased to 1.9 % for 1996 from 1.5% for 1995.  The aggregate  increase in
this
expense was primarily attributable to increase d depreciation expense related
to
the  expansion of the  Company's  switch  network and  amortization  of
goodwill
associated  with  the Long  Distance  Wholesale  Club and Tel Labs 
acquisitions
during 1996.

     Interest  Expense.  Interest expense  increased by $0.5 million,  from
$3.0
million for 1995 to $3.5 million for 1996.  This  increase was due  primarily
to
increased borrowings and an increase in the Company's capital lease
obligations,
partially offset by the net proceeds  generated by the Company's  initial
public
offering  (IPO)  in  August  1996,  which   substantially   reduced 
outstanding
borrowings and capital lease obligations for the remainder of the year.

     Net Income.  Net income increased $12.1 million from $10.8 million for
1995
to net income of $22.9 million for 1996.


1995 Compared to 1994

     Revenues. Revenues increased 382%, or $170.7 million, from $44.7 million
in
1994 to $215.4  million in 1995.  This increase was due primarily to an
increase
in billed customer minutes of use from Consumer Division customers. During
1994,
the  Consumer   Division   marketed  dial  around  services  in  Florida,  
five
mid-Atlantic  states and the  District of Columbia.  During  1995,  the
Consumer
Division  expanded its mail  campaigns  into 21 additional  states and
conducted
remailings in certain states targeted during 1994. Dial & Save and Long
Distance
Wholesale  Club  products  were  jointly  marketed in two states and nine
states
during  1994 and  1995,  respectively,  and in the  District  of  Columbia. 
The
Company's  offsets to revenues  increased in the aggregate due to an increase
in
billed customer minutes.

     Cost of Services.  Cost of services increased 382%, or $106.0 million,
from
approximately  $27.7 million in 1994 to  approximately  $133.7  million in
1995.
Approximately  $93.4 million of this increase was  attributable  to direct
costs
relating to LEC access charges and from the Company's transmission of on-net
and
off-net traffic, all of which increased primarily as a result of the increase
in
the Company's  billed minutes of use.  Facilities  lease costs increased by
$8.9
million from $1.3 million in 1994 to $10.2  million in 1995 due to the
expansion
of the Company's transmission network. Installation expenses increased from
$0.5
million  in 1994 to $4.2  million  in 1995  primarily  as a result  of 
one-time
expenses  associated with provisioning  local network circuits at Company
switch
facilities  brought on-line during 1995. During 1995, the Company deployed
three
switches, in Austin, Texas, Chattanooga, Tennessee and Davenport, Iowa, while
in
1994 the Company deployed one switch in Washington, D.C.

     Gross Margin.  Gross margin  increased  381%, or $64.6 million,  from
$17.0
million in 1994 to $81.6 million in 1995, due to the reasons discussed above.
As
a percentage of revenues,  gross margin decreased from 38.0% in 1994 to 37.9%
in
1995.

     Selling,   General  and  Administrative  Expense.   Selling,   general 
and
administrative  expense increased 365%, or $43.9 million,  from $12.0 million
in
1994 to $55.9 million in 1995.  Approximately $28.3 million of this increase
was
due to increased mail marketing expenses as the Company expanded 
geographically
and  remailed to certain  existing  markets and to increased  LEC billing 
costs
which are  directly  related to the increase in the minutes of use. In
addition,
customer  service  expense  increased  $6.8 million  primarily as a result of
an
increase  in  customer  service  personnel  required  to service  the 
Company's
expanding  customer  base.  As a percentage  of revenues,  selling,  general
and
administrative  expense  decreased from 26.9% in 1994 to 26.0% in 1995
primarily
as a result of operating  efficiencies  associated with the Company's  growth
in
revenues.

     Depreciation  and  Amortization  Expense.   Depreciation  and 
amortization
expense increased by $2.8 million,  from $0.5 million in 1994 to $3.3 million
in
1995. As a percentage of revenues,  depreciation and amortization increased
from
1.1% in 1994 to 1.5% in 1995.  These  expenses were  primarily  attributable 
to
depreciation related to the expansion of the Company's switch network.

     Interest Expense. Interest expense increased $2.1 million from $0.9
million
in 1994 to $3.0 million in 1995.  This  increase  was due  primarily to
interest
expense  associated with borrowings  under the Credit Facility used primarily
to
fund working capital requirements and increases in capital leases outstanding
as
a result of the expansion of the Company's switch network.

     Net Income.  Net income increased $8.8 million from $2.0 million in 1994
to
$10.8 million in 1995.

Liquidity and Capital Resources

     The Company conducts its operations  through its direct and indirect
wholly
owned subsidiaries. There are no restrictions on the movement of cash within
the
consolidated  group,  and the Company's  discussion of its liquidity is based
on
the consolidated group. The Company measures its liquidity based on cash flow
as
reported in its Consolidated Statements of Cash Flows.

     On August 14, 1996 the Company  sold  4,681,000  shares of Common Stock
(of
which  825,000  shares  were sold on August  27,  1996 in  conjunction  with
the
underwriters'  exercise  of the  over-allotment  option)  in its  IPO.  The 
net
proceeds to the Company  (after  expenses) of  approximately  $60.0 million
were
used to repay existing indebtedness, including capital lease obligations and
the
outstanding  balance on the Company's  existing credit  facility.  The
remaining
proceeds,  coupled with the  Company's  cash and  borrowing  capacity  under
the
credit facility,  were used to fund working capital and capital expenditures
and
for general corporate purposes.

     Since  commencing  operations in 1993,  the Company has  experienced 
rapid
growth   requiring   substantial   investments  in  working   capital,  
capital
expenditures  and  mail  marketing   expenses.   Additionally,   start-up 
costs
associated  with the  formation  of CSD are  expected  to reduce  the 
Company's
consolidated  net income at least through 1997.  In December  1996,  the
Company
entered into a new credit  facility for  borrowings  up to $100 million (the
New
Credit  Facility).  Borrowings  under the New  Credit  Facility  are  subject
to
limitations  within  various  financial  covenants  and ratios  including 
Total
Leverage Ratio,  Interest Coverage Ratio and Current Ratio. The interest rate
on
the New Credit  Facility is based on the prevailing  Total Leverage Ratio not
to
exceed  2.5 times and ranges on a  Eurodollar  (LIBOR)  option  from a spread
of
0.75% to  1.625%,  and on a Base  (Prime)  Rate  option  from a spread  of 0%
to
0.625%.

     Net cash from operating activities increased $24.8 million from $0 for
1995
to $24.8  million for 1996.  The increase was largely the result of increases
in
net income and depreciation  and  amortization  expense offset by an increase
in
working capital accounts.  Net cash used for investing activities increased
$2.2
million  from  $9.8  million  for  1995 to $12.0  million  for  1996. 
Including
equipment acquired under capital leases, net cash used for investing 
activities
decreased  $5.6 million from $25.0  million for 1995 to $19.4  million for
1996.
The decrease was the result of reducing expenditures on the Company's
nationwide
transmission  network. Net cash from financing activities increased $1.3
million
from $10.3  million for 1995 to $11.6  million for 1996.  This  increase was
the
result of the  receipt of  proceeds  from the IPO offset by the use of 
proceeds
from the IPO to reduce the  outstanding  debt under  Company's  existing 
Credit
Facility and capital lease obligations.

     In  connection  with the  Company's  March  11,  1997  announcement  of
the
proposed  acquisition  of certain  voice network  assets for $170  million, 
the
Company has received a commitment for a $100 million  increase in the New
Credit
Facility,  bringing the total facility, upon completion of documentation and
the
satisfaction of the other requirement s stated in the bank's commitment 
letter,
to a total of $200 million.  The commitment calls for an increase in the
overall
interest costs of the New Credit  Facility  versus those  discussed  above. 
The
Company intends to utilize a portion of the $200 million facility along with
its
existing cash  balances,  to fund the purchase  price of the voice network
asset
acquisition.  There can be no assurance that the Company will be able to
satisfy
the requirements  stated in such commitment  letter necessary to obtain the
$100
million  increase in the New Credit  Facility  and, in such  circumstances, 
the
Company may be forced to seek other alternatives.

<PAGE>

To the Shareholders and Board of Directors of Telco
Communications Group, Inc.,

     We have  audited  the  accompanying  consolidated  balance  sheets of
Telco
Communications Group, Inc. and subsidiaries as of December 31, 1996 and 1995
and
the related consolidated statements of income and retained earnings, and of
cash
flows for each of the three years in the period ended  December 31, 1996. 
These
consolidated  financial  statements  are  the  responsibility  of the 
Company's
management.  Our  responsibility is to express an opinion on these 
consolidated
financial statements based on our audits.

     We conducted  our audits in accordance  with  generally  accepted 
auditing
standards.  Those standards require that we plan and perform the audit to
obtain
reasonable assurance about whether the financial statements are free of
material
misstatement.  An audit includes examining, on a test basis, evidence
supporting
the amounts and disclosures in the financial statements.  An audit also
includes
assessing the  accounting  principles  used and  significant  estimates  made
by
management,  as well as evaluating the overall financial statement
presentation.
We believe that our audits provide a reasonable basis for our opinion.
   
In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of Telco Communications Group, Inc.
and subsidiaries at December 31, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years in the period
ended December 31, 1996 in conformity with generally accepted accounting
principles.
    
/s/Deloitte & Touche

Richmond, Virginia
February 7, 1997

<PAGE>
<TABLE>
Consolidated Balance Sheets
(In thousands, except share data)
December 31

<CAPTION>
<S>                                               <C>               <C> 
                                                 1995              1996
ASSETS
Current Assets
  Cash and cash equivalents                     $  937          $ 25,373
  Accounts receivable, trade (net of
    allowances of $3,771 and $7,972
    at December 31, 1995 and 1996,
    respectively)                               55,824            89,114
  Prepaid income taxes                             333             2,394
  Deferred income tax asset                        885               357
  Other                                          1,112             8,947
    Total current assets                        59,091           126,185

Property and Equipment
  Leasehold improvements                         1,148             2,189
  Network equipment                              4,534            34,749
  Office furniture                               1,958             5,474
  Network equipment under capital lease         19,290                --
  Network facilities under development           4,076             7,375
  Accumulated depreciation                      (3,479)          (10,121)
    Total property and equipment, net           27,527            39,666

Other Assets
  Goodwill                                         245            43,663
  Other assets                                     261             1,082
                                                   506            44,745
    Total Assets                              $ 87,124          $210,596

Liabilities and Shareholders' Equity
Current Liabilities
  Capital lease obligation, current portion     2,973                 681
  Excise taxes payable                          1,289               3,103
  Accounts payable                             15,303              21,062
  Accrued network access and
    transmission expense                        9,429              21,450
  Other accrued expenses                        1,322              12,670
  Deferred income taxes payable                    --               1,225
  Payable to related parties                      414                  --
      Total current liabilities                30,730              60,191

Long Term Liabilities
  Long-term debt                               28,262                  --
  Capital lease obligation, noncurrent         13,176               2,620
  Deferred income taxes                         1,353               2,065
       Total long term liabilities             42,791               4,685

Minority Interest                               1,183                   0

Commitments and Contingencies (Note 14)

Shareholders' Equity                               --                   --

  Common stock (no par value; 150,000,000
   shares authorized 32,754,869 shares
   outstanding)                                   896              111,309
  Preferred stock (15,000,000 shares
   authorized, unissued)                           --                   --
  Additional paid-in capital-accumulated
   deficit remaining upon termination
   of S-corporation election                   (1,247)              (1,247)
  Unrealized gain on marketable securities,
    net of tax                                     --                   10
  Retained earnings                            12,771               35,648
        Total shareholders' equity             12,420              145,720
        Total Liabilities and Shareholders'
          Equity                             $ 87,124            $ 210,596
</TABLE>

<PAGE>
<TABLE>
Consolidated Statements of Income and
   Retained Earnings
(in thousands, except per share data)
Years ended December 31
<CAPTION>
<S>                                             <C>         <C>         <C> 
                                                1994        1995        1996

Revenues, net                               $ 44,707    $215,376    $428,552
Cost of services                              27,736     133,728     252,036
Gross margin                                  16,971      81,648     176,516

Operating Expenses:

Selling, general and administrative           12,018      55,936     125,575
Depreciation and amortization                    496       3,326       7,967
        Total operating expenses              12,514      59,262     133,542

Operating income                               4,457      22,386      42,974

Interest expense                                 897       2,952       3,515
Other income (expense)                            15         (92)        501

Income taxes:
   Current                                     1,075       7,420      14,175
   Deferred                                      357         111       2,219   

 Total income taxes                            1,432       7,531      16,394

Minority interest                                137       1,046         689

Net income                                     2,006      10,765      22,877
Retained earnings (deficit), beginning
  of period                                   (1,247)      2,006      12,771
Conversion of S-Corporation tax status         1,247          --          --
Retained earnings, end of period             $ 2,006    $ 12,771    $ 35,648

Net income per common and common
   equivalent share                           $ 0.07      $ 0.38      $ 0.75

Average common and common equivalent          26,884      28,285      30,533
    shares
</TABLE>
<PAGE>
<TABLE>
Consolidated Statements of Cash Flows
(In thousands)
Year Ended December 31
<CAPTION>
<S>                                            <C>         <C>         <C> 
                                               1994        1995        1996

Cash Flows From (Used For) Operations 
 Net income                                 $ 2,006     $ 10,765    $ 22,877

Adjustments to reconcile net income to
 net cash from (used for) operating
 activities:
  Depreciation and amortization                 496        3,326       7,968
  Minority interest                             137        1,046         689
  Loss on disposal of fixed assets               --          110         526
  Deferred income taxes                         357          123       2,465
Change in current assets and liabilities:
  Trade accounts receivable                 (24,115)     (30,838)    (33,290)
  Prepaid and other assets                   (1,617)         514      (6,964)
  Accounts payable                            1,300       13,828       7,158
  Accrued expenses                            8,796        2,172      23,369
  Income taxes payable                          741       (1,075)         --
     Net cash from (used for)               (11,899)         (29)     24,798
      operating activities

Cash Flows Used For Investing
 Activities:
 Equipment purchases                         (1,301)      (9,815)    (11,987)
 Investments, net of cash acquired               (8)          --          --
     Net cash from (used for)
      investing activities                   (1,309)      (9,815)    (11,987)

Cash Flows From Financing
 Activities:
 Proceeds from the line of credit            29,127       28,262          --
 Payments on the line of credit             (13,759)     (15,367)    (28,262)
 Payments on capital leases                  (1,267)      (2,376)    (20,281)
 Payments on short-term debt                   (583)        (213)         --
 Proceeds from contributed capital               50           --          --
 Repurchase of common shares                    (25)          --          --
 Proceeds from sale of options                   --           --         256
 Proceeds from sale of stock                     --           --      59,912
      Net cash from financing activities     13,543       10,306      11,625

Increase in Cash                                335          462      24,436
Cash, beginning of the period                   140          475         937
Cash, end of the period                     $   475      $   937      25,373
</TABLE>
<PAGE>

1. Nature of the Business and Significant Accounting Policies

     Nature of Operations-The  Company is a switch-based long distance
telephone
company headquartered in Chantilly,  Virginia.  The Company principally
provides
service to residential and commercial customers in 48 states and the District
of
Columbia.

Significant Accounting Policies:

     Basis of  Consolidation-The  consolidated  financial statements include
the
accounts of Telco  Communications  Group,  Inc. and its wholly owned Dial &
Save
subsidiaries as well as Long Distance Wholesale Club, Telco Development Group
of
Delaware, Inc. and Tel Labs, Inc. (collectively,  the Company). All
intercompany
transactions and accounts have been e liminated in consolidation (see Note 3).

     Revenue  Recognition-Revenue is recorded when service is rendered, which
is
measured  when a long  distance  call is  completed  and is  recorded  net of
an
allowance for revenues which the Company  estimates will ultimately be
refunded,
rebated, uncollectible or unbillable.

     Sales,   Advertising  and  Related  Marketing  Expenses-Costs  incurred 
in
connection with sales,  advertising  and marketing  activities are recognized
in
the period in which they are incurred.  Costs incurred in advance of
utilization
in sales,  advertising  or marketing  activity are  recognized as prepaid
assets
until such activity  occurs.  The Company had re corded prepaid  advertising
and
mail  marketing  costs of  $1,055,414,  $377,745 and  $1,681,898 at December
31,
1994,  1995  and  1996,  respectively.   These  expenditures  were  utilized 
in
promotional  activities and mailings in subsequent  periods and were expensed
in
the periods in which the items were mailed.  The Company defers the 
recognition
of certain sales  commissions  paid pursuant to long-term  customer 
commitments
(one year or greater) and  recognizes  the expense for the  commissions  over
an
estimated time in which the commissions are earned.  All other sales
commissions
are expensed when  incurred.  As of December 31, 1996,  the Company had
recorded
prepaid commissions of $737,987.

     Cash and Cash  Equivalents-For  the purposes of reporting  cash flows, 
the
Company considers all highly liquid instruments with original maturities of
less
than three months to be cash equivalents.

     Accounts Receivable-Accounts receivable principally consists of amounts
due
from customers. The Company contracts with Local Exchange Carriers (LECs), or
an
authorized  clearinghouse,  to bill and collect from its residential 
customers.
The fees vary by LEC.

     Marketable Securities-Marketable securities are classified as available
for
sale. These are reported at fair value with unrealized gains and losses
reported
in shareholders' equity, net of tax.

     Property  and  Depreciation-Property,  plant and  equipment  is recorded
it
cost.  Depreciation  is computed  using the  straight-line  method on 
estimated
useful lives (or lease terms, if shorter for facilities under capital leases
and
leasehold improvements) of five years.  Expenditures for maintenance and
repairs
are  charged to expense as  incurred  whereas  expenditures  for  additions 
and
replacements are capitalized.  The cost and related accumulated  depreciation
of
assets sold or  otherwise  disposed  of during the period are  removed  from
the
accounts. Any gain or loss is reflected in the year of disposal.

     Income  Taxes-Income taxes are provided for the tax effects of
transactions
reported in the  financial  statements  and consist of taxes  currently  due
and
deferred taxes.  Deferred taxes are recognized for differences between the
basis
of assets and liabilities for financial statement and income tax purposes.

     Excise Taxes  Payable-Excise  taxes payable  represent sales and excise
tax
amounts collected which are subsequently remitted to taxing authorities.

     Reclassification-Certain   amounts  in  the  1994  and  1995  
consolidated
financial statements have been reclassified to conform to the 1996
presentation.

     Use of Estimates-The preparation of financial statements in conformity
with
generally accepted  accounting  principles requires management to make
estimates
and  assumptions  that affect the reported  amounts of assets and liabilities
at
the date of the financial  statements  and the reported  amounts of revenues
and
expenses  during the reporting  period.  Actual  results could differ from
those
estimates.

     Net Income Per Share-Net  Income per share is based on the weighted
average
number of shares of common stock and common stock equivalent shares 
outstanding
using the treasury stock method.  Pursuant to Securities and Exchange
Commission
requirements, common and common equivalent shares issued during the
twelve-month
period  prior to the  initial  filing  of the  Company's  public  offering 
were
included  in the  calculation  as if  they  were  outstanding  for  all 
periods
presented using the treasury stock method,  based on an estimated initial
public
offering price of $15.

     Long-Lived Assets,  Identifiable  Intangibles and Goodwill-The  Company
has
recorded  goodwill and certain  identified  intangibles  in connection  with
its
acquisitions  of Long  Distance  Wholesale  Club,  Tel  Labs  and Dial & Save
of
Pennsylvania.  These  assets are  amortized  over  periods  ranging from 5 to
35
years. Telco reviews long-lived assets, certain identifiable  intangibles, 
and
goodwill pertaining to those assets for impairment whenever events or changes
in
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not 
be
recoverable. In performing the review for recoverability,  the Company
estimates
the  future  cash  flows  expected  to result  from the use of the asset and
its
eventual dispos ition. If the sum of the expected future cash flows is less
than
the carrying amount of the asset, an impairment loss is recognized.

     Stock Based  Compensation-The  Company,  as permitted  by the  Statement
of
Financial   Accounting   Standards   No.  123,   'Accounting   for  
Stock-Based
Compensation'  (SFAS No. 123), has chosen to continue to account for stock
based
compensation   using  the  intrinsic  value  method   prescribed  in 
Accounting
Principles  Board Opinion No. 25,  "Accounting  for Stock Issued to 
Employees."
Accordingly,  compensation  cost for stock options is measured as the excess,
if
any, of the quoted market price of the Company's stock at the date of grant
over
the amount an employee  must pay to acquire  the stock.  The Company has
adopted
the disclosure requirements of SFAS No. 123 (see Note 9).

2. Initial Public Offering

     In August 1996, a total of 6,325,000  shares of the Company's common
stock,
no par value (the Common Shares),  were sold in an initial public offering
(IPO)
at $14 per share. Certain selling stockholders sold 1,644,000 Common Shares,
and
4,681,000  Common Shares were sold by the Company which resulted in net
proceeds
to the Company of  approximately  $60.0 million after  deducting the expenses
of
the offering.

3. Business Combinations

     Long Distance Wholesale  Club-Pursuant to an agreement dated April 1,
1996,
the Company acquired the remaining minority interest in LDWC in a transaction
in
which all of the remaining  LDWC shares were  exchanged for a total of
5,102,125
shares of the Company's  common stock and LDWC became a wholly owned 
subsidiary
of the Company.  In connection with such  transaction,  all outstanding 
options
under the LDWC stock option plan were converted into options to purchase a
total
of 291,842 shares of common stock under the Company's  Stock Option Plan and
the
LDWC stock option plan was terminated.

     In June  1995,  the  Company  exercised  its  option to  convert a
$250,000
short-term  note  receivable  from its  majority-owned  subsidiary Long
Distance
Wholesale Club to equity in that entity. 3.046 shares of Long Distance
Wholesale
Club common  stock were issued in the  transaction,  resulting in an increase
in
the Company's ownership interest from 55% to 55.55%.

     Tel Labs,  Inc.- Pursuant to the Share Exchange  Agreement dated as of
June
1, 1996 and concurrent  with the completion of the IPO, Tel Labs became a
wholly
owned  subsidiary  of the  Company,  and the Tel Labs  shareholders  received
an
aggregate of 593,334 shares of the Company+s common stock in exchange for all
of
their shares in Tel Labs. As a result of the Tel Labs share  exchange 
described
above, the remaining  minority  interest in Telco Development Group of
Delaware,
Inc. was acquired. (see Note 4)

     The following  represents  the results of operations on a proforma basis
as
though the LDWC and Tel Labs  combinations  had occurred at the beginning of
the
respective periods presented:
<TABLE>
<CAPTION>
<S>                                                      <C>           <C> 
                                                         1995          1996
(in thousands)
Revenues, net                                       $ 217,011     $ 430,434
Net income                                             10,688        23,144
Net income per share                                $     .37     $     .76
</TABLE>

4. Related Party Transactions

     The Company  leases  office and switch site  facilities  from Bricks In
The
Sticks,  Ltd.,  which is  controlled  by the  Company's  Chairman  who is also
a
shareholder  of the Company.  The Company paid total rents of $63,500, 
$179,420
and $221,868 for these  facilities,  for the years ended December 31, 1994,
1995
and 1996, respectively.

     Total annual future  minimum  operating  lease  payments due to the
related
party for the above lease are as follows for the years ending December 31:

                1997                                      $ 251,981
                1998                                        265,127
                1999                                        213,669
                2000                                         13,913
                2001                                          2,539

     The Company  purchased data  processing  services for call  translation
and
rating from Tel Labs, which prior to its acquisition by Telco in August 1996
was
controlled by the Company's Chairman. The Company paid $155,000, $1,260,000,
and
$751,382  for these  services for the years ended  December  31, 1994,  1995
and
1996,  respectively.  Concurrent with the Company's initial public offering,
Tel
Labs became a wholly owned subsidiary of Telco (see Note 3).
 
     The Company  purchased  computer  equipment and support until May 1996
from
Telco Development Group, Inc. which is controlled by the Company's Chairman,
who
is also a shareholder of the Company.  The Company paid  $229,100,  $779,918
and
$552,424  for these  services for the years ended  December  31, 1994,  1995
and
1996, respectively.

     A non-management shareholder of the Company also holds a minority
ownership
interest in an international long distance services provider. This
international
provider  and the  Company  purchase  transmission  services  from  one 
another
pursuant to service agreements.


5. Allowances
 
     Changes in the  allowance  for  unbillable  or  uncollectible  accounts
and
billing services fees were as follows at December 31:
<TABLE>
<CAPTION>
<S>                                      <C>            <C>              <C> 
                                         1994           1995             1996

Balance at the beginning of year  $    59,763    $ 1,078,442      $ 3,771,413
Provision charged to operations     2,545,350     11,517,017       22,525,369
Write-offs, net of recoveries      (1,526,671)    (8,824,046)     (18,324,678)
Balance at the end of year        $ 1,078,442    $ 3,771,413      $ 7,972,104
</TABLE>

     Amounts  reducing  gross  revenues  as a result of  refunds,  rebates, 
and
unbilled or uncollectible revenue totaled $2,625,451, $9,143,602 and
$23,045,788
for the years ended 1994, 1995 and 1996, respectively.

6. Long Term and Other Debt

     On December 27, 1996,  the Company  entered into a credit  agreement with
a
group of banks  under  which the  company  may  borrow up to  $100,000,000 
(the
Facility).  The Facility  expires on December 27, 1999. The interest rate on
the
Facility is determined  either at a Prime Rate or an Eurodollar  (LIBOR) 
option
based on the Company's  prevailing  total  leverage ratio as defined in the
loan
agreement.  The applicable  margin on the Prime Rate is from 0% to 0.625% and
on
the Eurodollar Rate from 0.75% to 1.625%. The Facility is secured by a pledge
of
stock of all the Company's subsidiaries and a negative pledge of its assets.
The
Facility contains certain financial  covenants which prescribe certain
leverage,
interest  coverage and working  capital ratios as well as limitations on
capital
expenditures.  There were no  borrowings  under the  Facility as of December
31,
1996.

     As of December 31, 1995 the long term debt consisted of a $25,000,000 
line
of credit,  plus interim  financing of  $10,000,000.  The credit  agreement
also
included a warrant  agreement which was exercised  concurrent with the
Company's
IPO (see note 11).  Also  concurrent  with the IPO,  the  Company  utilized 
the
proceeds  from the IPO to reduce the line of credit.  On January 24,  1996, 
the
Company entered into a two year credit  agreement with a group of banks
totaling
$45,000,000.  On March 20,  1996,  the credit  agreement  was amended to
provide
$20,000,000  of  additional  financing.  The  credit  agreement  was  secured
by
substantially  all of the Company's  assets and required the Company to
maintain
certain financial ratios,  restricted the payment of dividends, and required
all
subsidiary companies' stock to be pledged as collateral.  As a result of the
new
financing in January and March 1996,  $28,261,527 was  reclassified to long
term
debt at December 31, 1995.

7. Obligations Under Capital and Operating Leases

     The Company leases certain equipment under capital leases. Accordingly,
the
Company has capitalized such equipment in the amount of $4,819,099, 
$22,214,849
and $4,886,175 less accumulated  depreciation of $412,372,  $2,587,847 and $
- -0-
as of December 31, 1994, 1995 and 1996, respectively. At December 31, 1996,
100%
of such  equipment  was leased from one vendor.  Total  equipment  under
capital
leases  includes  $1,685,000,  $2,925,000 and  $4,886,175  classified as
network
facilities  under  development,   as  of  December  31,  1994,  1995  and 
1996,
respectively.

     During  September and October of 1996, the Company  utilized  proceeds
from
the IPO to retire $20,177,000 in capital lease obligations.

     Future  minimum lease  payments for assets under capital leases at
December
31, 1996 are as follows:

                    1997                                   $ 720,131
                    1998                                     823,006 
                    1999                                     823,007     
                    2000                                     823,007 
                    2001                                     720,131

                    Thereafter                               102,876 
                    Total minimum payments                 4,012,158
                    Imputed interest                        (711,426)
                    Net obligation                         3,300,732
                    Current portion                          681,000
                    Capital lease obligation, noncurrent $ 2,619,732

 
     In  addition  to  operating  leasing  activities  discussed  in Note 4,
the
Company  leases switch sites and office space in various  cities  throughout
the
United States.  The total minimum rental  commitment as of December 31, 1996
due
in future years is as follows:

     Years ending December 31,
             1997                                       $  718,875
             1998                                          718,465
             1999                                          617,454
             2000                                          362,818
             2001                                           49,760

     Total rent expense  under these  leases was $68,809,  $206,534 and
$614,256
for the years ended December 31, 1994, 1995 and 1996, respectively.

8. Income Taxes

     The Company accounts for income taxes using the liability  method, 
whereby
deferred  tax  liabilities  and assets  are  determined  based on the 
temporary
differences  between  the  financial  statements  and tax  bases of  assets 
and
liabilities by applying  enacted  statutory tax rates applicable to future
years
in which the differences are expected to reverse.

     Significant  components  of income taxes are as follows for the years
ended
December 31, 1994, 1995 and 1996:
<TABLE>
<CAPTION>
<S>                                         <C>           <C>            <C> 
                                            1994          1995           1996
Current:
   Federal                            $  822,612    $6,023,084    $11,618,476
   State                                 252,225     1,397,387      2,556,995
       Total Current                  $1,074,837    $7,420,471    $14,175,471

Deferred:
    Federal                           $  320,589      $ 91,780     $1,878,830
    State                                 36,200        19,341        339,744
       Total Deferred                 $  356,789     $ 111,121     $2,218,574
       
</TABLE>
     Temporary  differences  which give rise to  significant  components  of
the
Company's  deferred tax  liabilities and assets for the years ended December
31,
1994, 1995 and 1996 are as follows:
<TABLE>
<CAPTION>
<S>                                                     <C>             <C> 
                                                        1995            1996

Deferred Tax Liabilities (current):
Bad debts-non-accrual method                       $      --     $(1,035,505)
Other                                                     --        (189,652)
                                                          --      (1,225,157)

Deferred Tax Liabilities (non-current):
Book over tax basis in property, plant and
equipment                                         (1,161,939)     (1,726,877)
Other                                               (191,443)       (338,802)
                                                  (1,353,382)     (2,065,679)

Deferred Tax Assets (current):
Bad debts-non-accrual method                         580,643              --
Other                                                304,126         357,212
                                                     884,769         357,212   
                     
Deferred Tax Liability, net                       $ (468,613)    $(2,933,624)
</TABLE>
     No  valuation  allowance  has  been  recorded  for the  realization  of
the
deferred  tax asset  resulting  from the  temporary  differences  as 
management
believes that it will, more likely than not, be able to realize the deferred
tax
asset.

     Reconciliation  of income taxes computed at the federal  statutory tax
rate
to actual  income tax expense for the years ended  December 31,  1994,  1995
and
1996 are as follows:
<TABLE>
<CAPTION>
<S>                                         <C>            <C>           <C> 
                                            1994           1995          1996

Federal Statutory Rate                     34.00%         35.00%        35.00%
Effect of:
   State taxes-net of Federal benefit       6.23           4.76          4.66%
   Other                                    1.42           1.40          2.09%
Income Tax Expense                         41.65%         41.16%        41.75%
</TABLE>

9. Incentive Stock Options

     On July 1, 1994,  the Company  adopted a stock plan which  provides for
the
granting of one or any  combination  of incentive  stock  options, 
nonqualified
stock options,  restricted stock awards and bargain  purchases of Company
stock.
In  April  1996,  the  Board  of  Directors  of  the  Company  adopted  and 
the
shareholders  of the  Company  approved  the Telco  Communications  Group, 
Inc.
Amended and Restated 1994 Stock Option Plan, (the "Plan") which provides for
the
grant  to  officers,  key  employees  and  directors  of  the  Company  and 
its
subsidiaries  of both "incentive  stock options"  within the meaning of
Section
422 of the Internal Revenue Code of 1986, as amended, and stock options that
are
non-qualified  for federal  income tax purposes.  The total number of shares
for
which  options may be granted  pursuant  to the Plan and the  maximum  number
of
shares for which  options  may be granted  to any  person is  7,500,000 
shares,
subject   to  certain   adjustments   reflecting   changes   in  the  
Company's
capitalization.  The  Company  has adopted  the  disclosure-only  provisions 
of
Statement of Financial Accounting Standards No. 123, "Accounting for
Stock-Based
Compensation".  Accordingly,  no  compensation  cost has been recognized for
the
Plan. Had  compensation  cost for the Company's Plan been determined on the
fair
value at the grant date for awards in 1996  consistent  with the  provisions 
of
SFAS No. 123,  the  Company's  net income and earnings per share would have
been
reduced to the pro forma amounts indicated below:
<TABLE>
<CAPTION>
<S>                                                  <C>            <C> 
                                                     1995           1996

Net income - as reported                     $ 10,764,912    $22,876,735
Net income - pro forma                       $ 10,734,973    $22,125,831
Earnings per share - as reported             $       0.38    $      0.75
Earnings per share - pro forma               $       0.38    $      0.72
</TABLE>

     The fair value of each option grant is estimated on the date of grant
using
the  Black-Scholes  option-pricing  model with the  following  weighted 
average
assumptions used for grants in the following periods:
<TABLE>
<CAPTION>
<S>                                   <C>      <C>             <C>           
                                      1995     1996(pre-IPO)   1996(post-IPO)

Expected lives                      5 years     5 years         5 years
Expected volatility                 Near 0%     Near 0%            110%
Dividend yield                           0%          0%              0%
Risk-free interest rate              6.383%      6.175%          6.175%
</TABLE>
    Information regarding the Plan for 1994, 1995 and 1996 is as follows:
<TABLE>
<CAPTION>
<S>                          <C>          <C>                  <C> 
                             1994         1995                 1996
                                              Weighted-            Weighted-
                                               Average              Average
                                              Exercise             Exercise
                            Shares    Shares    Price     Shares     Price
Options outstanding,
  beginning of year           --    1,633,487   $1.22    2,137,829    $0.54
Options exercised             --           --   $0.80     (878,151)   $0.80
Options granted          1,633,487    504,342   $2.61    2,482,000   $10.55
Options outstanding,
  end of year            1,633,487  2,137,829   $1.54    3,741,678    $7.69
Option price range
  at end of year          $0.31 to   $0.31 to             $0.67 to
                             $1.85      $3.55               $18.75
Option price range
  for exercised shares                                    $0.31 to 
                                                             $3.55
Options available for
  grant at end of year   5,866,513   5,362,171            2,880,171
Weighted-average fair
  value of options,
  granted during the year                $0.70                $6.09
</TABLE>

     The following table summarizes  information about fixed price stock
options
outstanding at December  31,  1996:

                         Options  Outstanding          Options  Exercisable
                         --------------------          --------------------
                               Weighted-
                               Average    Weighted-                   
Weighted-
                     Number    Remaining  Average        Number        
Average
                  Outstanding Contractual Exercise     Exercisable    
Exercise
Exercise Price    at 12/31/96    life      Price       at 12/31/96      Price

$0.67               109,101    8.0 years   $0.67         109,101        $0.67
$1.76 to $1.85      803,080    7.9 years   $1.78         803,080        $1.78
$2.51 to $3.55      347,497    8.7 years   $2.56         171,111        $3.01
$7.53             1,487,500    9.3 years   $7.53              --           --
$14.00 to $18.75    994,500    9.7 years   $15.08             --           --
Total             3,741,678                            1,083,292


10. Supplemental Cash Flow Information

     The following  represents  supplemental cash flow information for the
years
ended December 31, 1994, 1995 and 1996:
<TABLE>
<CAPTION>
<S>                                        <C>             <C>            <C> 
                                           1994            1995           1996
Cash paid for:
  Interest                            $ 656,958     $ 2,939,472    $ 3,324,870
  Income taxes                          336,598       8,223,750     10,611,427
Non-cash investing and financing
 activities:
  Conversion of note receivable
    to equity                                --         250,000             --
  Equipment purchased through
    capital leases                    2,821,353      15,220,222      7,433,469
Business Combination:
  Fair value of assets acquired       1,025,533              --     47,388,826
  Stock issued                               --              --   
(46,629,000)
  Liabilities assumed                  (855,173)             --      
(759,826)
  Cash paid for common stock         $  170,360        $     --     $       --

</TABLE>

11. Capital Stock
                                            Accumulated Deficit
                                               Remaining Upon 
                                               Termination of  Unrealized
Gains
                             Shares    Common   S-Corporation   On Securities
                          Outstanding   Stock     Election      Held For Sale
                                            (in thousands)

Balance December 31, 1995:   20,864  $   896     $ (1,247)            --
  Issuance of common shares   5,317   59,912           --             --
  Loans to option holders              (584)           --             --
  Purchase of subsidiary      5,696   47,725           --             --
  Proceeds from exercise
    of options                  878      840           --             --
  Tax benefit from net
    warrant activity             --    2,520           --             --
  Unrealized gain on marketable
    securities                   --       --           --           $ 10
  Net income                     --       --           --             --

Balance December 31, 1996:   32,755 $111,309     $ (1,247)          $ 10


     Stock Split-On June 12, 1996,  the  shareholders  and directors  executed
a
joint consent in lieu of a meeting.  The joint consent  provided that 
effective
immediately prior to the completion of the Company's IPO, the Company declared
a
425 to 1 stock split to  shareholders  of record on that date. Per share
amounts
in the  accompanying  financial  statements and footnotes have been adjusted
for
the split.

     Preferred Stock-The Company has authorized but not issued 15,000,000
shares
of Preferred Stock. Such shares may be issued in one or more series with
rights,
designations, preferences,  qualifications,  limitations and restrictions as
may
be authorized by the Board of Directors of the Company.

     Warrants-As part of the consideration for establishing the Company's
credit
facility in June 1994,  the Company  issued to Signet  Media  Capital  Group, 
a
division of Signet Bank, the Signet Warrant to acquire 2% of the common stock
of
the Company on a fully diluted  basis.  The exercise price for the warrant was
a
nominal  price which was  negotiated  at the time the Company  entered  into
the
credit agreement.  Concurrent with the Company's IPO, Signet Media Capital
Group
exercised the Signet Warrant in full for 636,158 shares of common stock and
sold
all shares of common stock issuable upon exercise of such warrant in the IPO.

     Shareholder Loans-As of December 31, 1996 the Company had outstanding
loans
to  shareholders  in the amount of $584,147.  The loans were made in 
connection
with the  concurrent  exercise  of  options  to  acquire  818,773  shares of
the
Company's  common  stock.  As a result,  such loans are  recorded  as a
separate
component  of  stockholders'  equity.  Each of the loans were made at the
lowest
interest  rate  permitted by law and either will become due and payable upon
the
earlier of three years from the date of the loan; or three days after the
shares
purchased  from the  exercised  options are sold; or due and payable the day
the
shares purchased upon exercise of the options are marginable.

12. Employee Benefit Plans

     The Company  implemented a 401(k) pension plan in December 1996. 
Employees
are  eligible  to  participate  in the plan if they  have been  employed  by
the
Company for six months. Generally,  employees can defer up to 15% of their
gross
bi-weekly  salary into the plan. The Company's  contribution is to be
determined
annually  by the  Board of  Directors.  In 1995 the  Company's  subsidiary 
Long
Distance  Wholesale Club implemented a 401(k) pension plan.  Concurrent with
the
formation of the Company's plan , no more  contributions by the employees or
the
employer  will be made to the LDWC plan.  The  Company  contributed  $11,781
and
$65,605 to the plan for the years ended December 31, 1995 and 1996.

13. Deferred Compensation Plan

     The Company,  through its wholly owned subsidiary LDWC, provided a
deferred
compensation  plan  for  one of its  officers.  The  plan  provided  for 
annual
elections  to be made by the officer of deferral  amounts,  such  deferral to
be
made only from  compensation  amounts  earned and  otherwise  payable.  The
plan
required  funding of the deferred  compensation  amount  equal to the 
officer's
deferral  plus  interest at an annual rate that was  determined  by the Board
of
Directors from time to time. The Company  recognized expense of $257,661 in
1995
and $274,506 in 1996 related to this  agreement.  Amounts  funded by the
Company
were $215,877 in 1995 and $363,636 in 1996.

14. Commitments and Contingencies

     The  Company is a party  from time to time to  litigation  in the 
ordinary
course of business  including  employment related  litigation.  No provision
has
been reflected in the  accompanying  financial  statements  for any 
litigation.
Based  upon  information  presently  available,  management  believes  the
final
disposition  of  these  items  will  not  have an  adverse  material  effect 
on
operations or the financial position of the Company.

     During 1996, the Company entered into employment and consulting 
agreements
with certain members of management.  The agreements provide for the employees
to
receive amounts not less than specified base annual  salaries  through the
terms
of the  agreements,  which  have  terms  of one to five  years.  Certain  of
the
contracts also include non-competition covenants and options to purchase
shares
of the Company's common stock.

15. Fair Value of Financial Instruments

     The carrying  amounts of cash,  accounts  receivable,  accounts payable
and
accrued  expenses  approximate fair value because of the short maturity of
these
items.

     The  carrying  amounts of notes  payable  and debt  issued  pursuant to
the
Company's  bank credit  agreements  approximate  fair value because the
interest
rates on these  instruments  change with market  interest rates.

16.  Quarterly Operating Results (Unaudited)

     The following  amounts reflect all  adjustments,  consisting of only
normal
recurring accruals (except as disclosed below),  necessary in the opinion of
the
Company's  management  for a fair  statement  of the  results  for  the 
interim
periods.                                               
                                                         1995
                                  First       Second      Third       Fourth
                                 Quarter      Quarter     Quarter     Quarter

Total revenues                $45,276,969  $47,317,674  $58,341,464
$64,439,376
Earnings (loss)
   before income taxes          5,863,870    6,122,628    6,526,647   
(216,640)
Net earnings (loss)             3,538,031    3,735,088    3,766,887   
(275,094)
Net earnings (loss) per
  common and common equivalent
  share                       $      0.13  $      0.13   $     0.13 $    
(0.01)


                                                   1996
                              First       Second          Third       Fourth
                             Quarter      Quarter        Quarter     Quarter

Total revenues             $91,927,548  $104,078,360  $113,768,316 
$118,778,212
Earnings before income
  taxes                      6,415,231     8,727,375    10,412,800   
13,715,374
Net earnings                 3,280,690     5,185,541     6,165,852    
8,244,651
Net earnings per common
 and common equivalent
 share                     $      0.12  $       0.18  $       0.20  $      
0.24

     The  Company's  results  for the fourth  quarter of 1995 were  affected 
by
increased  allowances,  significant  switch  installation  charges,  and  end
of
quarter  mail  marketing  expenses  materially  exceeding  those of any
previous
quarter.

17. Subsequent Events (Unaudited)

     On March 11, 1997, the Company signed a definitive asset purchase
agreement
to acquire the voice networks of Advantis,  a data and voice network
partnership
of  International  Business  Machines  Corp.  and Sears,  Roebuck  and Co., 
for
approximately  $170 million in cash. The Advantis  assets include service
rights
to  approximately  100,000  network miles of DS-3 fiber optic capacity  (under
a
long term  lease),  five Nortel DMS 250  switches  and other  ancillary 
network
equipment.  In  conjunction  with the  agreement,  the  Company  has  received
a
commitment  for an increase in its credit  facility  to $200  million.  The
bank
financing  commitment  calls for an increase in the prevailing  interest 
costs,
other fees and related items.  The transaction is conditioned  upon, among
other
things,   receiving  governmental  approval  under   Hart-Scott-Rodino  Act. 
It
anticipated  that the acquisition will be completed during the second quarter
of
1997.
           

INDEPENDENT AUDITORS' CONSENT

     We consent to the incorporation by reference in Registration  Statement
No. 333-05857 of Telco  Communications  Group,  Inc. and Subsidiaries on Form
S-8 of our report dated February 7, 1997, incorporated by reference in the
Annual Report on Form 10-K/A of Telco Communications Group, Inc. and
Subsidiaries for the year ended December 31, 1996.

DELOITTE & TOUCHE LLP

Richmond, Virginia
September 11, 1997


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