RCN CORP /DE/
10-Q/A, 1999-04-16
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: RCN CORP /DE/, 10-Q/A, 1999-04-16
Next: LJL BIOSYSTEMS INC, DEF 14A, 1999-04-16



<PAGE>
 
                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549


                                  FORM 10-Q/A

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

For the quarterly period ended                              September 30, 1998

                                      OR

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

For the transition periods from                 to
Commission file number                          0-22825
                
                                RCN CORPORATION
            (Exact name of registrant as specified in its charter)


          Delaware                                            22-3498533
(State of other jurisdiction of                             (IRS Employer
incorporation or organization)                            Identification No.)


                              105 Carnegie Center
                          Princeton, New Jersey 08540
                   (Address of principal executive offices)
                                  (Zip Code)

                                (609) 734-3700
             (Registrant's telephone number, including area code)

             (Former name, former address and former fiscal year,
                         if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period
that the registrant was required to file such reports), and (2) has been
subject to such filing requirement for the past 90 days.

YES  X          NO

Indicate the number of shares outstanding of each of the issuer's classes of
common stock ($1.00 par value), as of September 30, 1998.

Common Stock                   65,201,765                      
<PAGE>
 
                                RCN CORPORATION

                                     INDEX

PART I.        FINANCIAL INFORMATION                              
                                                                  
Item 1.        Financial Statements                               
                                                                  
               Condensed Consolidated Statements of               
               Operations-Quarters and Nine Months Ended          
               September 30, 1998 and 1997                        
                                                                  
               Condensed Consolidated Balance Sheets-             
               September 30, 1998 and December 31, 1997           
                                                                  
               Condensed Consolidated Statements of               
               Cash Flows-Nine Months Ended September 30,         
               1998 and 1997                                      
                                                                  
               Notes to Condensed Consolidated Financial          
               Statements                                         
                                                                  
Item 2.        Management's Discussion and Analysis of            
               Results of Operations and Financial                
               Condition                                          

PART II.       OTHER INFORMATION

Item 1.        Legal Proceedings

Item 2.        Changes in Securities

Item 6.        Exhibits and Reports on Form 8-K

               SIGNATURE
<PAGE>
 
PART I.  FINANCIAL INFORMATION
         Item 1. Financial Statements


                       RCN CORPORATION AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                 (Dollars in Thousands, Except Per Share Data)
                                  (Unaudited)

<TABLE> 
<CAPTION> 
                                                     Quarter Ended           Nine Months Ended
                                                     September 30,            September  30,
                                               ------------------------    ------------------------
                                                   1998         1997          1998          1997
                                               ----------    ----------    ----------    ----------
<S>                                            <C>           <C>           <C>           <C> 
Sales                                          $   58,172    $   31,148    $  148,118    $   91,854
Costs and expenses, excluding                                                                   
  depreciation and amortization                    74,750        35,480       182,632        91,183
Depreciation and amortization                      24,146        13,680        60,976        39,135
Nonrecurring acquisition costs:                                     
 In-process technology                                  -             -        18,293             -
Other nonrecurring charges                              -             -             -        10,000
                                               ----------    ----------    ----------    ----------
Operating (loss)                                  (40,724)      (18,012)     (113,783)      (48,464)
Interest income                                    16,424         3,681        43,232        13,442
Interest expense                                  (31,157)       (3,331)      (80,811)      (10,460)
Other income (expense), net                        (1,299)         (371)       (1,947)          229
                                               ----------    ----------    ----------    ----------
(Loss) before income taxes                        (56,756)      (18,033)     (153,309)      (45,253)
(Benefit) for income taxes                            (30)       (4,764)       (9,923)      (11,907)
                                               ----------    ----------    ----------    ----------
(Loss) before equity in unconsolidated
  entities and minority interest                  (56,726)      (13,269)     (143,386)      (33,346)
Equity in (loss) of unconsolidated entities        (2,195)       (1,089)       (8,169)       (2,650)
Minority interest in loss of                       
  consolidated entities                             4,491         2,543        11,545         3,931
                                               ----------    ----------    ----------    ----------
(Loss) before extraordinary charge                (54,430)      (11,815)     (140,010)      (32,065)                     
Extraordinary charge - debt prepayment
    penalty, net of tax                                 -        (3,210)            -        (3,210)      
                                               ----------    ----------    ----------    ----------
    
Net (loss)                                     $  (54,430)   $  (15,025)   $ (140,010)   $  (35,275)
                                               ==========    ==========    ==========    ========== 

Basic and diluted (loss) per average                                                      
  common share:
  (Loss) before extraordinary charge           $   (0.84)    $    (0.21)   $    (2.34)   $    (0.58)              
                                               ==========    ==========    ==========    ==========
  Extraordinary charge - debt prepayment 
    penalty                                             -         (0.06)            -         (0.06)
                                               ==========    ==========    ==========    ==========
  Net (loss)                                   $    (0.84)   $    (0.27)   $    (2.34)   $    (0.64)
                                               ==========    ==========    ==========    ==========
  
  Weighted average shares outstanding          65,090,284    54,969,132    59,905,854    54,962,596 
</TABLE> 

See accompanying notes to Condensed Consolidated Financial Statements. 
<PAGE>
 
                                RCN CORPORATION
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                            (Dollars in Thousands)
                                  (Unaudited)

<TABLE> 
<CAPTION> 
                                                      September 30, December 31,
                                                          1998         1997
                                                      ------------  -----------
<S>                                                   <C>           <C> 
ASSETS                                                  
Current assets:
 Cash and temporary cash investments                   $   439,817   $  222,910
 Short-term investments                                    667,952      415,603
 Accounts receivable from related parties                    7,033        9,829
 Accounts receivable, net of reserve for doubtful
  accounts of $4,830 at September 30, 1998 and $2,134
  at December 31, 1997                                      27,834       14,834
 Material and supply inventory, at average cost              5,340        2,745
 Prepayments and other                                      14,153        9,990
 Deferred income taxes                                           -        4,821
 Investments restricted for debt service                    22,650       22,500
                                                        ----------   ----------
Total current assets                                     1,184,779      703,232
 Property, plant and equipment, net of 
 accumulated depreciation of $152,274 at 
 September 30, 1998 and $107,419 at December 31, 1997      350,917      200,340
Investments                                                126,534       70,424
Investments restricted for debt service                     31,288       39,411
Intangible assets, net of accumulated amortization
  of $110,162 at September 30, 1998 and $53,388 at
    December 31, 1997                                      187,601       96,547
Deferred charges and other assets                           47,883       41,038
Deferred income taxes                                        4,049            -
                                                       -----------   ----------
Total assets                                           $ 1,933,051   $1,150,992
                                                       ===========   ==========
</TABLE> 
<PAGE>
 
                                RCN CORPORATION
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                            (Dollars in Thousands)
                                  (Unaudited)

<TABLE> 
<S>                                                    <C>           <C> 
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Current maturities of capital lease obligations       $    1,201    $        -
 Accounts payable                                          63,748        24,835
 Accounts payable to related parties                        5,111         3,748
 Advance billings and customer deposits                    26,870         7,318
 Accrued taxes                                                  -           488
 Accrued interest                                          10,969         5,549
 Accrued contract settlements                               3,016         3,126
 Accrued video programming expense                          5,861         3,498
 Accrued expenses                                          53,694        21,143
 Deferred income tax                                        7,905             -
                                                       ----------    ----------
Total current liabilities                                 178,375        69,705
Long-term debt                                          1,248,681       686,103
Deferred income taxes                                           -        19,612
Other deferred credits                                      2,687         2,596
Minority interest                                          58,883        16,392
Commitments and contingencies
Preferred stock                                                 -             -
Common shareholders' equity:                                 
Common stock, par value $1 per share: Authorized
   100,000,000 shares: Issued and outstanding
     65,201,765 and 54,989,870                             65,444        54,989
 Additional paid-in capital                               540,730       321,766
 Cumulative translation adjustments                        (3,055)       (3,055)
 Unrealized appreciation on investments                     2,881             - 
 Treasury stock, 242,000 shares at cost                    (4,449)            -
 Deficit                                                 (157,126)      (17,116)
                                                       ----------    ----------
Total common shareholders' equity                         444,425       356,584
                                                       ----------    ----------
Total liabilities and shareholders' equity             $1,933,051    $1,150,992
                                                       ==========    ==========
</TABLE> 

See accompanying notes to Condensed Consolidated Financial Statements.
<PAGE>
 
                       RCN CORPORATION AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Dollars in Thousands)
                                  (Unaudited)

<TABLE> 
<CAPTION> 
                                                               Nine Months Ended
                                                                 September 30, 
                                                             --------------------
                                                               1998       1997
                                                             ---------  ---------
<S>                                                          <C>        <C> 
NET CASH PROVIDED BY OPERATING ACTIVITIES                    $  28,046  $     202
                                                             ---------  ---------

CASH FLOWS FROM INVESTING ACTIVITIES                                        
   Additions to property, plant & equipment                   (175,657)   (43,890)
   Investment in unconsolidated joint venture                  (12,500)         -
   Purchases of short-term investments                        (387,804)         -
   Sales and maturities of short-term investments              135,463     46,935
   Acquisitions                                                (46,244)   (30,490)
   Proceeds from the sale of partnership interest                    -      1,900
   Other                                                         8,729      4,275
                                                             ---------  ---------
   Net cash used in investing activities                      (478,013)   (21,270)
                                                             ---------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES
   Issuance of long-term debt                                  502,587    110,000
   Repayment of long-term debt                                  (1,118)  (131,250)
   Proceeds from the issuance of stock                         112,836          -
   Purchase of treasury stock                                   (4,449)         -
   Payments made for debt financing costs                       (9,851)         -
   Contribution to minority interest partner                      (108)         -      
   Contribution from minority interest partner                  53,998          -
   Proceeds from the exercise of stock options                   1,854          -
   Transfer from CTE                                                 -    132,231
   Transfer (to) CTE                                                 -   (112,046)
   Decrease in restricted cash                                  11,125          -
   Change in affiliate notes                                         -    143,627
                                                             ---------  ---------
   Net cash provided by financing activities                   666,874   142,562
                                                             ---------  ---------
   Net increase in cash and temporary cash investments         216,907    121,494
   Cash and temporary cash investments at 
      beginning of year                                        222,910     61,843
                                                             ---------  ---------
   Cash and temporary cash investments at September 30,      $ 439,817  $ 183,337
                                                             ---------  ---------
   Supplemental disclosures of cash flow information
   Cash paid during the periods for:
      Interest (net of amounts capitalized)                  $  73,355  $  14,656      
      Income taxes                                           $     897  $     743    
</TABLE> 

See accompanying notes to Condensed Consolidated Financial Statements.
<PAGE>
 
                       RCN CORPORATION AND SUBSIDIARIES 
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 (Dollars in Thousands, Except Per Share Data)

1.   The Condensed Consolidated Financial Statements included herein have been
prepared by the Company, without audit, pursuant to the rules and regulations of
the Securities and Exchange Commission. Certain information and footnote
disclosures normally included in financial statements prepared in accordance
with generally accepted accounting principles have been condensed or omitted
pursuant to such rules and regulations. However, in the opinion of the
Management of the Company, the Condensed Consolidated Financial Statements
include all adjustments, consisting only of normal recurring adjustments,
necessary to present fairly the financial information. The Condensed
Consolidated Financial Statements should be read in conjunction with the
financial statements and notes thereto included in the Company's Form 10-K for
the year ended December 31, 1997 together with any amendment thereto.

2.   Prior to September 30, 1997, the Company was operated as part of C-TEC
Corporation ("C-TEC"). RCN consists primarily of C-TEC's high growth, bundled
residential voice, video and Internet access operations in the Boston to
Washington, D.C. corridor, its existing New York, New Jersey and Pennsylvania
cable television operations, a portion of its long-distance operations and its
international investment in Megacable, S.A. de C.V. ("Megacable"). RCN recently
announced that it intends to initiate network development in California's San
Diego to San Francisco corridor.

The historical financial information presented herein reflects periods during
which the Company did not operate as an independent company and accordingly,
certain assumptions were made in preparing such financial information.  Such
information, therefore, may not necessarily reflect the results of operations
or the financial condition of the Company which would have resulted had the
Company been an independent, public company during the reporting periods, and
are not necessarily indicative of the Company's future operating results or
financial condition.

3.   The Company owns a 40% equity interest in Megacable. For the quarters ended
September 30, 1998 and 1997, the Company recorded equity in the earnings (loss)
of Megacable which consists of its proportionate share of income and
amortization of excess cost over equity in net assets of $(957) and $(930),
respectively. For the nine months ended September 30, 1998 and 1997, the Company
recorded equity in the earnings (loss) of Megacable which consists of its
proportionate share of income and amortization of excess cost over equity in net
assets of $(2,008) and $(2,477), respectively.

Summarized information for the financial position and results of operations of
Megacable, as of and for the nine months ended September 30, 1998 and 1997, is 
as follows:
                                                 1998            1997 
                                               --------        --------
Assets                                         $ 86,024        $ 76,217     
Liabilities                                    $ 10,756        $  8,055     
Shareholders' equity                           $ 75,268        $ 68,162     
Sales                                          $ 27,938        $ 22,281     
Cost and expenses                              $ 19,684        $ 15,231     
Foreign currency transaction losses            $  2,039        $      - 
Net income                                     $  7,240        $  6,827     

Effective January 1, 1997, since the three-year cumulative rate of inflation at
December 31, 1996 exceeded 100%, Mexico is being treated for accounting
purposes as having a highly inflationary economy.  Therefore, the U.S. dollar
is treated as the functional currency and translation adjustments are included
in income.  The Company's proportionate share of such adjustments were gains
(losses) of $(788) and $(816) for the three and nine month periods ended 
September 30, 1998, respectively, which are included in the condensed 
consolidated statement of operations in equity in loss of unconsolidated 
entities.
<PAGE>
 
4.   During the first nine months of 1998, approximately 2,066,000 options
were granted, approximately 358,000 were exercised yielding cash proceeds of
$1,854 and approximately 317,000 options were canceled. At September 30, 1998,
there are approximately 8,498,000 options outstanding at exercise prices
ranging from $0.04 to $29.81 under RCN's 1997 Plan.

5.   On September 30, 1997, the Yee Family Trusts, as holders of CTE's Preferred
Stock Series A and Preferred Stock Series B, filed an action against the
Company, CTE and Cable Michigan in the Superior Court of New Jersey. The
complaint alleges that CTE's distribution of the Common Stock of RCN and Cable
Michigan in connection with the Distribution constitutes a fraudulent
conveyance. The plaintiff further alleges breaches of contract and fiduciary
duties in connection with the Distribution. On December 1, 1997, the complaint
was amended to allege that CTE's distribution of the common stock of RCN and
Cable Michigan was an unlawful distribution in violation of Pa. C.S. 1551
(b)(2). The plaintiffs have asked the Court to set aside the alleged fraudulent
conveyance and are seeking unspecified monetary damages alleged to be in excess
of $52,000. The Company believes that this lawsuit is without merit and is
contesting this action vigorously. On January 9, 1998, the defendants, including
RCN, filed a Motion to Dismiss, or in the Alternative, for Summary Judgement
("the Motion"). Response and Reply Briefs have also been filed. Oral argument on
the motion was held on September 15, 1998. As a result, two counts of the
complaint were dismissed. The Company's answer was subsequently filed.
Settlement discussions are currently in process. The Company can give no
assurance that these discussions will be successful in settling this complaint.

6.   Basic earnings per share is computed based on net (loss) income divided by
the weighted average number of shares of common stock outstanding during the
period.

Diluted earnings per share is computed based on net (loss) income divided by
the weighted average number of shares of common stock outstanding during the
period after giving effect to convertible securities considered to be dilutive
common stock equivalents.  The conversion of stock options during the periods
in which the Company incurs a loss from continuing operations is not assumed
since the effect is anti-dilutive.  The number of stock options which would
have been converted in the quarter and nine months ended September 30, 1998 and 
have a dilutive effect if the Company had income from continuing operations is 
2,851,159 and 3,595,147, respectively.

For periods prior to October 1, 1997, during which the Company was a
wholly-owned subsidiary of C-TEC, earnings per share was calculated by dividing
net (loss) income by the number of average common shares of C-TEC outstanding,
based upon a distribution ratio of one share of Company common equity for
each share of C-TEC common equity owned.

The following table is a reconciliation of the numerators and denominators of
the basic and diluted per share computations:

<TABLE> 
<CAPTION> 
                                                    Quarter Ended September 30,   Nine Months Ended September 30,
                                                   ----------------------------   -------------------------------
                                                       1998             1997          1998             1997
                                                   -----------       ----------   -----------       ------------
<S>                                                <C>               <C>          <C>               <C> 
Net (loss) before extraordinary charge              $  (54,430)      $  (11,815)   $ (140,010)      $    (32,065)
Basic earnings per average common share:                                                         
     Weighted average shares outstanding            65,090,284       54,969,132    59,905,854         54,962,596
     Loss per average common share                       (0.84)           (0.21)        (2.34)             (0.58)
Diluted earnings per average common share:                                                       
     Weighted average shares outstanding            65,090,284       54,969,132    59,905,854         54,962,596
     Dilutive shares resulting from stock options            -                -             -                  -
                                                    ----------       ----------    ----------       ------------
     Weighted average shares and common stock                                                    
     equivalents outstanding                        65,090,284       54,969,132    59,905,854         54,962,596 
                                                    ==========       ==========    ==========       ============
     Loss per average common share                  $    (0.84)      $    (0.21)   $    (2.34)      $     (0.58)
</TABLE> 
<PAGE>
 
7.   In June 1998, the Company acquired Lancit Media Entertainment, Ltd.
("Lancit"), a producer of high quality children's programming. The total
approximate consideration for the transaction was $400 in cash and RCN Common
Stock with a fair value of approximately $7,400 at the time of issuance. The
transaction was accounted for by the purchase method of accounting.
Approximately $9,500 has been allocated to goodwill. Such goodwill is being
amortized over approximately five years.

8.   In June 1998, the Company acquired Interport Communications Corp.
("Interport"). The total approximate consideration for the transaction was
$1,300 in cash and RCN Common Stock with a fair value of approximately $8,500 at
the time of issuance. The transaction was accounted for by the purchase method
of accounting. Approximately $7,200 has been allocated to goodwill. Such
goodwill is being amortized over approximately four years.
<PAGE>
 
9.   In July 1998, the Company acquired Javanet, Inc. ("Javanet"). The total
approximate consideration for the transaction was $3,700 in cash and RCN Common
Stock with a fair value of approximately $13,400 at the time of issuance. The
transaction was accounted for by the purchase method of accounting.
Approximately $14,800 has been allocated to goodwill. Such goodwill is being
amortized over approximately three years.

RCN contributed to RCN-BECOCOM approximately 6% of the subscribers acquired in
the acquisition of Javanet.

10.  In June 1998, the Company completed a public offering of 11% Senior
Discount Notes with an aggregate principal amount at maturity of $256,755, due
2008.  The 11% Senior Discount Notes were issued at a discount and
generated gross proceeds to the Company of approximately $150,000.

The 11% Senior Discount Notes are general senior obligations of the Company.
The 11% Senior Discount Notes will not pay cash interest prior to
January 1, 2003.  The yield to maturity of the 11% Senior Discount Notes,
determined on a semi-annual bond equivalent basis, will be 11% per annum.

The 11% Indenture contains certain covenants that, among other things,
limit the ability of the Company and its subsidiaries to incur indebtedness,
pay dividends, prepay subordinate indebtedness, repurchase capital stock,
engage in transactions with stockholders and affiliates, create liens, sell
assets and engage in mergers and consolidations. 

The 11% Senior Discount Notes are redeemable, in whole or in part, at
any time on or after July 1, 2003 at the option of the Company.  The
11% Senior Discount Notes may be redeemed at redemption prices starting at
105.5% of the principal amount at maturity and declining to 100% of the
principal amount at maturity, plus any accrued and unpaid interest.

11.  In June 1998, the Company completed a public offering of 6,794,500 shares
of RCN Common Stock, par value $1.00 per share, with a price to the Public 
of $19.50 per share.  Of the 6,794,500 shares offered 6,098,355 were offered
by the Company and 696,145 shares were offered by a Selling Stockholder. The
net proceeds to the Company were approximately $113,305 after deducting issuance
costs.

12.  In June 1997 the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standard No. 131 - "Disclosure about Segments
of an Enterprise and Related Information" ("SFAS 131"). This statement, which
establishes standards for the reporting of information about operating segments
and requires the reporting of selected information about operating segments in
interim and year end financial statements, is effective for fiscal years
beginning after December 15, 1997. The Company's operations involve developing
an advanced fiber network to provide a bundled service package of voice, video
and data services to new customers in high density markets and migrating as many
customers as is economically justified which were served by the Company's
previously separate lines of business, for which profitability was separately
measurable and monitored, to the single source network. While the Company's
chief decision makers monitor the revenue streams of the various products,
operations are managed and financial performance is evaluated based upon the
delivery of multiple services to customers over a single network. This allows
the Company to leverage its network costs to maximum profitability. It is
management's belief that the Company operates as one reportable operating
segment which contains many shared expenses generated by the Company's various
revenue streams and that any segment allocation of shared expenses incurred on a
single network to multiple revenue streams would be impractical and arbitrary;
furthermore, the Company currently does not make such allocations internally.
The Company's chief decision makers do, however, monitor financial performance
in a way which is different from that depicted in the historical general purpose
financial statements in that such measurement includes the consolidation of all
joint ventures, including Starpower which is not consolidated under generally
accepted accounting principles. Such information, however, does not represent a
separate segment under generally accepted accounting principles and therefore it
is not separately disclosed.

<PAGE>
 
13.  In June 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard No. 130 - "Reporting Comprehensive
Income"  ("SFAS 130").  This statement, which establishes standards for
reporting and disclosure of comprehensive income, is effective for interim
and annual periods beginning after December 15, 1997. The Company primarily has
two components of comprehensive income, cumulative translation adjustments and
unrealized appreciation on investments which appropriate ($3,055) and $2,881,
respectively. The amount of other comprehensive loss for the nine months ended
September 30, 1998 was ($137,129).

14.  In June 1998, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard No. 133 ("SFAS 133").  This
statement, which establishes accounting and reporting standards for derivative
instruments and for hedging activities, is effective for the first quarter of
fiscal years beginning after June 15, 1999.  The Company does not currently
have any items subject to disclosure pursuant to SFAS 133.

15.  On February 20, 1998, RCN issued 1,730,648 shares of RCN Common Stock to
certain shareholders of Erols Internet, Inc. ("Erols") in connection with the 
merger of Erols with and into a wholly-owned subsidiary of RCN.  On February 
27, 1998, RCN issued 890,384 shares of RCN Common Stock to certain shareholders 
of UltraNet Communications, Inc. ("UltraNet") in connection with the merger of
UltraNet with and into a wholly-owned subsidiary of RCN.  On June 12, 1998 RCN
issued 396,442 shares of RCN Common Stock to certain shareholders of Interport
in connection with the merger of Interport with and into a wholly-owned
subsidiary of RCN.  On July 23, 1998, RCN issued 568,887 shares of RCN
Common Stock to certain shareholders of JavaNet in connection with the merger
of JavaNet, Inc. with and into a wholly-owned subsidiary of RCN.  These four
issuances were made pursuant to the exemption from registration under Section
4(2) of the Securities Act on the basis that each transaction involved the
issuance of securities in a transaction not involving a public offering.

16.  The Company's effective tax rate is different from the federal tax rate
since in the third quarter of 1998, the tax effect of the Company's cumulative
losses has exceeded the tax effect of accelerated deductions, primarily
depreciation, which the Company has taken for federal income tax purposes.
Except in unusual cases, generally accepted accounting principles do not permit
the recognition of tax benefits of such excess losses in the financial
statements. This accounting treatment does not impact the amount or expiration
periods of actual NOL carryovers or cash flows for taxes. Additionally, the
charge for in-process technology is not deductible for tax purposes and a tax
benefit was correspondingly not recorded.

17.  In February 1998, the Company acquired Erols. The total approximate
consideration includes $36,000 in cash including out of pocket costs of
approximately $1,400 and the assumption and repayment of debt of approximately
$5,100 and RCN Common Stock with a fair value of approximately $45,000 at the
time of issuance. Additionally, the purchase price includes approximately
$11,000 representing the fair value of Erols stock options which were converted
to RCN stock options in connection with the acquisition. The total purchase 
price of the acquisition was $92,000. The transaction was accounted for by the
purchase method of accounting.

RCN contributed to Starpower approximately 60% of the subscribers and related
unearned revenue acquired in the acquisition of Erols. RCN contributed to RCN-
BECOCOM approximately 1% of the subscribers and related unearned revenue
acquired in the acquisition of Erols.

Goodwill of approximately $ 35,000 was recorded in connection with the 
acquisition of Erols and contribution to Starpower. Such goodwill includes 
the value assigned  to certain current products and technologies, primarily
residential dial-up and dedicated Internet access, and Internet advertising.
Such goodwill is being amortized over approximately four years.

18.  In February 1998, the Company acquired UltraNet. The total approximate
consideration includes $7,700 in cash including cash payments aggregating
approximately $503 to certain holders of UltraNet stock options and RCN Common
Stock with a fair value of approximately $26,200 at the time of issuance.
Additionally, the purchase price includes approximately $1,900 representing the
fair value of UltraNet stock options which were converted to RCN stock options
in connection with the acquisition. The total purchase price of the acquisition
was $35,800. The transaction was accounted for by the purchase method of
accounting.

RCN contributed to RCN-BECOCOM approximately 30% of the subscribers acquired
in the acquisition of UltraNet.

Goodwill of approximately $31,100 was recorded in connection with the
acquisition of UltraNet and contribution to RCN-BECOCOM. Such goodwill includes
the value assigned to certain current products and technologies, primarily
residential dial-up and high speed Internet access. Such goodwill is being
amortized over approximately four years.

19.  In connection with the acquisitions of Erols and UltraNet, RCN has
allocated $13,228 for Erols and $5,065 for UltraNet to in-process research and
development ("IPR&D"). Specifically, four projects were identified which
qualified as IPR&D by definition of not having achieved technological
feasibility and representing technology which at the point of acquisition
offered no alternative use than the defined project. The fair value of the IPR&D
projects associated with these acquisitions is based upon a discounted cash flow
analysis modified to represent only that portion of the project associated with
completed research and developments efforts at the date of acquisition. The
IPR&D valuation charge was measured by the stage of completion method. The
expected completion percentages are estimated based on the latest available
financial information at the date of acquisition and were established on a
project by project basis primarily calculated by dividing the costs incurred to
date by the total expected R&D expenses specific to the project. The Company's
management is primarily responsible for estimating fair value of the purchased
IPR&D. The significant assumptions utilized by management were as follows:

Cash flow projections, utilizing risk adjusted discount rates of between 35% and
40% for Erols projects, commenced in 1998, and were expected to grow
significantly in 1999 and 2000. Cash flow projections, utilizing risk adjusted
discount rates of between 30% and 33% for UltraNet projects, were expected to
commence in 1999, growing significantly in 2000 and 2001. The IPR&D projections
are founded on significant assumptions with regard to timing of market entrance,
levels of penetration, and costs of provisioning.

RCN is constructing new telecommunications networks.  The margins on products
expected to result from acquired in-process technologies in some cases represent
higher margins than RCN's margins on existing products primarily due to the
efficiencies in delivering multiple products, including bundled-service 
offerings, over a single state of the art high capacity fiber optic network.
For both the Erols and the UltraNet acquisitions, RCN identified the R&D 
development projects to include - 
  
  - Cable Modem Internet access for subscribers, consisting of projects to
  develop the hardware, systems and software to permit subscribers to be offered
  high-speed Internet access through direct cable connection. The remaining
  development effort is concerned with technical standards for this service and
  with the design and integration of this product into RCN's cable and fiber
  optic network. RCN management estimated that this project for both
  acquisitions was approximately 70% complete and that each had approximately
  $250 of direct development expense remaining to be spent in 1998 and 1999,
  with planned revenues from this service expected to begin thereafter.

  -Internet Telephony, representing projects to develop the potential for dial-
  up telephone service through the Internet.  This service area presented 
  significant technical challenges as well as political, commercial and market
  challenges to be faced before service could be offered to subscribers.  Since
  at the acquisition date neither hardware nor systems have been acquired or
  developed in support of this new product, a high degree of development
  activity remains.  RCN management estimated that this project for both
  acquisitions was only approximately 20% complete and that the remaining 
  development cost at the date of acquisition was approximately $1,000 in 1998,
  $2,000 in 1999 and $5,000 in 2000 with revenues from this service expected to 
  begin thereafter.

  - E-Commerce Systems, consisted of the companies' efforts to develop a 
  suitable system that would permit subscribers to conduct commercial activities
  over the Internet.   Following evaluation of commercially-available packages, 
  none were capable of meeting subscriber needs and development of the suitable
  system was undertaken.  RCN management estimated that the project for both
  acquisitions was approximately 90% complete and that each had about $25 of
  development expense remaining to be spent in 1998 with revenues from this 
  service expected to begin thereafter.

  -High-speed shared office Internet access, representing a blending of fiber
  optic and Internet networking technologies, was under development as a 
  package to be offered to commercial clients.  While the technical challenges
  were still being addressed at the acquisition date, there was no certainty
  that this system would result in a competitive product offering in the market.
  The management of RCN estimated that the project for both acquisitions was 
  approximately 75% complete and that each had less that $25 of development
  expense remaining to be spent in 1998 with revenues from this service 
  expected to begin thereafter.

Relative to the qualifiation of these projects as IPR&D projects under 
the meaning within Statement of Financial Accounting Standards No. 2
("SFAS 2"), each represented at the date of acquisition a development 
project associated with new and uncertain technology that was incomplete and
had not reached technical feasibility.  Further, the technology under
development in each of these areas was not seen to present opportunities
for alternative future use should the comtemplated development project 
fail to achieve completion.  In each of the above projects, the uncertainty
associated with each, in the absence of a successful product introduction,
may result in the possible abandonment of the project and the loss of both 
invested development funds and the profit contributions that such projects
were expected to bring to the business as a whole.

<PAGE>
 
Item 2. Management's Discussion and Analysis of Financial Condition and
        Results of Operations
        (Dollars in Thousands, Except Per Share Data)

The Private Securities Litigation Reform Act of 1995 provides a "safe harbor"
for forward-looking statements. Certain information included in this Quarterly
Report is forward-looking, such as information relating to the effects of future
regulations and competition, the impact of the Year 2000 issue, expected capital
expenditures, capital contributions to joint ventures by joint venture partners,
and expected trends in operating losses and cash flows associated with
investments in new markets. Such forward-looking information involves important
risks and uncertainties that could significantly affect expected results in the
future differently from those expressed in any forward-looking statements made
by, or on behalf of, the Company. These risks and uncertainties include, but are
not limited to, uncertainties relating to economic conditions, acquisitions and
divestitures, government and regulatory policies, the pricing and availability
of equipment, materials, inventories and programming, technological developments
and changes in the competitive environment in which the Company operates.

The following discussion should be read in conjunction with the attached
condensed consolidated financial statements and notes thereto, and with the
Company's audited financial statements and notes thereto for the year ended
December 31, 1997 included in the Company's Form 10-K together with any
amendment thereto.

The negative operating cash flow from the Company's advanced fiber optic network
business has resulted primarily from expenditures associated with the
development of the Company's operational infrastructure and marketing expenses.
The Company expects it will continue to experience negative operating cash flow
and operating and net losses while it continues to invest in its networks and
until such time as revenue growth is sufficient to fund operating expenses. The
Company expects to achieve positive operating margins over time by (i)
increasing the number of customers it serves, (ii) increasing the number of
connections per customer by cross marketing its services and promoting bundled
service options and therefore increasing the revenue per customer, (iii)
lowering the costs associated with new subscriber additions and (iv) reducing
the cost of providing services by capturing economies of scale. The Company
expects its operating revenues will increase through internal growth of its
current advanced fiber optic networks; however, the Company also expects
negative operating cash flow will increase for some period of time as the
Company expands its current networks and initiates network development in
Washington, D.C., Philadelphia and California's San Francisco to San Diego
corridor. When the Company makes its initial investment in a new market, the
operating losses typically increase as the network and sales force are expanded
to facilitate growth. The Company's ability to generate positive cash flow in
the future will depend on the extent of capital expenditures in current and
additional markets, the ability of the joint ventures to generate revenues and
cash flow, competition in the Company's markets and any potential adverse
regulatory developments. The Company will be dependent on various financing
sources to fund its growth as well as continued losses from operations. There
can be no assurance that such funding will be available, or available on terms
acceptable to the Company. See " - Liquidity and Capital Resources."

Prior to September 30, 1997, the Company was operated as part of C-TEC
Corporation ("C-TEC"). The historical financial information presented herein
reflects periods during which the Company did not operate as an independent
company and accordingly, certain assumptions were made in preparing such
financial information.  Such information, therefore, may not necessarily
reflect the results of operations or the financial condition of the Company
which would have resulted had the Company been an independent, public company
during the reporting periods, and are not necessarily indicative of the
Company's future operating results or financial condition. 
<PAGE>
 
Operating income before depreciation and amortization ("EBITDA") is commonly
used in the communications industry to analyze companies on the basis of
operating performance, leverage and liquidity. EBITDA is not intended to
represent cash flows for the period and should not be considered as an
alternative to cash flows from operating, investing or financing activities as
determined in accordance with U.S. GAAP. EBITDA is not a measurement under U.S.
GAAP and may not be comparable with other similarly titled measures of other
companies.

Three Months Ended September 30, 1998 Compared to Three Months Ended 
September 30, 1997

For the three months ended September 30, 1998, EBITDA before nonrecurring
acquisition costs was ($16,578) as compared to ($4,332) for the same period in
1997. For the three months ended September 30, 1998, operating loss before non-
recurring charges was ($40,724) as compared to ($18,012) for the same period in
1997. Sales increased 86.8% to $58,172 for the quarter ended September 30, 1998
from $31,148 for the same period in 1997.

Sales
- -----

Video sales are comprised primarily of subscription fees for basic, premium and
pay-per-view cable television services; for both wireless and hybrid
fiber/coaxial cable customers in New York, New Jersey and Pennsylvania which
the Company expects to migrate to its advanced fiber networks over time as 
well as for approximately 58,000 advanced fiber customers, primarily in  
Allentown, New York City and Boston.  

Voice sales include local telephone service fees consisting primarily of monthly
line charges, local toll and special features and long-distance telephone
service fees based on minutes of traffic and tariffed rates or contracted fees.
Voice sales include both resold services and traffic over the Company's own
switches. 

Data sales represent Internet access fees billed at contracted rates.

Total sales increased $27,024, or 86.8% to $58,172 for the quarter ended
September 30, 1998 from $31,148 for the quarter ended September 30, 1997. The
increase resulted from higher total service connections which increased 227.1%
to approximately 808,000 at September 30, 1998 from approximately 247,000 at
September 30, 1997, including connections of the Starpower joint venture. The
increase in service connections resulted from expansion of the Company's
advanced fiber network, growth in resold voice connections and the acquisitions
of Erols Internet, Inc. ("Erols") and UltraNet Communications ("UltraNet") which
provided approximately 370,000 data connections at the date of acquisition,
including connections of the Starpower joint venture. Advanced fiber units
passed increased to approximately 214,000 units at September 30, 1998 from
approximately 26,000 units at September 30, 1997.

Voice revenues increased $6,244 to $7,139 for the quarter ended September 30, 
1998 from $895 for the quarter ended September 30, 1997 primarily due to an 
increase in off-net voice connections.  Off-net voice connections were 58,093 
and 10,953 at September 30, 1998 and 1997, respectively.  Partially 
contributing to the increase in off-net connections was the start-up of 
telephony operations in the Lehigh Valley, Pennsylvania market in the fourth 
quarter of 1997. Advanced fiber voice connections were 20,857 and 1,909 at 
September 30, 1998 and 1997, respectively.
  
Video revenue increased $3,123 or 12.2% to $28,800 for the quarter ended
September 30, 1998 from $25,677 for the quarter ended September 30, 1997. 
<PAGE>
 
The increase in 1998 was primarily due to increases of approximately 20,000
average video connections as compared to the same period in 1997. Additionally,
video rate increases in February and May in selected markets contributed
approximately $1,296 of the increase.
                         
Data revenues increased $13,294 to $13,308 for the quarter ended September 30,
1998 from $14 for the quarter ended September 30, 1997 primarily due to the
acquisitions of Erols and UltraNet in February 1998. The Company had
approximately 450,000 average data connections for the quarter ended September
30, 1998, including connections attributable to the Starpower joint venture, as
compared to approximately 200 average data connections for the quarter ended
September 30, 1997.

Commercial and other revenues increased $4,362, or 95.6% to $8,924 for the
quarter ended September 30, 1998 from $4,562 for the quarter ended September 30,
1997. The increase was due to an increase in average commercial main access
lines of approximately 10,800 over the same period in 1997, compounded by an
increase in revenue per main access line. The increase in commercial main access
lines contributed approximately $1,200 to the increase while the increase in
revenue per main access line contributed approximately $1,300. Additionally
contributing approximately $1,700 to the increase in commercial and other
revenues was higher wholesale long distance revenue from Commonwealth Telecom
Services, Inc. ("CTSI"), a wholly-owned subsidiary of Commonwealth Telephone
Enterprises, Inc. (formerly C-TEC Corporation). CTSI is a Competitive Local
Exchange Carrier ("CLEC") which operates in areas adjacent to the traditional
service area of Commonwealth Telephone Company (also a wholly-owned subsidiary
of Commonwealth Telephone Enterprises, Inc.).

The Company recognizes that managing customer turnover is an important factor in
maximizing revenues and cash flow. For the quarter ended September 30, 1998, the
Company's average monthly churn rate was approximately 2.3%.   

Costs and Expenses Excluding Depreciation and Amortization 
- ----------------------------------------------------------

Costs and expenses, excluding depreciation and amortization are comprised of
direct costs and operating, selling, and general and administrative expenses.

Direct expenses include direct costs of providing services, primarily video
programming and franchise costs and network access fees.

Direct expenses increased $15,878, or 132.3% to $27,878 for the quarter ended
September 30, 1998 from $12,000 for the quarter ended September 30, 1997. The
increase was primarily due to costs associated with higher resold voice
revenues. The resold voice increase represents increases in main access lines in
New York City, Boston and Lehigh Valley, Pennsylvania with a view to extending
the advanced fiber network and fully activating RCN's own telephone switches to
service many of these customers, thereby allowing RCN to gain higher margins and
additional revenue from originating and terminating access fees and to control
the related services and service quality. Additionally, higher Internet access
costs of approximately $4,900 associated with the increase in data revenues,
primarily resulting from the acquisitions of Erols and UltraNet, contributed to
the increase in direct expenses. Also contributing to the increase were higher
commercial and other direct costs of approximately $1,300 primarily associated
with the increased wholesale revenue from CTSI and higher video programming
costs of approximately $1,600 due to increased video connections, increased
programming rates and new channel launches.

Operating, selling, general and administrative expenses primarily include
customer service costs, advertising, sales and marketing expenses,
communications network maintenance and repair ("technical expenses"), and other
corporate overhead.

Operating, selling, general and administrative costs increased $23,392, or
100.0% to $46,872 for the quarter ended September 30, 1998 from $23,480 for the
quarter ended September 30, 1997. Advertising costs increased approximately
$3,100 for the quarter ended September 30, 1998 primarily due to Internet
service advertising expense resulting from the acquisition of Erols in
<PAGE>
 
February 1998. Customer service costs increased approximately $5,900, or 207.6%
for the quarter ended September 30, 1998. Increases of approximately $2,000
primarily personnel related, were due to the expanded customer base resulting
from the acquisition of Erols in February 1998. Other staff and temporary labor
increases to support expanding operations in New York City, Boston and Lehigh
Valley, Pennsylvania contributed approximately $1,800 to the increase. Higher
telephone expense of approximately $400 to support higher call volumes related
to expansion of the customer base, higher billing costs of approximately $1,200
for increased customers and higher facilities and supplies expense of
approximately $200 for expanded staff principally comprise the remainder of the
customer service cost increase. Technical expense increased approximately
$4,000, or 84.3%, for the quarter ended September 30, 1998. Technical expense
increases of approximately $1,800 were due to engineering and construction
headcount and contract labor additions made to plan and execute network
expansion and network operations control center monitoring. Resale telephony
installation costs contributed approximately $400 to the increase. Rental
expense primarily for materials and hubsites increased approximately $300.
Technical expense increases associated with acquisitions in 1998 were
approximately $850. The increase was partially offset by approximately $1,400
of technical costs capitalized as part of the cost basis of the communications
network. Sales and marketing costs increased approximately $3,800, or 94.0%, for
the quarter ended September 30, 1998. The increase resulted from additional
staff, contract labor and related commissions and benefits, aggregating
approximately $850, to cover the increase in marketable homes, to increase
penetration in the Company's existing markets and to increase the number of
services per customer. Telemarketing expense increased approximately $1,100 due
to increased campaigns. Sales and marketing increases associated with
acquisitions in 1998, primarily Erols, were approximately $1,800. General and
administrative expenses increased approximately $6,600, or 91.3%. Acquisitions
in 1998 contributed approximately $2,500 to the increase. In addition, as
disclosed in Note 13 to the Company's 1997 report on Form 10-K, in connection
with the Distribution, RCN established a qualified savings plan under Section
401(k) of the Internal Revenue Code that will also qualify as an ESOP under
Sections 401(a) and 4975 (e)(7) of the Code (the "ESOP"). The Company accrued a
contribution to the ESOP of approximately $2,200 during the third quarter of
1998. Higher bad debt expense of approximately $600 was associated with the
$27,024 increase in sales. Higher gross receipts taxes and property taxes
resulting from expansion of the communications network aggregated approximately
$470. Legal expense increased approximately $250 primarily as a result of the
procurement of additional franchises and open video systems ("OVS") agreements.
Higher salaries and benefits of approximately $900 were due to staff additions,
primarily to support the expansion, maintenance and upgrade of the Company's
management information systems, new product development and integration of
acquisitions.

Depreciation and amortization
- ------------------------------

Depreciation and amortization is comprised principally of depreciation of the
Company's advanced fiber network, its wireless network, and its hybrid
fiber/coaxial cable systems; and amortization of subscriber lists, building
access rights and goodwill resulting primarily from its acquisitions of Freedom,
Twin County, Erols and UltraNet.

Depreciation and amortization was $24,146 for the three month period ended
September 30, 1998 and $13,680 for the three month period ended September 30,
1997. The increase of $10,466, or 76.5% was the result of both a higher
depreciable basis of plant, resulting primarily from expansion of the Company's
advanced fiber network, and amortization of intangible assets arising from the
acquisition of Erols and UltraNet in February 1998. The cost basis of property,
plant and equipment at September 30, 1998 and 1997 was $503,191 and $273,960,
respectively. The basis of intangible assets was $297,763 and $150,283 at
September 30, 1998 and 1997, respectively.
<PAGE>
 
Interest income
- ---------------

Interest income was $16,424 and $3,681 for the three month periods ended
September 30, 1998 and 1997, respectively. The increase of $12,743, or 346.2%,
results from higher cash, temporary cash investments and short-term investments,
as compared to the same period in 1997. Cash, temporary cash investments and
short-term investments were approximately $1,108,000 at September 30, 1998 and
approximately $183,000 at September 30, 1997. Such increase primarily represents
interest on the unused portion of the following debt and equity financings made
subsequent to September 30, 1997: 10% Senior Notes, issued in October 1997,
which generated gross proceeds of $225,000 and yielded net proceeds of $218,250;
11 1/8% Senior Discount Notes, issued in October 1997, which generated gross
proceeds of $350,001 and yielded net proceeds of $337,751; 9.8% Senior Discount
Notes, issued in February 1998, which generated gross proceeds of $350,587 and
yielded net proceeds of $344,855; 11% Senior Discount Notes, issued in June
1998, which generated gross proceeds of $149,999 and yielded net proceeds of
$147,187 and the issuance of 6,098,355 shares of the Company's Common Stock,
issued in June 1998, which yielded net proceeds of $113,305.

Interest expense
- ----------------

The increase in interest expense primarily represents interest on the gross
proceeds of the debt financings mentioned above (see interest income) as well as
the interest on the $100,000 term credit facility and the outstanding borrowings
on the $25,000 revolving credit agreement ($5,000 at September 30, 1998) of
certain of the Company's subsidiaries issued in August 1997. For the quarter
ended September 30, 1998, interest expense was $31,157 as compared to $3,331 for
the quarter ended September 30, 1997. The increase was partially offset by a
reduction due to the prepayment in September 1997 of $131,250 of 9.65% Senior
Secured Notes. Interest expense also includes amortization of deferred financing
costs associated with the above credit facilities.

Income tax
- ----------

The Company's effective income tax rate was zero for the quarter ended September
30, 1998 and a benefit of 28.7% for the quarter ended September 30, 1997.

The tax effect of the Company's cumulative losses has exceeded the tax effect of
accelerated deductions, primarily depreciation, which the Company has taken for
federal income tax purposes. Except in unusual cases, generally accepted
accounting principles do not permit the recognition of tax benefits of such
excess losses in the financial statements. This accounting treatment does not
impact the amount or expiration periods of actual NOL carryovers or cash flows
for taxes.

Minority interest
- -----------------

For the third quarter of 1998, minority interest of $4,491 primarily represents
the 49% interest of Boston Edison Company ("BECO") in the loss of RCN-BECOCOM of
$4,630. In the third quarter of 1997, minority interest primarily represents
the 49% interest of BECO in the loss of RCN-BECOCOM of $2,602.

Equity in loss of unconsolidated entities
- -----------------------------------------

Equity in the loss of unconsolidated entities primarily represents the Company's
share of the losses and amortization of excess cost over net assets of Megacable
of $957 and $930 for the quarters ended September 30, 1998 and 1997,
respectively. For the third quarter of 1998, equity in the loss of
unconsolidated entities also includes the Company's 50% interest in the loss of
Starpower of $1,238.

<PAGE>
 
Nine Months Ended September 30, 1998 Compared to Nine Months Ended September 30,
1997

For the nine months ended September 30, 1998, EBITDA before nonrecurring costs
was ($34,514) as compared to $671 for the same period in 1997. Operating loss
before non-recurrng charges for the nine months ended September 30, 1998 was
($95,490) as compared to ($38,464) for the same period in 1997. Sales increased
61.3% to $148,118 for the nine months ended September 30, 1998 from $91,854 for
the same period in 1997.

Total sales increased $56,264, or 61.3% to $148,118 for the nine months ended
September 30, 1998 from $91,854 for the nine months ended September 30, 1997.
The increase resulted from higher average service connections as discussed
below. The increase in service connections resulted from expansion of the
Company's advanced fiber network, growth in resold voice connections and the
acquisitions of Erols and UltraNet which provided approximately 370,000 data
connections at the date of acquisition, including connections attributable to
the Starpower joint venture.

Voice revenues increased $13,956 to $15,825 for the nine months ended September
30, 1998 from $1,869 for the nine months ended September 30, 1997 primarily due
to an increase in off-net voice connections. Off-net voice connections were
58,093 and 10,953 at September 30, 1998 and 1997, respectively. Partially
contributing to the increase in off-net voice connections was the start-up of
telephony operations in the Lehigh Valley, Pennsylvania market in the fourth
quarter of 1997. Advanced fiber voice connections were 20,857 and 1,909 at
September 30, 1998 and 1997, respectively.

Video revenue increased $6,493, or 8.4% to $83,389, for the nine months ended
September 30, 1998 from $76,896 for the nine months ended September 30, 1997.
Video revenue for the nine months ended September 30, 1997 included one time
launch incentive revenue of approximately $1,000 related to the launch of
certain new channels. The increase in 1998 was primarily due to increases of
approximately 21,000 additional video connections, at September 30, 1998 as
compared to the same period in 1997. Additionally, video rate increases in
February and May in selected markets contributed approximately $2,720 of the
increase. On-net video connections grew to 58,324 at September 30, 1998 from
4,870 at September 30, 1997. Off-net video connections were 196,776 and 229,198
at September 30, 1998 and 1997, respectively. Growth in on-net connections
includes connections that are attributable to migration of off-net customers.

Data revenues increased $25,552 to $25,577 for the nine months ended September
30, 1998 from $25 for the nine months ended September 30, 1997 primarily due to
the acquisitions of Erols and UltraNet in February 1998. At September 30, 1998,
the Company had 470,466 off-net data connections, including connections
attributable to the Starpower joint venture, and 3,661 advanced fiber data
connections.

Commercial and other revenues increased $10,263, or 78.6% to $23,327 for the
nine months ended Septmeber 30, 1998 from $13,064 for the nine months ended
September 30, 1997. The increase was due to an increase in average commercial
main access lines of approximately 9,400 over the same period in 1997,
compounded by an increase in revenue per main access line. The increase in
commercial main access lines contributed approximately $3,000 to the increase
while the increase in revenue per main access line contributed approximately
$3,100. Additionally contributing approximately $5,000 to the increase in
commercial and other revenues was higher wholesale long distance revenue from
CTSI.
<PAGE>
 
Costs and Expenses Excluding Depreciation and Amortization and Nonrecurring
- ---------------------------------------------------------------------------
Charges.
- -------

Direct expenses increased $35,061, or 100.0% to $70,174 for the nine months
ended September 30, 1998 from $35,113 for the nine months ended September 30,
1997. The increase was primarily due to costs associated with higher resold
voice revenues. The resold voice increase represents increases in main access
lines in New York City, Boston and Lehigh Valley, Pennsylvania with a view to
extending the advanced fiber network and fully activating RCN's own telephone
switches to service many of these customers, thereby allowing RCN to gain higher
margins and additional revenue from originating and terminating access fees and
to control the related services and service quality. Additionally, higher
Internet access costs of approximately $9,000 associated with the increase in
data revenues, primarily resulting from the acquisitions of Erols and UltraNet,
contributed to the increase in direct expenses. Also contributing to the
increase were higher commercial and other direct costs of approximately $3,100
associated with the increased wholesale revenue from CTSI and higher video
programming costs of approximately $2,700 due to increased video connections,
increased programming rates and new channel launches.

Operating, selling, general and administrative costs increased $56,388, or
101.0% to $112,458 for the nine months ended September 30, 1998 from $56,070 for
the quarter ended September 30, 1997. Advertising costs increased approximately
$14,100 for the nine months ended September 30, 1998. Costs associated with an
extensive high visibility multi-media campaign primarily in New York City and
Boston, which commenced in June 1997, increased approximately $8,600 over the
comparable period in 1997. Internet service advertising expense resulting from
the acquisition of Erols in February 1998 increased approximately $5,100.
Expenses incurred to promote the commencement of telephony operations in the
Lehigh Valley, Pennsylvania market increased approximately $900. The remaining
increase in advertising costs was primarly due to costs incurred for various
sales and promotional materials and event marketing. Customer service costs
increased approximately $14,400, or 199.0% for the nine months ended September
30, 1998. Increases of approximately $3,600 primarily personnel related, were
due to the expanded customer base resulting from the acquisition of Erols in
February 1998. Other staff and temporary labor increases to support expanding
operations in New York City, Boston and Lehigh Valley, Pennsylvania contributed
approximately $5,100 to the increase. Higher telephone expense of approximately
$850 to support higher call volumes related to expansion of the customer base,
higher billing costs of approximately $3,700 for increased customers and higher
facilities and supplies expense of approximately $500 for expanded staff
principally comprise the remainder of the customer service cost increase.
Technical expense increased approximately $7,400, or 53.8%, for the nine months
ended September 30, 1998. Technical expense increases of approximately $4,400
were due to engineering and construction headcount and contract labor additions
made to plan and execute network expansion and network operations control center
monitoring. Resale telephony installation costs contributed approximately $1,300
to the increase. Rental expense primarily for materials and hub sites increased
approximately $700. Technical expense increases associated with acquisitions in
1998 were approximately $2,500. The increase was partially offset by
approximately $4,000 of technical costs capitalized as part of the cost basis of
the communications network. Sales and marketing costs increased approximately
$9,900, or  94.7%, for the nine months ended September 30, 1998. The increase
resulted from additional staff, contract labor and related commissions and
benefits, aggregating approximately $1,500, to cover the increase in marketable
homes, to increase penetration in the Company's existing markets and to increase
the number of services per customer. Telemarketing expense increased
approximately $3,300 due to increased campaigns. Sales and marketing increases
associated with acquisitions in 1998, primarily Erols, were approximately
$5,300.
<PAGE>
 
General and administrative expenses increased approximately $10,500, or 56.1%.
Acquisitions in 1998 contributed approximately $3,800 to the increase. In
addition, the Company accrued a contribution to the ESOP of approximately $2,200
during the third quarter of 1998. Higher bad debt expense of approximately
$1,400 was associated with the $56,264 increase in sales. Higher gross receipts
taxes and property taxes resulting from expansion of the communications network
aggregated approximately $900.

Legal expense increased approximately $900 primarily as a result of the
procurement of additional franchises and OVS agreements. Higher salaries and
benefits of approximately $3,500 were due to staff additions, primarily to
support the expansion, maintenance and upgrade of the Company's management
information systems, new product development and integration of acquisitions.

The Company is in the process of developing information technology systems which
will provide a sophisticated customer care infrastructure. The Company expects 
associated G&A charges to increase during the fourth quarter.

Depreciation and amortization
- -----------------------------

Depreciation and amortization was $60,976 for the nine month period ending
September 30, 1998 and $39,135 for the nine month period ending September 30,
1997. The increase of $21,841, or 55.8% was the result of both a higher
depreciable basis of plant, resulting primarily from expansion of the Company's
advanced fiber network, and amortization of intangible assets arising from the
acquisitions of Erols and UltraNet in February 1998. The cost basis of property,
plant and equipment on a pro forma total RCN basis at September 30, 1998 and
1997 was $503,191 and $273,960, respectively. Additionally, intangibles
resulting from the payment of $15,000 on March 21, 1997 of contingent
consideration applicable to the Company's original purchase of an 80.1%
ownership interest in Freedom and from the payment of an additional $15,000 on
March 21, 1997 to acquire the remaining 19.9% ownership in Freedom were
depreciable for the full nine months ended September 30, 1998 but only from the
date of payment for the nine months ended September 30, 1997. The basis of
intangible assets was $297,763 and $150,283 at September 30, 1998 and 1997,
respectively.

Nonrecurring charge
- -------------------
Acquisition costs - In-process Technology. In connection with the acquisitions
of Erols and UltraNet, RCN has allocated $13,228 for Erols and $5,065 for
UltraNet to in-process research and development ("IPR&D"). Specifically, four
projects were identified which qualified as IPR&D by definition of not having
achieved technological feasibility and representing technology which at the
point of acquisition offered no alternative use than the defined project. The
fair value of the IPR&D projects associated with these acquisitions is based
upon a discounted cash flow analysis modified to represent only that portion of
the project associated with completed research and developments efforts at the
date of acquisition. The IPR&D valuation charge was measured by the stage of
completion method. The expected completion percentages are estimated based on
the latest available financial information at the date of acquisition and were
established on a project by project basis primarily calculated by dividing the
costs incurred to date by the total expected R&D expenses specific to the
project. The Company's management is primarily responsible for estimating the 
fair value of the purchased IPR&D. The significant assumptions utilized by 
management were as follows:
 
  Cash flow projections, utilizing risk adjusted discount rates of between 35%
and 40% for Erols projects, commenced in 1998, and were expected to grow
significantly in 1999 and 2000. Cash flow projections, utilizing risk adjusted
discount rates of between 30% and 33% for UltraNet projects, were expected to
commence in 1999, growing significantly in 2000 and 2001. The IPR&D
projections are founded on significant assumptions with regard to timing of
market entrance, levels of penetration, and costs of provisioning.
 
  RCN is constructing new telecommunications networks. The margins on products
expected to result from acquired in-process technologies in some cases
represent higher margins than RCN's margins on existing products primarily due
to the efficiencies in delivering multiple products, including bundled-service
offerings, over a single state of the art high capacity fiber optic network.
For both the Erols and the UltraNet acquisitions, RCN identified the R&D
development projects to include--
 
  --Cable Modem Internet access for subscribers, consisting of projects to
    develop the hardware, systems and software to permit subscribers to be
    offered high-speed Internet access through direct cable connection. The
    remaining development effort is concerned with technical standards for
    this service and with the design and integration of this product into
    RCN's cable and fiber optic network. RCN management estimated that this
    project for both acquisitions was approximately 70% complete and that
    each had approximately $250 of direct development expense remaining to be
    spent in 1998 and 1999, with planned revenues from this service expected
    to begin thereafter.
 
  --Internet Telephony, representing projects to develop the potential for
    dial-up telephone service through the Internet. This service area presented
    significant technical challenges as well as political, commercial and market
    challenges to be faced before service could be offered to subscribers. Since
    at the acquisition date neither hardware nor systems have been acquired or
    developed in support of this new product, a high degree of development
    activity remains. RCN management estimated that this project for both
    acquisitions was only approximately 20% complete and that the remaining
    development cost at the date of acquisition was approximately $1,000 in
    1998, $2,000 in 1999 and $5,000 in 2000 with revenues from this service
    expected to begin thereafter.
 
  --E-Commerce Systems, consisted of the Companies' efforts to develop a
    suitable system that would permit subscribers to conduct commercial
    activities over the Internet. Following evaluation of commercially-available
    packages, none were capable of meeting subscriber needs and development of
    the suitable system was undertaken. RCN management estimated that the
    project for both acquisitions was approximately 90% complete and that each
    had about $25 of development expense remaining to be spent in 1998 with
    revenues from this service expected to begin thereafter.
   
  --High-speed shared office Internet access, representing a blending of
    fiber optic and Internet networking technologies, was under development as a
    package to be offered to commercial clients. While the technical challenges
    were still being addressed at the acquisition date, there was no certainty
    that this system would result in a competitive product offering in the
    market. The management of RCN estimated that the project for both
    acquisitions was approximately 75% complete and that each had less that $25
    of development expense remaining to be spent in 1998 with revenues from this
    service expected to begin thereafter.
 
  Relative to the qualifiation of these projects as IPR&D projects under the
meaning within Statement of Financial Accounting Standards No. 2 ("SFAS 2"),
each represented at the date of acquisition a development project associated
with new and uncertain technology that was incomplete and had not reached
technical feasibility. Further, the technology under development in each of
these areas was not seen to present opportunities for alternative future use
should the contemplated development project fail to achieve completion. In
each of the above projects, the uncertainty associated with each, in the
absence of a successful product introduction, may result in the possible
abandonment of the project and the loss of both invested development funds and
the profit contributions that such projects were expected to bring to the
business as a whole.
 
<PAGE>
 
Interest income
- ----------------

Interest income was $43,232 and $13,442 for the nine month periods ended
September 30, 1998 and 1997, respectively. The increase of $29,790, or 221.6%,
results from higher cash, temporary cash investments and short-term investments
as compared to the same period in 1997. Cash, temporary cash investments and
short-term investments, on a pro forma total RCN basis, were approximately
$1,108,000 at September 30, 1998 and approximately $183,000 at September 30,
1997. Such increase primarily results from the debt and equity financings of the
company as detailed in the discussion of interest income for the three months
ended September 30, 1998.

Interest expense
- ----------------

For the nine months ended September 30, 1998, interest expense was $80,811 as
compared to $10,460 for the nine months ended September 30, 1998. The increase
resulted from the debt financings referred to above that were placed subsequent
to the second quarter of 1997, offset by a reduction due to the prepayment in
September 1997 of $131,250 of 9.65% Senior Secured Notes.

Other (expense) income 
- ----------------------

Other (expense) income was ($1,947) and $229 for the nine months ended September
30, 1998 and 1997, respectively. For the nine months ended September 30, 1998,
approximately $2,500 represents the write down of certain of the Company's
information technology assets which the Company is in process of upgrading with
higher capacity state of the art products in connection with an overall internal
technology upgrade.

Income tax
- ----------

The Company's effective income tax rate was a benefit of 6.6% and 27.1% for the
nine months ended September 30, 1998 and September 30, 1997, respectively. The
primary reasons for the difference include the charge for in-process technology
which is not deductible for tax purposes and for which a tax benefit was
correspondingly not recorded. Additionally, during 1998, the tax effect of the
Company's cumulative losses has exceeded the tax effect of accelerated
deductions, primarily depreciation, which the Company has taken for federal
income tax purposes. Except in unusual cases, generally accepted accounting
principles do not permit the recognition of tax benefits of such excess losses
in the financial statements. This accounting treatment does not impact the
amount or expiration periods of actual NOL carryovers or cash flows for taxes.

Minority interest
- -----------------

For the nine months ended September 30, 1998, minority interest of $11,545
primarily represents the 49% interest of BECO in the loss of RCN-BECOCOM of
$11,803. For the nine months ended September 30, 1997, minority interest
primarily represents the 49% interest of BECO in the loss of RCN-BECOCOM of
$3,139 and the 19.9% minority interest in the loss of Freedom of $966. The
company purchased the remaining 19.9% ownership interest in Freedom on March 21,
1997.

Equity in loss of unconsolidated entities
- -----------------------------------------

Equity in the loss of unconsolidated entities primarily represents the Company's
share of the losses and amortization of excess cost over net assets of Megacable
of $2,008 and $2,477 for the nine months ended September 30, 1998 and 1997,
respectively. For the nine months ended September 30, 1998, equity in the loss
of unconsolidated entities also includes the Company's 50% interest in the loss
of Starpower of $6,161.
<PAGE>
 
Liquidity and capital resources
- -------------------------------

The Company expects that it will require a substantial amount of capital to fund
the network development and operations in its target markets (including markets
in the Boston to Washington, D.C. corridor and new markets in the San Francisco
to San Diego corridor), including funding the development of its advanced fiber
optic networks, upgrading its hybrid fiber/coaxial plant and funding operating
losses and debt service requirements. On June 4, 1998 RCN announced its
intention to commence developing advanced fiber optic networks in selected high
density markets outside of the Boston to Washington, D.C. corridor. The Company
is targeting selected markets in the San Francisco to San Diego corridor which
represent approximately 2% of the geography of the U.S. but account for
approximately 12% of the U.S. telecommunications market based upon the number of
telephone access lines. The Company expects that its initial west coast network
will be developed in the San Francisco Bay Area, a market that benefits from
high density, high per capita income and the highest Internet usage in the
United States. RCN has obtained CLEC status in California, has obtained an OVS
certification from the FCC for the City of San Francisco and surrounding
Counties and has held initial meetings with several municipalities in the San
Francisco Bay Area to discuss network deployment. The Company also expects its
expansion to include selected markets in or near Southern California, Las Vegas
and Phoenix. As is the case in its existing markets, the Company intends to
focus on high density markets with favorable demographics, and to apply a
subscriber-driven investment strategy, in developing new markets. The Company
believes that its experience in the Northeast will provide it with a key
strategic advantage. Subject to obtaining requisite regulatory approvals, the
Company expects to commence initial network construction in the San Francisco
Bay Area in 1999. The Company currently estimates that its capital expenditure
requirements for the period from January 1, 1998 through 1999 will be
approximately $850 million, which represents capital expenditures (including
connection costs which will only be incurred as the Company obtains revenue-
generating customer connections) of approximately $300 million in 1998 and
approximately $550 million in 1999. Additional funds will be required to fund
operating losses during the period. As a result of more rapid deployment of its
fiber optic network, the Erols and UltraNet acquisitions, and the anticipated
development of new markets outside the Boston to Washington, D.C. corridor,
certain aspects of the Company's capital expenditure program are being
accelerated. To build out its target markets on an efficient basis, the Company
undertakes a subscriber-driven capital expenditure strategy whereby it (i)
closely monitors development of its subscriber base in order to direct network
deployment in each target market, and (ii) seeks to establish a customer base in
advance of or concurrently with its network deployment. For example, the Company
offers Internet and resale telephone services on an interim basis to customers
located near its advanced fiber optic networks. Depending upon factors such as
subscriber density, proximity to the advanced fiber optic network and
development costs and the degree of success achieved in its initial markets, the
Company will determine whether extending its advanced fiber optic network to
additional high density target markets can be achieved on an attractive economic
basis. In addition to its own capital requirements, the Company's joint venture
partners are each expected to contribute approximately $150,000 in capital to
the joint ventures in connection with development of the Boston and Washington,
D.C. markets from September 1997 through 2000, of which approximately $89,500
has been contributed.

The Company expects to have sufficient liquidity to meet its capital
requirements through early 2000. The Company will continue to require additional
capital for planned increases in network coverage and other capital
expenditures, working capital, debt service requirements, and anticipated
further operating losses. The actual timing and amount of capital required to
roll out the Company's network and to fund operating losses may vary materially
from the Company's estimates and additional
<PAGE>
 
funds will be required in the event of significant departures from the current
business plan, unforeseen delays, cost overruns, engineering design changes and
other technological risks or other unanticipated expenses. Due to its 
subscriber-driven investment strategy, should the Company encounter a successful
rollout in its initial markets, and/or decide to enter new markets, the Company
may accelerate the rollout and/or extend the reach of its network; such
acceleration could increase the Company's capital requirements. The proposed
development of new networks in selected markets in the western United States
will substantially increase the Company's capital requirements. The Company's
initial network development plan for expansion into its target market markets in
the western United States will require funding of approximately $250 million
(including operating losses) through the year 2000; however, the actual timing
and amount of capital required may vary materially from the Company's initial
estimates. Conversely, should the Company be less successful than anticipated,
the operating losses associated with the installed network may be higher than
anticipated. The Company presently intends to judge the success of its initial
rollout in deciding whether to undertake additional capital expenditures to
rollout the network to additional areas. Since the Company anticipates that, if
it is successful, it will continue to extend its network coverage into
additional areas within and potentially beyond the Boston to Washington, D.C.
corridor, it expects to continue to experience losses and negative cash flow on
an aggregate basis for an extended period of time.

The Company's current joint venture agreements redue the amount of expenditures
required by RCN to develop the network due both to access to the joint venture
partners' existing facilities and to the anticipated joint venture partners'
equity contributions. However, the joint venture arrangements will also reduce
the potential cash flows to be realized from operation of the networks in the
markets in which the joint ventures operate and restrict the Company's access to
cash flow generated by the joint ventures (which will be paid in the form of
dividends). The Company may enter into additional joint ventures in the future
as the Company begins to develop new markets. RCN and Boston Edison Company
("BECO") are presently in discussions with respect to the conversion of a
portion of BECO's interest in the BECO joint venture into RCN Common Stock.

Sources of funding for the Company's further financing requirements may include
vendor financing, public offerings or private placements of equity and/or debt
securities, and bank loans. There can be no assurance that additional financing
will be available to the Company or, if available, that it can be obtained on a
timely basis and on acceptable terms. Failure to obtain such financing could
result in the delay or curtailment of the Company's development and expansion
plans and expenditures. Any of these events could impair the Company's ability
to meet its debt service requirements and could have a material adverse effect
on its business.

In October 1997, the Company raised $575,000 in gross proceeds from an offering
of two tranches of debt securities. The offering was comprised of $225,000
principal amount of 10% Senior Notes and $601,045 principal amount at maturity
of 11 1/8% Senior Discount Notes, both due in 2007. The proceeds include $61,000
of restricted cash to be used to fund the Escrow Account to pay interest on the
10% Senior Notes for three years. In February 1998, the Company raised $350,587
in gross proceeds from an offering of $567,000 principal amount at maturity of
9.80% Senior Discount Notes, due in 2008. In June 1998, the Company raised
$149,999 in gross proceeds from an offering of $256,755 principal amount at
maturity of 11% Senior Discount Notes, due 2008. Also in June 1998, the Company
raised 113,305 in net proceeds from an offering of 6,098,355 shares of the
Company's Common Stock. The preceding Indentures all contain similar provisions.
The Chase Manhattan Bank acts as Trustee for each of the Indentures. All the
aforementioned Notes are general senior unsecured obligations of RCN. The 9.80%
Senior Discount Notes will mature on February 15, 2008. The 9.80% Senior
Discount Notes will not bear cash interest prior to February 15, 2003.
Thereafter, cash interest on the notes will accrue at 9.8% per annum and will be
payable semi-annually in arrears on February 15 and August 15 of each year,
commencing February 15, 2003. The 10% and 11 1/8% Notes (the "1997 Notes") will
mature on October 15, 2007. Interest on the 10% Senior Notes is payable in cash
at a rate of 10% per annum semi-annually in arrears on each April 15 and October
15, commencing April 15, 1998. The 11 1/8% Senior Discount Notes will not bear
cash interest prior to
<PAGE>
 
October 15, 2002. Thereafter, cash interest on the notes will accrue at a rate
of 11 1/8% per annum and will be payable semi-annually in arrears on April 15
and October 15 of each year, commencing April 15, 2002. The 11% Senior Discount
Notes will not bear cash interest prior to January 1, 2003. Thereafter, cash
interest on the notes will accrue at a rate of 11% per annum and will be payable
semi-annually in arrears on January 1 and July 1 of each year, commencing July
1, 2003.

The 9.80% Senior Discount Notes are redeemable, in whole or in part, at any time
on or after February 15, 2003 at the option of RCN. The 9.80% Senior Discount
Notes may be redeemed at redemption prices starting at 104.900% of the principal
amount at maturity and declining to 100% of the principal amount at maturity,
plus any accrued and unpaid interest. The 1997 Notes are redeemable, in whole or
in part, at any time on or after October 15, 2002 at the option of RCN. The 10%
Senior Notes may be redeemed at redemption prices starting at 105% of the
principal amount and declining to 100% of the principal amount, plus any accrued
and unpaid interest. The 11 1/8% Senior Discount Notes may be redeemed at
redemption prices starting at 105.562% of the principal amount at maturity and
declining to 100% of the principal amount at maturity, plus any accrued and
unpaid interest. The 11% Senior Discount Notes will be redeemable, in whole or
in part, at any time on or after July 1, 2003 at the option of RCN. The 11%
Senior Discount Notes may be redeemed at redemption prices starting at 105.5% of
the principal amount at maturity and declining to 100% of the principal amount
at maturity, plus accrued and unpaid interest.

RCN may, at its option, use the net proceeds of certain offerings of RCN Common
Stock to redeem up to an aggregate of 35% of the aggregate principal amount at
maturity of the debt securities issued under the Indentures at a certain
premium. Upon the occurrence of a change of control, RCN must make an offer to
purchase all of the debt securities issued under the Indentures than outstanding
at a premium.

The Indentures contain certain convenants that, among other things, limit the
ability of RCN and its subsidiaries to incur indebtedness, pay dividends, prepay
subordinated indebtedness, repurchase capital stock, engage in transactions with
stockholders and affiliates, create liens, sell assets and engage in mergers and
consolidations.

RCN Cable and certain of its subsidiaries ("Borrowers") have in place
collaterized credit facilities comprised of a five-year revolving credit
facility in the amount of $25,000 (the "Revolving Credit Facility") and an 
eight-year term credit facility in the amount of $100,000 (the "Term Credit
Facility"), both of which facilities are governed by a single credit agreement
dated as of July 1, 1997 (the "Credit Agreement"). As of September 30, 1998,
$100,000 of the Term Credit Facility was outstanding. The term loan must be
repaid over six years in quarterly installments, at the end of September,
December, March and June of each year from September 30, 1999 through June 30,
2005. As of September 30, 1998, $5,000 principal was outstanding under the
Revolving Credit Facility. Revolving loans may be repaid and reborrowed from
time to time. All borrowings under the Credit Agreement will be pari passu and
will be collaterized under a common collateral package.

The interest rate on the Credit Agreement is, at the election of the Borrowers,
based on either a LIBOR or a Base Rate option (each as defined in the Credit
Agreement). In the case of LIBOR option, the interest rate includes a spread
that varies, based on RCN Cable's Leverage Ratio (defined as the ratio of Total
Debt at the last day of the most recently ended fiscal quarter to Operating Cash
Flow for the four fiscal quarters then ended), from 50 basis points to 125 basis
points. In the case of the Revolving Credit Facility, a fee of 20 basis points
on the unused revolving commitment accrues and is payable quarterly in arrears.

The Credit Agreement contains customary covenants for facilities of this nature,
including covenants limiting debt, liens, investments, consolidations, mergers,
acquisitions and sales of assets, payment of dividends and other distributions,
capital expenditures and transactions with affiliates. In addition, the
Borrowers are subject to a prohibition on granting negative pledges and the
Borrowers must apply certain cash proceeds realized from certain asset sales,
certain payments under insurance policies and
<PAGE>
 
certain incurrences of additional debt to repay the Revolving Credit Facility.
The Credit Agreement requires the Borrowers to maintain the following financial
ratios: (i) the ratio of Total Debt at any fiscal quarter end to Operating Cash
Flow for the trailing four fiscal quarters is not to exceed 5.0:1 initially,
adjusting over time to 4.0:1; (ii) the ratio of Operating Cash Flow to Interest
Expense for any four consecutive fiscal quarters is not to fall below 2.75:1 for
periods ending during the first 3 years after the Closing Date, adjusting to
3.0:1 thereafter; and (iii) the ratio of Operating Cash Flow (minus certain
capital expenditures, cash taxes and cash dividends) to Fixed Charges (defined
as scheduled principal payments and interest expense) for any four consecutive
quarters is not to fall below 1.0:1 for periods ending on or before December 31,
2000 and adjusting to 1.05:1 thereafter. The Credit Agreement also includes
customary events of default.

The Company has indebtedness that is substantial in relation to its
shareholders' equity and cash flow. At September 30, 1998 the Company has an
aggregate of approximately $1,249,000 of indebtedness outstanding, and the
ability to borrow up to an additional $20,000 under the Credit Agreement.

As a result of the substantial indebtedness of the Company, the Company's fixed
charges are expected to exceed its earnings for the foreseeable future. In
addition, the Company will require substantial additional indebtedness
particularly in connection with the buildout of the Company's networks and the
introduction of its telecommunications services to new markets. The leveraged
nature of the Company could limit its ability to effect future financing or may
otherwise restrict the Company's business activities.

The extent of the Company's leverage may have the following consequences: (i)
limit the ability of the Company to obtain necessary financing in the future of
working capital, capital expenditures, debt service requirements or other
purposes; (ii) require that a substantial portion of the Company's cash flows
from operations be dedicated to the payment of principal and interest on its
indebtedness and therefore not be available for other purposes; (iii) limit the
the Company's flexibility in planning for, or reacting to, changes in its
business; (iv) place the Company at a competitive disadvantage as compared with
less leveraged competitors; and (v) render the Company more vulnerable in the
event of a downturn in its business.

For the nine months ended September 30, 1998, the Company's net cash provided by
operating activities was $28,046 comprised primarily of a net loss of $(169,607)
adjusted by non-cash depreciation and amortization of $57,199, other non-cash
items totaling $99,050 (primarily includes the write-off of acquired research
and development and accretion of Senior Discount Notes), and working capital
changes of $44,420. Net cash used in investing activities of $(478,013)
consisted primarily of purchase of short-term investments of $387,804, additions
to property, plant and equipment of $175,657, an investment in an unconsolidated
joint venture of $12,500 and acquisitions of $46,244 (primarily the acquisitions
of Interport Communications Corp., Lancit Media Entertainment, Ltd., Erols,
UltraNet and JavaNet), partially offset by sales and maturities of short-term
investments of $135,463. Net cash provided by financing activities of $666,874
consisted primarily of the issuance of long-term debt of $502,587, the issuance
of Common Stock of 112,836, a decrease in restricted cash of $11,125 and
contributions from a minority interest partner of $53,998, partially offset by
payments made for debt financing costs of $9,851.

<PAGE>
 
Impact of the Year 2000 Issue

State of Readiness
- ------------------
 
The Company has certain information technology systems and non-information
technology systems which are subject to Year 2000 exposures and require
remediation. The Company has established a Year 2000 Program Office which is
being staffed with a team of Year 2000 personnel who are being hired to address,
on a full-time and ongoing basis, the Year 2000 issue. This group is led by a
full-time Year 2000 director and reports in the organization, on a daily basis,
directly to the Chief Information Officer and, on a periodic basis, to a Year
2000 Steering Committee comprised of the Chairman, President, Chief Financial
Officer, Chief Administrative Officer, Chief Information Officer and General
Counsel of the Company. The Program Office personnel will work with subject
matter experts consisting of current employees from various disciplines across
the Company to specifically identify these systems and implement a plan for
remediation. This plan (the Year 2000 Compliance Program) includes a 5 step
process of remediation as follows: inventory, planning, assessment, repair and
integration. Based upon its process of prioritization, the Company is in
different stages of this Project for its various systems.

For business reasons unrelated to Year 2000 issues, the Company is replacing its
financial, billing, operational support, and customer services systems. The
replacement systems will be Year 2000 compliant at installation.

The financial system replacement involves converting the current suite of
systems to a state of the art Oracle system. The Oracle system went into
production use on November 1st.

The replacement of the billing, operational support and customer service systems
is in process and includes substantial risk. To manage this risk, the Company is
assuming that the replacement systems will not be available before the Year
2000. To insure business continuity, the Company is renovating the current
billing, operational support and customer service systems as a contingency
strategy.

The Company's switches and head-ends are also critical systems and are either 
currently Year 2000 compliant or are expected to be Year 2000 compliant with the
next vendor software upgrade. 

The Company expects all renovations to all IT systems, to be completed by May
31, 1999, with thorough integration testing to be completed by June 30, 1999.

The Company is currently in the process of obtaining an inventory of any non-IT
systems which must be remediated.

The Company recognizes the importance of communication with third parties to
determine their plans for becoming Year 2000 compliant. The Company believes it
has approximately 300 critical vendors and is sending surveys regarding the Year
2000 remediation to those vendors. The Company intends to vigorously pursue the
timely receipt of relevant information from these vendors. The Company will
assess its remediation plans based on those responses.

No other IT projects have been deferred due to the Year 2000 remediation
efforts.

Cost
- ----

Based upon its current assessment, the total cost associated with the Company's
Year 2000 Compliance Program is not expected to be material to the Company's
results of operations or financial position. The estimated total cost of the
Company's Year 2000 Compliance Program is approximately $3,600. This is
comprised of approximately $1,600 for salaries, facilities and consulting
services; approximately $1,000 for program code remediation; approximately $500
for equipment replacement and approximately $500 for testing. Approximately $250
has been incurred through September 30, 1998.

The cost of converting to the Oracle financial system is not included in the
above estimate. Similarly the cost for replacing systems which had been planned,
and for which the timeline for replacement was not accelerated due to Year 2000
issues, have not been included.

Risks and Contingencies
- -----------------------

The Company does not believe it is exposed to significant Year 2000 risk with
respect to its critical systems, other than would be caused by substantial
deviation from the plans and time frames set forth above in particular with
respect to our ability to bill customers, track collections of receivables and
provision new orders. The Company is currently in the process of identifying its
other systems requiring remediation and intends to apply its five step process
as outlined above to these systems based on each system's priority in
operations.

The Company is not currently able to assess the most significant risk associated
with vendor non-compliance.
<PAGE>
 
 
                                  SIGNATURES

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


                                             RCN Corporation
Date: April 16, 1999


                                             /s/ Bruce C. Godfrey
                                             ------------------------
                                             Bruce C. Godfrey
                                             Executive Vice President and
                                             Chief Financial Officer


<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM FINANCIAL
STATEMENTS AS OF AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               SEP-30-1998
<CASH>                                         439,817
<SECURITIES>                                   667,952
<RECEIVABLES>                                   32,664
<ALLOWANCES>                                     4,830
<INVENTORY>                                      5,340
<CURRENT-ASSETS>                             1,184,779
<PP&E>                                         503,191
<DEPRECIATION>                                 152,274
<TOTAL-ASSETS>                               1,933,051
<CURRENT-LIABILITIES>                          178,375
<BONDS>                                      1,248,681
                                0
                                          0
<COMMON>                                        65,444
<OTHER-SE>                                     378,981
<TOTAL-LIABILITY-AND-EQUITY>                 1,933,051
<SALES>                                              0
<TOTAL-REVENUES>                               148,118
<CGS>                                                0
<TOTAL-COSTS>                                  120,584
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                 2,880
<INTEREST-EXPENSE>                              80,811
<INCOME-PRETAX>                                153,309
<INCOME-TAX>                                   (9,923)
<INCOME-CONTINUING>                          (140,010)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (140,010)
<EPS-PRIMARY>                                   (2.34)
<EPS-DILUTED>                                   (2.34)
        

</TABLE>


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