LEVEL 3 COMMUNICATIONS INC
10-Q, 2000-05-10
TELEPHONE & TELEGRAPH APPARATUS
Previous: PAINEWEBBER EQUITY PARTNERS TWO LTD PARTNERSHIP, 15-12G, 2000-05-10
Next: EATERIES INC, 10-K/A, 2000-05-10







                                    FORM 10-Q

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


 (Mark One)

 [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR
       OF THE SECURITIES EXCHANGE ACT OF 1934
         For the Quarterly Period Ended March 31, 2000

  or

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

                         Commission file number 0-15658

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

 Delaware                                                             47-0210602
(State of Incorporation)                                        (I.R.S. Employer
                                                             Identification No.)
                 1025 Eldorado Blvd., Broomfield, Colorado 80021
                     (Address of principal executive offices)

                                 (720) 888-1000
                          (Registrant's telephone number,
                               including area code)

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

The number of shares  outstanding of each class of the issuer's common stock, as
of May 1, 2000

               Common Stock                       365,713,340 shares


<PAGE>


  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES




                         Part I - Financial Information

Item 1.  Financial Statements:

 Consolidated Condensed Statements of Operations
 Consolidated Condensed Balance Sheets
 Consolidated Condensed Statements of Cash Flows
 Consolidated Statement of Changes in Stockholders' Equity
 Consolidated Statements of Comprehensive Loss
 Notes to Consolidated Condensed Financial Statements

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



                           Part II - Other Information

Item 6. Exhibits and Reports on Form 8-K

Signatures
Index to Exhibits






















<PAGE>
<TABLE>


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


<S>                                                 <C>      <C>

                                               Three Months Ended
                                                      March 31,
(dollars in millions, except share data)            2000     1999
- -----------------------------------------------------------------

Revenue                                          $   177  $   102

Costs and Expenses:
 Cost of revenue                                     130       62
 Depreciation and amortization                        88       41
 Selling, general and administrative                 236      125
                                                  ------   ------
  Total costs and expenses                           454      228
                                                  ------   ------

Loss from Operations                                (277)    (126)

Other Income (Expense):
 Interest income                                      64       50
 Interest expense, net                               (50)     (53)
 Equity in losses of unconsolidated subsidiaries,net (55)     (25)
 Gain on equity investee stock transactions           38        -
 Other, net                                           -         2
                                                  ------    ------
  Total other expense                                (3)      (26)
                                                  ------    ------

Loss Before Income Taxes                           (280)     (152)

Income Tax Benefit                                    9        47
                                                  -------   ------

Net Loss                                        $   (271)  $ (105)
                                                  =======  =======

Net Loss Per Share (Basic and Diluted)          $   (.77) $  (.33)
                                                 ========  =======

Total Number of Weighted Average Shares
 Outstanding Used to Compute Basic and Diluted
 Loss Per Share (in thousands)                    350,285  316,288
                                                  =======  =======
</TABLE>

See accompanying notes to consolidated condensed financial statements.


<PAGE>


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


<TABLE>
<S>                                         <C>                 <C>

                                            March 31,           December 31,
(dollars in millions, except share data)      2000                  1999
- ----------------------------------------------------------------------------

Assets

Current Assets
 Cash and cash equivalents                  $   2,527           $   1,214
 Marketable securities                          5,153               2,227
 Restricted securities                             51                  51
 Accounts receivable, less allowances
   of $11 and $9, respectively                    302                 148
 Income taxes receivable                            9                 241
 Other                                             69                  55
                                               ------              ------
Total Current Assets                            8,111               3,936

Property, Plant and Equipment, net              5,453               4,287

Investments                                       286                 300

Other Assets, net                                 514                 381
                                               ------              ------
                                             $ 14,364            $  8,904
                                             ========            ========

</TABLE>

See accompanying notes to consolidated condensed financial statements.


<PAGE>


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


<TABLE>
<S>                                            <C>            <C>

                                               March 31,      December 31,
(dollars in millions, except share data)         2000            1999
- -------------------------------------------------------------------------

Liabilities and Stockholders' Equity

Current Liabilities:
 Accounts payable                              $      963     $      830
 Current portion of long-term debt                      6              6
 Accrued payroll and employee benefits                 53             43
 Accrued interest                                     109             47
 Deferred revenue                                     156            111
 Other                                                105             88
                                                   ------         ------
Total Current Liabilities                           1,392          1,125

Long-Term Debt, less current portion                7,047          3,989

Deferred Income Taxes                                  68             68

Accrued Reclamation Costs                             100             99

Other Liabilities                                     186            218

Commitments and Contingencies

Stockholders' Equity:
 Preferred  Stock,  $.01 par  value,
   authorized  10,000,000  shares;
   no shares outstanding in 2000 and 1999               -             -
 Common Stock:
  Common Stock, $.01 par value,  authorized
    1,500,000,000  shares;  365,296,239 shares
    outstanding in 2000 and 341,396,727
    outstanding in 1999                                 4             3
  Class R, $.01 par value, authorized
    8,500,000 shares; no shares outstanding in
    2000 and 1999                                       -             -
 Additional paid-in capital                         4,959         2,501
 Accumulated other comprehensive loss                 (27)           (5)
 Retained earnings                                    635           906
                                                 --------      --------
Total Stockholders' Equity                          5,571         3,405
                                                 --------      --------
                                                 $ 14,364      $  8,904
                                                 ========      ========
</TABLE>

See accompanying notes to consolidated condensed financial statements.


<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
                 Consolidated Condensed Statements of Cash Flows
                                   (unaudited)
<TABLE>
<S>                                                   <C>          <C>
                                                      Three Months Ended
                                                            March 31,
(dollars in millions)                                 2000          1999
- ------------------------------------------------------------------------

Cash Flows from Operating Activities:
 Net cash provided by operating activities        $    151    $      55

Cash Flows from Investing Activities:
 Proceeds from sales and maturities
   of marketable securities                          1,490          518
 Purchases of marketable securities                 (4,396)      (1,652)
 Capital expenditures                               (1,286)        (407)
 Investments                                            (3)          (2)
 Proceeds from sale of property, plant
   and equipment and other assets                        -            5
 Other                                                  (2)           2
                                                 ----------   ----------
  Net cash used in investing activities             (4,197)      (1,536)

Cash Flows from Financing Activities:
 Payments on long-term  debt  including
   current  portion                                     (2)          (3)
 Long-term debt borrowings,net                       2,956            -
 Issuances of common  stock,net                      2,407        1,496
 Proceeds from exercise of stock options                 6            8
  Net cash provided by financing activities          5,367        1,501

Effect of Exchange Rate Changes on
  Cash and Cash Equivalents                             (8)           -
                                                 ----------  -----------

Net Increase in Cash and Cash Equivalents            1,313           20

Cash and Cash Equivalents at Beginning of Year       1,214          842
                                                   -------     --------

Cash and Cash Equivalents at End of Period         $ 2,527     $    862
                                                   =======     ========
</TABLE>

See accompanying notes to consolidated condensed financial statements.


<PAGE>


            LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES
         Consolidated Statement of Changes in Stockholders' Equity
              For the three months ended March 31, 2000
                             (unaudited)

<TABLE>
<S>                     <C>     <C>           <C>           <C>         <C>

                                                Accumulated
                                 Additional        Other
                        Common   Paid-in      Comprehensive Retained
(dollars in millions)    Stock    Capital          Loss     Earnings    Total
- -----------------------------------------------------------------------------
Balance at
 December 31, 1999      $   3    $ 2,501          $  (5)    $    906    $ 3,405

Issuances, net              1      2,406              -            -      2,407
Stock options exercised     -          6              -            -          6
Stock option grants         -         46              -            -         46

Net Loss                    -          -              -         (271)      (271)

Other Comprehensive Loss    -          -            (22)           -        (22)
                   ---------- -----------      ---------   ----------- ---------

Balance at
 March 31, 2000        $    4    $ 4,959          $ (27)      $  635     $ 5,571
                       ======    =======       =========    ========     =======

See accompanying notes to consolidated condensed financial statements.

</TABLE>


<PAGE>


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

<TABLE>
<S>                                             <C>            <C>

                                                Three Months Ended
                                                    March 31,
(dollars in millions)                           2000           1999
- -------------------------------------------------------------------

Net Loss                                    $  (271)        $  (105)

Other Comprehensive Loss, before tax:
 Foreign currency translation adjustments       (19)             (2)

 Unrealized holding loss arising during period   (3)             (3)

 Reclassification adjustment for gains included
  in net loss                                     -               2
                                         ----------       ---------

Other Comprehensive Loss, before tax           (22)              (3)

Income Tax Benefit Related to Items of Other
  Comprehensive Loss                              -                1
                                         ----------       ---------

Other Comprehensive Loss, net of tax           (22)              (2)
                                           --------       ---------

Comprehensive Loss                         $  (293)         $  (107)
                                            =======          =======
</TABLE>

See accompanying notes to consolidated condensed financial statements.




<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

1.  Summary of Significant Accounting Policies

Principles of Consolidation

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

The consolidated  condensed  balance sheet of Level 3  Communications,  Inc. and
subsidiaries at December 31, 1999, has been condensed from the Company's audited
balance sheet as of that date. All other financial  statements  contained herein
are  unaudited  and,  in the  opinion of  management,  contain  all  adjustments
(consisting only of normal recurring accruals) necessary for a fair presentation
of  financial  position,  results of  operations  and cash flows for the periods
presented.  The Company's  accounting policies and certain other disclosures are
set forth in the notes to the consolidated financial statements contained in the
Company's  Annual Report on Form 10-K,  for the year ended  December 31, 1999 as
amended  by the  Company's  Annual  Report  on Form  10-K/A-1.  These  financial
statements should be read in conjunction with the Company's audited consolidated
financial  statements and notes  thereto.  The  preparation of the  consolidated
condensed financial  statements in conformity with generally accepted accounting
principles requires management to make estimates and assumptions that affect the
reported amount of assets and liabilities,  disclosure of contingent  assets and
liabilities  and the reported amount of revenue and expenses during the reported
period. Actual results could differ from these estimates.

The Company has embarked on a plan to become a  facilities-based  provider (that
is, a provider that owns or leases a substantial portion of the property,  plant
and equipment  necessary to provide its services) of a broad range of integrated
communications  services in the United  States,  Europe and Asia.  To reach this
goal, the Company is expanding substantially the business of its PKS Information
Services,  Inc. subsidiary and creating,  through a combination of construction,
purchase and leasing of facilities and other assets, an advanced  international,
end-to-end,  facilities-based  communications network (the "Business Plan"). The
Company is building the network based on Internet  Protocol  technology in order
to  leverage  the   efficiencies  of  this  technology  to  provide  lower  cost
communications services.

The Company expects taxable losses for fiscal 2000 to exceed  available  taxable
income in the  carryback  period.  For fiscal  2000,  Level 3 will  recognize  a
portion of the  expected annual benefit in each  period  equal to the ratio
of pre-tax loss for the period divided by the total estimated annual loss for
the year.

The results of  operations  for the three months  ended March 31, 2000,  are not
necessarily indicative of the results expected for the full year.

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


<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

2.    Loss Per Share

Basic loss per share  amounts  have been  computed  using the  weighted  average
number of shares  during each  period.  The Company had a net loss for the three
month periods ended March 31, 2000 and 1999.  Therefore,  the dilutive impact of
the approximate 19 million shares  attributable to the convertible  subordinated
notes issued in September  1999, and February 2000 (Note 6), and the approximate
21 million options and warrants outstanding at March 31, 2000 and approximate 22
million  options  and  warrants  outstanding  at March 31,  1999,  have not been
included in the  computation  of diluted  loss per share  because the  resulting
computation would have been anti-dilutive.


3.   Property, Plant and Equipment, net

Construction-in-Progress

The  Company  is  currently  constructing  its  communications   network.  Costs
associated  directly with the uncompleted  network and interest expense incurred
during  construction are capitalized  based on the weighted average  accumulated
construction   expenditures   and  the  interest  rates  related  to  borrowings
associated with the construction (Note 6). Certain intercity  segments,  gateway
facilities,  local networks and operating equipment have been placed in service.
These assets are being  depreciated over their useful lives,  primarily  ranging
from 3-25 years.  As other  segments  are placed in service,  the assets will be
depreciated over their useful lives.

The Company is currently  developing  business  support systems required for its
Business  Plan. The external  direct costs of software,  materials and services,
payroll and payroll related expenses for employees directly associated with such
projects  and interest  costs  incurred  when  developing  the business  support
systems are capitalized.  Upon completion of the projects, the total cost of the
business support systems are amortized over their useful lives of 3 years.

For the three months ended March 31, 2000, the Company  invested  $1,220 million
in its  communications  business,  including $586 million on the U.S.  intercity
network,  $122 million on the Pan  European  intercity  network,  $88 million on
transoceanic  networks,  $193  million  on U.S.  gateway  facilities  and  local
networks, and $71 million on European gateway facilities and local networks.





<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

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

                                                   Accumulated      Book
(dollars in millions)               Cost           Depreciation     Value
- -------------------------------------------------------------------------
March 31, 2000
Land and Mineral Properties         $  61          $     (11)       $  50
Facility and Leasehold Improvements
 Communications                       511                (18)         493
 Information Services                  26                 (3)          23
 Coal Mining                           73                (64)           9
 CPTC                                  92                (10)          82
Operating Equipment:
 Communications                       934               (137)         797
 Information Services                  52                (36)          16
 Coal Mining                          109                (98)          11
 CPTC                                  17                 (7)          10
Network Construction Equipment        108                (13)          95
Furniture and Office Equipment        201                (79)         122
Other                                 141                (31)         110
Construction-in-Progress            3,635                  -        3,635
                                  -------            --------     -------
                                  $ 5,960           $   (507)     $ 5,453


December 31, 1999
Land and Mineral Properties       $    60           $    (15)     $    45
Facility and Leasehold Improvements:
 Communications                       400                (14)         386
 Information Services                  26                 (3)          23
 Coal Mining                           73                (64)           9
 CPTC                                  92                 (9)          83
Operating Equipment:
 Communications                       686                (83)         603
 Information Services                  54                (37)          17
 Coal Mining                          115               (103)          12
 CPTC                                  17                 (7)          10
Network Construction Equipment         98                (10)          88
Furniture and Office Equipment        150                (66)          84
Other                                 155                (28)         127
Construction-in-Progress            2,800                  -        2,800
                                  -------           --------      -------
                                  $ 4,726           $   (439)     $ 4,287



</TABLE>


<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

4.  Investments

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

Commonwealth  Telephone holds Commonwealth Telephone Company, an incumbent local
exchange  carrier  operating in various rural  Pennsylvania  markets,  and CTSI,
Inc., a competitive local exchange carrier which commenced operations in 1997.

On March 31, 2000,  Level 3 owned  approximately  33% and 48% of the outstanding
shares of RCN and Commonwealth  Telephone,  respectively,  and accounts for each
entity using the equity method. The market value of the Company's  investment in
RCN  and   Commonwealth   Telephone   was  $1,435   million  and  $500  million,
respectively,  on March 31, 2000.  Due to a decrease in RCN's stock  price,  the
market value of the  Company's  investment  in RCN was $738 million as of May 1,
2000. The market value of the Company's investment in Commonwealth Telephone was
$515 million as of May 1, 2000.

The Company recognizes gains from the sale,  issuance and repurchase of stock by
its  subsidiaries  and equity method  investees in its statements of operations.
During  2000,  RCN issued  stock for  certain  transactions  which  diluted  the
Company's  ownership  of RCN from 35% at  December  31, 1999 to 33% at March 31,
2000. The increase in the Company's proportionate share of RCN's net assets as a
result of these  transactions  resulted in a pre-tax  gain of $38  million.  The
Company did not  recognize  any gains for the three months ended March 31, 1999.
The Company's  investment in RCN, including goodwill,  was $148 million and $166
million at March 31, 2000 and December 31, 1999, respectively.

In October 1999, RCN announced that Vulcan  Ventures,  Inc. had agreed to invest
$1.65 billion in RCN. The  investment,  which closed on February 28, 2000, is in
the form of  mandatorily  convertible  preferred  stock  convertible  into  26.6
million  shares of RCN common stock.  The preferred  shares must be converted to
common shares within a three to seven year period at $62 per share.

In December  1999,  RCN  announced  that it was acquiring  21st Century  Telecom
Group,  Inc.  ("21st  Century") in a transaction  valued at  approximately  $500
million, payable in RCN stock and assumed debt. The acquisition was completed on
April  28,  2000.  RCN  issued   approximately   6.5  million  shares  for  this
transaction.

Level 3, based on current market  conditions,  expects to recognize  significant
gains when Vulcan Ventures,  Inc. converts its RCN preferred stock to RCN common
stock  and in the  second  quarter  of 2000  when the 21st  Century  transaction
closed.

The Company's investment in Commonwealth Telephone, including goodwill, was $127
million and $126 million at March 31, 2000 and December 31, 1999, respectively.



<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

The following is summarized  financial  information  of RCN for the three months
ended March 31, 2000 and 1999, and as of March 31, 2000 and December 31, 1999.
<TABLE>
<S>                                                <C>          <C>
                                                   Three Months Ended
                                                      March 31,
                                                   -----------------
Operations                                         2000          1999
- ---------------------------------------------------------------------

RCN Corporation:
 Revenue                                      $      71     $      67
 Net loss available to common stockholders         (154)          (68)

Level 3's share:
 Net loss                                           (56)          (27)
 Goodwill amortization                                -             -
                                                --------     ---------
  Equity in net loss                          $     (56)    $     (27)
                                               =========     =========
- -----------------------------------------------------------------------


Financial Position                                 2000           1999
- ----------------------------------------------------------------------
Current Assets                                  $ 3,273        $ 1,905
Other Assets                                      1,485          1,287
                                                -------        -------
  Total assets                                    4,758          3,192

Current Liabilities                                 229            249
Other Liabilities                                 2,193          2,168
Minority Interest                                    95            130
Preferred Stock                                   1,883            253
                                                -------       --------
   Total liabilities and preferred stock          4,400          2,800
                                                -------        -------
      Common equity                            $    358       $    392
                                               ========       ========

Level 3's Investment:
 Equity in net assets                          $    123       $    139
 Goodwill                                            25             27
                                              ---------      ---------
                                               $    148       $    166
                                               ========       ========

</TABLE>


In July 1999, the Company and Data Return  Corporation  ("Data Return")  entered
into an agreement whereby Data Return would purchase $5 million of capacity from
the Company by December 31, 2001. In lieu of cash, the Company agreed to accept,
at the time,  approximately  1.9 million shares of Data Return restricted common
stock  as  payment  for  services  to be  provided.  The  Company  recorded  the
transaction as an investment  and deferred  revenue at the value of the services
to be  provided.  In October  1999,  Data  Return  conducted  an initial  public
offering.  The market value of the Company's  investment in Data Return at March
31, 2000 was approximately $72 million. The Company, however, cannot reflect the
fair value of the Data Return  investment in its financial  statements  until it
provides the services to Data Return or certain restrictions expire in 2001. Due
to a decline in Data  Return's  stock price,  the market value of the  Company's
investment in Data Return was $58 million at May 1, 2000.


<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

5.  Other Assets, net

At March 31, 2000 and December 31, 1999 other assets consisted of the following:
<TABLE>
<S>                                                    <C>           <C>
(in millions)                                           2000         1999
- -------------------------------------------------------------------------
Goodwill:
 XCOM, net of accumulated amortization
    of $43 and $37                                 $      69    $      75
 GeoNet, net of accumulated amortization
    of $7 and $5                                          15           17
 BusinessNet, net of accumulated amortization
    of $4 and $4                                          12           12
 Other, net of accumulated amortization
    of  $8 and $6                                         12           14
Prepaid Network Assets                                    55           30
Deposits                                                 113           64
Debt Issuance Costs,net                                  172          101
Pavilion Towers Office Complex                            23           23
CPTC Deferred Development and Financing Costs             14           15
Unrecovered Mine Development Costs                        14           14
Other                                                     15           16
                                                   ---------    ---------
   Total other assets                               $    514     $    381
                                                    ========     ========


Goodwill  amortization expense,  excluding  amortization expense attributable to
equity  method  investees,  was $10 million for the three months ended March 31,
2000 and 1999.


6.  Long-Term Debt

At March 31, 2000 and December 31, 1999, long-term debt was as follows:

(in millions)                                          2000         1999
- ------------------------------------------------------------------------

Senior Notes (9.125% due 2008)                      $ 2,000      $ 2,000
Senior Notes (11% due 2008)                             800            -
Senior  Discount  Notes  (10.5% due 2008)               573          559
Senior Euro Notes  (10.75% due 2008)                    480            -
Senior  Discount  Notes  (12.875%  due 2010)            364            -
Senior Euro Notes(11.25% due 2010)                      288            -
Senior Secured Credit Facility:
  Term Loan Facility:
    Tranche A (8.75% due 2007)                          200          200
    Tranche B (9.50% due 2008)                          275          275
Senior Notes  (11.25% due 2010)                         250            -
Convertible  Subordinated  Notes (6.0% due 2010)        863            -
Convertible  Subordinated  Notes  (6.0%  due  2009)     823          823
CPTC Long-Term Debt (with recourse only to CPTC)
  (7.6%-9.5% due 2004-2017)                             114          115
Other                                                    23           23
                                                  ---------    ---------
                                                      7,053        3,995
Less current portion                                     (6)          (6)
                                                  ---------    ---------
                                                    $ 7,047      $ 3,989
                                                  =========    =========

</TABLE>

<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

11% Senior Notes due 2008

On February 29, 2000, the Company  received $779 million of net proceeds,  after
transaction  costs, from a private offering of $800 million aggregate  principal
amount of its 11% Senior  Notes due 2008 ("11% Senior  Notes").  Interest on the
notes accrues at 11% per year and is payable  semi-annually  in arrears on March
15 and September 15 in cash  beginning  September 15, 2000. The 11% Senior Notes
are senior,  unsecured  obligations of the Company,  ranking pari passu with all
existing  and future  senior debt.  The 11% Senior Notes cannot be prepaid,  and
mature on March 15, 2008. The 11% Senior Notes contain certain covenants,  which
among other things, limit additional  indebtedness,  dividend payments,  certain
investments and transactions with affiliates.

Debt issue costs of $21 million  were  capitalized  and are being  amortized  as
interest expense over the term of the 11% Senior Notes.

10.75% Senior Euro Notes due 2008

On February 29, 2000, the Company  received(Euro)488 million ($478 million when
issued) of net proceeds, after debt issuance costs, from an offering of(Euro)500
million  aggregate  principal  amount 10.75% Senior Euro Notes due 2008 ("10.75%
Senior Euro  Notes").  Interest  on the notes  accrues at 10.75% per year and is
payable in Euros semi-annually in arrears on March 15 and September 15 each year
in cash  beginning on September  15, 2000.  The 10.75% Senior Euro Notes are not
redeemable by the Company prior to maturity.  Debt costs of (Euro)12 million
($12 million) were  capitalized  and are being  amortized over the term of the
10.75% Senior Euro Notes.

The 10.75% Senior Euro Notes are senior,  unsecured  obligations of the Company,
ranking pari passu with all existing and future  senior debt.  The 10.75% Senior
Euro Notes contain certain covenants, which among other things, limit additional
indebtedness,  dividend  payments,  certain  investments and  transactions  with
affiliates.

The issuance of the (Euro)500  million Senior Euro Notes has been designated as,
and is effective as, an economic  hedge against the investment in certain of the
Company's  foreign  subsidiaries.  Therefore,  foreign currency gains and losses
resulting  from  the  translation  of the  debt  have  been  recorded  in  other
comprehensive income (loss) to the extent of translation gains or losses on such
investment.  The 10.75% Senior Euro Notes were valued, based on current exchange
rates, at $480 million in the Company's financial statements at March 31, 2000.

12.875% Senior Discount Notes due 2010

On February  29,  2000,  the Company  sold in a private  offering  $675  million
aggregate  principal amount at maturity of its 12.875% Senior Discount Notes due
2010  ("12.875%  Senior  Discount  Notes").  The sale  proceeds of $360 million,
excluding debt issuance costs, were recorded as long term debt.  Interest on the
12.875% Senior Discount Notes accretes at a rate of 12.875% per year, compounded
semi-annually,  to an  aggregate  principal  amount of $675 million by March 15,
2005.  Cash interest will not accrue on the 12.875% Senior  Discount Notes prior
to March 15,  2005.  However,  the Company may elect to commence  the accrual of
cash interest on all outstanding 12.875% Senior Discount Notes on or after March
15, 2003. In which case, the  outstanding  principal  amount at maturity of each
12.875% Senior Discount Note will on the elected commencement date be reduced to
the accreted value of the 12.875% Senior  Discount Note as of that date and cash
interest shall be payable on the 12.875%  Senior  Discount Notes on March 15 and
September 15 thereafter.  Commencing September 15, 2005, interest on the 12.875%
Senior  Discount  Notes will  accrue at the rate of 12.875% per year and will be
payable in cash semi-annually in arrears. Accrued interest expense for the three
months ended March 31, 2000 on the 12.875%  Senior  Discount Notes of $4 million
was added to long-term debt.


<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

The 12.875% Senior Discount Notes are subject to redemption at the option of the
Company, in whole or in part, at any time or from time to time on or after March
15,  2005.  The  Company  may redeem the 12.875%  Senior  Discount  Notes at the
redemption prices set forth below, plus accrued and unpaid interest,  if any, to
the redemption  date. The following prices are for 12.875% Senior Discount Notes
redeemed  during the  12-month  period  commencing  on March 15 of the years set
forth below:
<TABLE>
<S>              <C>                                     <C>

                 Year                                    Redemption Price
                 2005                                       106.438%
                 2006                                       104.292%
                 2007                                       102.146%
                 2008 and thereafter                        100.000%
</TABLE>

In addition,  at any time and from time to time,  prior to March 15,  2003,  the
Company may redeem up to a maximum of 35% of the aggregate  principal  amount at
maturity of the 12.875%  Senior  Discount Notes with the proceeds of one or more
private   placements  to  persons  other  than  affiliates  of  the  Company  or
underwritten  public offerings of common stock of the Company resulting in gross
proceeds of at least $100 million in the  aggregate.  The Company may redeem the
12.875%  Senior  Discount  Notes at a redemption  price equal to 112.875% of the
accreted  value of the notes plus accrued  interest,  if any, to the  redemption
date.

The 12.875%  Senior  Discount  Notes are senior,  unsecured  obligations  of the
Company,  ranking  pari passu with all  existing  and future  senior  debt.  The
12.875%  Senior  Discount  Notes contain  certain  covenants,  which among other
things, limit additional  indebtedness,  dividend payments,  certain investments
and transactions with affiliates.

Debt issuance costs of $9 million were  capitalized  and are being  amortized as
interest expense over the term of the 12.875% Senior Discount Notes.


<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

11.25% Senior Euro Notes due 2010

On February 29, 2000, the Company  received  (Euro)293 million ($285 million
when issued) of net proceeds, after debt issuance costs, from an offering of
(Euro)300 million  aggregate  principal  amount 11.25% Senior Euro Notes due
2010 ("11.25% Senior Euro  Notes"). Interest  on the notes  accrues at 11.25%
per year and is payable semi-annually in arrears on March 15 and September 15
each year in cash beginning September 15, 2000.

The 11.25%  Senior  Euro Notes are  subject to  redemption  at the option of the
Company, in whole or in part, at any time or from time to time on or after March
15, 2005. The 11.25% Senior Euro Notes may be redeemed at the redemption  prices
set forth below,  plus accrued and unpaid  interest,  if any, to the  redemption
date. The following  prices are for 11.25% Senior Euro Notes redeemed during the
12-month  period  commencing  on March 15 of the years set forth below,  and are
expressed as percentages of principal amount.
<TABLE>
<S>              <C>                              <C>

                 Year                             Redemption Price
                 2005                                 105.625%
                 2006                                 103.750%
                 2007                                 101.875%
                 2008 and thereafter                  100.000%
</TABLE>

In addition,  at any time and from time to time,  prior to March 15,  2003,  the
Company may redeem up to a maximum of 35% of the  original  aggregate  principal
amount  of the  11.25%  Senior  Euro  Notes.  The  Notes  may be  redeemed  at a
redemption price equal to 111.25% of the principal amount thereof,  plus accrued
and unpaid interest thereon, if any, to the redemption date. The redemption must
be made with the proceeds of one or more  private  placements  to persons  other
than affiliates of the Company or underwritten  public offerings of common stock
of the  Company  resulting  in gross  proceeds  of at least $100  million in the
aggregate.

Debt  issuance  costs of (Euro)7  million ($7 million) were  capitalized and are
being amortized over the term of the 11.25% Senior Euro Notes. The 11.25% Senior
Euro Notes are senior,  unsecured obligations of the Company, ranking pari passu
with all existing and future  senior debt.  The 11.25% Senior Euro Notes contain
certain  covenants,  which among other things,  limit  additional  indebtedness,
dividend payments, certain investments and transactions with affiliates.

The issuance of the (Euro)300  million Senior Euro Notes has been designated as,
and is effective as, an economic  hedge against the investment in certain of the
Company's  foreign  subsidiaries.  Therefore,  foreign currency gains and losses
resulting  from  the  translation  of the  debt  have  been  recorded  in  other
comprehensive income (loss) to the extent of translation gains or losses on such
net  investment.  The 11.25%  Senior  Euro Notes were  valued,  based on current
exchange rates, at $288 million in the Company's  financial  statements at March
31, 2000.

11.25% Senior Notes due 2010

On February 29, 2000, the Company  received $243 million of net proceeds,  after
transaction  costs, from a private offering of $250 million aggregate  principal
amount of its 11.25% Senior Notes due 2010 ("11.25% Senior Notes").  Interest on
the notes accrues at 11.25% per year and is payable  semi-annually in arrears on
March 15 and September 15 in cash beginning September 15, 2000.


<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

The 11.25%  Senior Notes are subject to redemption at the option of the Company,
in whole or in part,  at any  time or from  time to time on or after  March  15,
2005.  The Company may redeem the 11.25% Senior Notes at the  redemption  prices
set forth below,  plus accrued and unpaid  interest,  if any, to the  redemption
date.  The  following  prices are for 11.25%  Senior Notes  redeemed  during the
12-month period commencing on March 15 of the years set forth below:
<TABLE>
<S>              <C>                         <C>

                 Year                        Redemption Price
                 2005                            105.625%
                 2006                            103.750%
                 2007                            101.875%
                 2008 and thereafter             100.000%
</TABLE>

In addition,  at any time and from time to time,  prior to March 15,  2003,  the
Company may redeem up to a maximum of 35% of the  original  aggregate  principal
amount of the 11.25% Senior Notes. The redemption must be made with the proceeds
of one or more  private  placements  to  persons  other than  affiliates  of the
Company  or  underwritten  public  offerings  of  common  stock  of the  Company
resulting  in gross  proceeds  of at least $100  million in the  aggregate.  The
Company  may redeem the  11.25%  Senior  Notes at a  redemption  price  equal to
111.25% of the principal amount of the notes plus accrued  interest,  if any, to
the redemption date.

The 11.25%  Senior  Notes are  senior,  unsecured  obligations  of the  Company,
ranking pari passu with all existing and future  senior debt.  The 11.25% Senior
Notes contain  certain  covenants,  which among other things,  limit  additional
indebtedness,  dividend  payments,  certain  investments and  transactions  with
affiliates.

Debt issuance costs of $7 million were  capitalized  and are being  amortized as
interest expense over the term of the 11.25% Senior Notes.

6% Convertible Subordinated Notes due 2010

On February 29, 2000, the Company  received $836 million of net proceeds,  after
transaction  costs, from a public offering of $863 million  aggregate  principal
amount of its 6% Convertible Subordinated Notes due 2010 ("Subordinated Notes").
The Subordinated Notes are unsecured and subordinated to all existing and future
senior  indebtedness of the Company.  Interest on the Subordinated Notes accrues
at 6% per year and is payable semi-annually in cash on March 15 and September 15
beginning  September 15, 2000. The principal  amount of the  Subordinated  Notes
will be due on March 15, 2010.

The  Subordinated  Notes may be  converted  into  shares of common  stock of the
Company  at any  time  prior  to the  close  of  business  on the  business  day
immediately preceding maturity,  unless previously redeemed,  repurchased or the
Company has caused the conversion rights to expire. The conversion rate is 7.416
shares  per each  $1,000  principal  amount of  Subordinated  Notes,  subject to
adjustment in certain events.



<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

Prior to March 18, 2003 Level 3, at its option,  may redeem the notes,  in whole
or in part, at the  redemption  prices  specified  below plus accrued  interest.
Level 3 may exercise this option if the current market price of Level 3's common
stock  equals  or  exceeds  triggering  levels  specified  below for at least 20
trading days within any period of 30  consecutive  trading  days,  including the
last trading day of the period.
<TABLE>
<S>                                            <C>                <C>


                                               Trigger             Redemption
                                               Percentage            Price
Period
February 29, 2000 through March 14, 2001       170% ($229.23)        106.0%
March 15, 2001 through March 14, 2002          160% ($215.74)        105.4%
March 15, 2002 through March 17, 2003          150% ($202.26)        104.8%
</TABLE>

On or after March 18,  2003,  Level 3, at its option,  may cause the  conversion
rights to expire.  Level 3 may exercise  this option only if the current  market
price exceeds  approximately  $188.78 (which  represents  140% of the conversion
price) for at least 20 trading days within any period of 30 consecutive  trading
days,  including the last trading day of that period. At March 31, 2000, no debt
had been converted into shares of common stock.

Debt issue costs of $27 million  were  capitalized  and are being  amortized  as
interest expense over the term of the Subordinated Notes.

Level 3 currently  is using the  proceeds  from the debt  issuances  for working
capital, capital expenditures and other general corporate purposes in connection
with the  implementation  of its business  plan,  including the  acquisition  of
telecommunications assets.

The Company  capitalized  $67  million  and $11 million of interest  expense and
amortized  debt  issuance  costs  related to network  construction  and business
systems development projects for the three months ended March 31, 2000 and 1999,
respectively.


7. Employee Benefit Plans

The Company adopted the recognition  provisions of SFAS No. 123, "Accounting for
Stock Based Compensation" ("SFAS No. 123") in 1998. Under SFAS No. 123, the fair
value of an option (as computed in  accordance  with accepted  option  valuation
models)  on the date of grant is  amortized  over  the  vesting  periods  of the
options in accordance  with FASB  Interpretation  No. 28  "Accounting  For Stock
Appreciation  Rights and Other Variable Stock Option or Award Plans" ("FIN 28").
The  recognition  provisions  of SFAS No.  123 are  applied  prospectively  upon
adoption.  As a result,  the  recognition  provisions  are  applied to all stock
awards  granted in the year of adoption and are not applied to awards granted in
previous  years  unless  those  awards  are  modified  or  settled in cash after
adoption of the recognition provisions. Although the recognition of the value of
the instruments results in compensation or professional  expenses in an entity's
financial   statements,   the  expense  differs  from  other   compensation  and
professional  expenses  in that these  charges  may not be settled in cash,  but
rather, generally, are settled through issuance of common stock.

The  Company  believes  that SFAS No. 123 will  continue  to result in  material
non-cash  charges  to  operations  in 2000 and  thereafter.  The  amount  of the
non-cash  charges  will be  dependent  upon a number of factors,  including  the
number of grants and the fair value of each grant  estimated  at the time of its
award.



<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

The  Company  recognized  a total of $48  million  and $18  million of  non-cash
compensation  for the three months ended March 31, 2000 and 1999,  respectively.
In  addition,  the  Company  capitalized  $3 million  and $2 million of non-cash
compensation  for those employees  directly  involved in the construction of the
network or  development  of the  business  support  systems for the three months
ended March 31, 2000 and 1999, respectively.

Non-Qualified Stock Options and Warrants

The Company did not grant any nonqualified stock options ("NQSO") or warrants to
employees  during the three months ended March 31, 2000. The expense  recognized
for the three months ended March 31, 2000 for NQSOs and warrants  outstanding at
March 31, 2000 in  accordance  with SFAS No. 123 was $1 million.  In addition to
the expense recognized, the Company capitalized less than $1 million of non-cash
compensation costs related to NQSOs and warrants for employees directly involved
in the  construction of the network and the development of the business  support
systems.  As of March 31,  2000,  the  Company had not  reflected  $4 million of
unamortized  compensation  expense  in its  financial  statements  for NQSOs and
warrants granted from 1998 to 1999. The Company recognized $3 million of expense
for the three months ended March 31, 1999 for NQSOs and warrants granted in 1998
and 1999. In addition to the expense  recognized,  the Company  capitalized less
than $1 million of non-cash  compensation costs for the three months ended March
31, 1999.

Outperform Stock Option Plan

In April 1998, the Company  adopted an outperform  stock option ("OSO")  program
that was  designed so that the  Company's  stockholders  would  receive a market
return on their  investment  before  OSO  holders  receive  any  return on their
options. The Company believes that the OSO program aligns directly  management's
and  stockholders'  interests  by basing  stock  option  value on the  Company's
ability to  outperform  the market in general,  as  measured  by the  Standard &
Poor's  ("S&P")  500 Index.  Participants  in the OSO program do not realize any
value from awards unless the Common Stock price  outperforms  the S&P 500 index.
When the stock price gain is greater than the corresponding  gain on the S&P 500
Index,  the value  received  for awards under the OSO plan is based on a formula
involving  a  multiplier  related  to  the  level  by  which  the  Common  Stock
outperforms the S&P 500 Index.  To the extent that the Common Stock  outperforms
the S&P 500, the value of OSOs to a holder may exceed the value of non-qualified
stock options.

OSO grants are made quarterly to participants employed on the date of the grant.
Each  award  vests in equal  quarterly  installments  over two  years  and has a
four-year life.  Each award has a two-year  moratorium on exercise from the date
of grant.  As a result,  once a  participant  is 100%  vested in the grant,  the
two-year moratorium expires. Therefore, each grant has an exercise window of two
years.

The fair value recognized under SFAS No. 123 for the approximately  530,000 OSOs
granted to employees for services performed for the three months ended March 31,
2000 was  approximately  $58  million.  The  Company  recognized  $42 million of
compensation  expense in the first quarter of 2000 for OSOs granted from 1998 to
2000. In addition to the expense recognized, $2 million of non-cash compensation
was capitalized for the three months ended March 31, 2000 for employees directly
involved in the  construction of the network and development of business support
systems.  As of March 31, 2000,  the Company had not  reflected  $180 million of
unamortized  compensation  expense in its financial  statements for OSOs granted
from 1998 to 2000.  The Company  recognized $14 million of expense for the three
months ended March 31, 1999 for OSOs  outstanding at March 31, 1999. In addition
to the  expense  recognized  the  Company  capitalized  $1 million  of  non-cash
compensation for the three months ended March 31, 1999.



<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

Shareworks and Restricted Stock

The Company recorded $5 million of non-cash compensation expense for the quarter
ended March 31, 2000 related to the Shareworks and restricted stock programs. In
addition  to  the  expense   recognized,   less  than  $1  million  of  non-cash
compensation  was  capitalized  for the three  months  ended  March 31, 2000 for
employees  directly  involved in the construction of the network and development
of  business  support  systems.  The  non-cash   compensation  expense  for  the
Shareworks  and  restricted  stock programs was $1 million for the quarter ended
March 31, 1999.

Foreign  subsidiaries  of the Company adopted  Shareworks  programs in the first
quarter  of  2000.  Foreign  subsidiaries  of PKS  Systems  Integration  adopted
Shareworks  Grant Plans  enabling  the Company to grant shares of Level 3 common
stock to eligible employees based upon a percentage of that employee's  eligible
salary up to a maximum of 3%. The annual  grant is  expensed  in the year of the
grant. Less than $1 million was recorded in the first quarter of 2000 related to
the plans. In addition, the PKS Systems Integration  subsidiaries adopted a plan
whereby eligible employees may defer up to 7% of their eligible  compensation to
purchase Level 3 common stock at the share price at the end of the quarter.

In  addition,  European  subsidiaries  of  the  communications  segment  adopted
Shareworks  Grant  Plans in the first  quarter of 2000  enabling  the Company to
grant  shares  of  Level 3 common  stock  to  eligible  employees  based  upon a
percentage  of  that  employee's   eligible  salary  up  to  a  maximum  of  5%.
Approximately  $3 million was  recorded in the first  quarter of 2000 related to
the European subsidiaries' Grant Plans.

As of March 31, 2000, the Company had unamortized  compensation  costs reflected
on the  consolidated  condensed  balance sheet of $12 million for Shareworks and
restricted stock granted from 1998 to 2000.


8. Stockholders' Equity

On February  29,  2000,  the Company  raised $2.4  billion,  after  underwriting
discounts and offering  expenses,  from the offering of 23 million shares of its
common stock through an underwritten public offering.  In March 1999 the Company
raised $1.5 billion,  after underwriting  discounts and offering expenses,  from
the offering of 28.75 million shares of its common stock through an underwritten
public  offering.  The net proceeds from both offerings will be used for working
capital, capital expenditures, acquisitions and other general corporate purposes
in connection with the implementation of the Company's Business Plan.


9. Industry Data

SFAS  No.  131  "Disclosures   about  Segments  of  an  Enterprise  and  Related
Information"  establishes  standards for reporting  information  about operating
segments in annual financial  statements and requires selected information about
operating   segments  in  interim  financial  reports  issued  to  stockholders.
Operating  segments are components of an enterprise for which separate financial
information is available and which is evaluated regularly by the Company's chief
operating  decision maker, or decision making group, in deciding how to allocate
resources and assess performance.  Operating segments are managed separately and
represent  strategic  business  units that offer  different  products  and serve
different markets.



<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

The  Company's  reportable  segments  include:  communications  and  information
services (including communications,  outsourcing and applications segments), and
coal mining. Other primarily includes California Private  Transportation Company
L.P.  ("CPTC"),  a  privately  owned  tollroad in  southern  California,  equity
investments  and other  corporate  assets and  overhead  not  attributable  to a
specific segment.

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

The information presented in the tables below includes information for the three
months  ended  March 31,  2000 and 1999 for all income  statement  and cash flow
information  presented,  and for the three  months ended March 31, 2000 and 1999
for all income statement and cash flow information presented and as of March 31,
2000 and December 31, 1999 for all balance sheet information presented.  Revenue
and the related  expenses are  attributed  to foreign  countries  based on where
services are provided.

<TABLE>
<S>            <C>             <C>          <C>            <C>     <C>     <C>

                 Communications & Information Services
               -----------------------------------------    Coal
(in millions)  Communications  Outsourcing  Applications   Mining  Other  Total
- ------------------------------------------------------------------------------
2000
- ----
Revenue:
 North
  America         $   84       $    14      $   10        $  48    $  6  $  162
 Europe               13             -           2            -       -      15
 Other                 -             -           -            -       -       -
                --------      --------    --------     --------  ------  -------
  Total           $   97       $    14      $   12        $  48    $  6  $  177
                ========      ========    ========     ========  ======  =======

EBITDA:
 North
  America         $ (131)      $  (1)       $    3        $  22    $  2  $ (105)
 Europe              (31)          -             -            -       -     (31)
 Other                (5)          -             -            -       -      (5)
                --------     --------     --------      -------  ------  -------
  Total           $ (167)      $  (1)       $    3        $  22    $  2  $ (141)
                ========     ========     ========      =======  ======  =======

Capital Expenditures:
 North
  America         $  904       $   1        $    -        $  -     $  65 $   970
 Europe              289           -             -           -         -     289
 Other                27           -             -           -         -      27
                 -------     -------       -------      ------    ------ -------
  Total           $1,220       $   1        $    -        $  -     $  65 $ 1,286
                 =======     =======       =======      ======    ====== =======

Depreciation and Amortization:
 North
  America         $   71       $   2        $    1        $  1     $   2 $    77
 Europe               11           -             -           -         -      11
 Other                 -           -             -           -         -       -
                 -------     -------        ------      ------    ------ -------
  Total           $   82       $   2        $    1         $ 1     $   2 $    88
                 =======     =======        ======      ======    ====== =======

</TABLE>


<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements
<TABLE>
<S>           <C>             <C>          <C>            <C>     <C>    <C>

               Communications & Information Services      Coal
(in millions) Communications  Outsourcing  Applications   Mining  Other  Total
- ------------------------------------------------------------------------------
1999
- ----
Revenue:
 North
  America    $      13        $     16     $     14       $   51  $  5  $   99
 Europe              2               -            1            -      -      3
 Other               -               -            -            -      -      -
             ---------        --------     --------       ------  -----   -----
  Total      $      15        $     16     $     15       $   51  $   5 $   102
             =========        ========     ========       ======  ===== =======

EBITDA:
 North
  America    $     (82)       $      4     $     (3)      $   20  $   3 $   (58)
 Europe             (9)              -            -            -      -      (9)
 Other               -               -            -            -      -       -
             ---------        --------     --------       ------  ----- --------
  Total      $     (91)       $      4     $    (3)       $   20  $   3 $   (67)
             =========        ========     ========       ======  ===== ========

Capital Expenditures:
 North
  America    $     299        $     3      $     -        $   -   $  30 $   332
 Europe             60              -            -            -       -      60
 Other              15              -            -            -       -      15
             ---------        -------      -------        -----   ----- -------
  Total      $     374        $     3      $     -        $   -   $  30 $   407
             =========        =======      =======        =====   ===== =======

Depreciation and Amortization:
 North
  America    $      31        $    2       $    1         $   1   $   4 $    39
 Europe              2             -            -             -       -       2
 Other               -             -            -             -       -       -
             ---------       -------       ------         -----   ----- -------
  Total      $      33       $     2       $    1         $   1   $   4 $    41
             =========       =======       ======         =====   ===== ========

Identifiable Assets

March 31, 2000
 North
  America    $  4,748        $   75        $  17          $ 323  $7,706  $12,869
 Europe         1,021             -            9              -       -    1,030
 Other            465             -            -              -       -      465
             --------        ------        -----          -----  ------  -------
  Total      $  6,234        $   75        $  26          $ 323  $7,706  $14,364
             ========        =======       =====          =====  ======  =======

December 31, 1999
  North
   America   $ 3,935         $   61        $  20          $ 345  $3,467  $ 7,828
 Europe          723              -           10              -       -      733
 Other           343              -            -              -       -      343
             -------         ------        -----          ------ ------- -------
 Total       $ 5,001         $   61        $  30          $ 345  $3,467  $ 8,904
             =======         ======        =====          =====  ======  =======
</TABLE>

<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements


The  following  information  provides  a  reconciliation  of EBITDA to loss from
continuing operations for the three months ended March 31, 2000 and 1999:
<TABLE>
<S>                                                 <C>           <C>

(in millions)                                       2000          1999
- ------------------------------------------------------------------------

EBITDA                                              $ (141)       $ (67)
Depreciation and Amortization Expense                  (88)         (41)
Non-Cash Compensation Expense                          (48)         (18)
                                                    -------       ------

 Loss from Operations                                 (277)        (126)

Other Expense                                           (3)         (26)
Income Tax Benefit                                       9           47
                                                    -------       ------

Net Loss                                            $ (271)       $ (105)
                                                    =======       =======
</TABLE>

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

10. Related Party Transactions

Peter Kiewit Sons', Inc.  ("Kiewit") acted as the general  contractor on several
significant  projects for the Company in 2000 and 1999.  These projects  include
the  intercity  network,  local  loops and  gateway  sites,  the  Company's  new
corporate  headquarters  in Colorado  and a new data  center in Tempe,  Arizona.
Kiewit  provided  approximately  $462 million and $186  million of  construction
services  related  to these  projects  in the  first  quarter  of 2000 and 1999,
respectively.

Level 3 also receives certain mine management  services from Kiewit. The expense
for these  services  was $8 million  and $7 million for the three  months  ended
March 31, 2000 and 1999,  respectively,  and is recorded in selling, general and
administrative expenses.




<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

11.   Other Matters

In August 1999 the Company was named as a defendant  in  Schweizer  vs.  Level 3
Communications,  Inc.  et.al., a purported  national class action,  filed in the
District  Court,  County  of  Boulder,  State of  Colorado  which  involves  the
Company's  right to install  its fiber  optic  cable  network in  easements  and
right-of-ways  crossing the plaintiff's  land. In general,  the Company obtained
the rights to construct its network from railroads,  utilities,  and others, and
is installing its network along the rights-of-way so granted.  Plaintiffs in the
purported  class action  assert that they are the owners of the lands over which
the  Company's  fiber  optic  cable  network  passes,  and that  the  railroads,
utilities and others who granted the Company the right to construct and maintain
its network did not have the legal  ability to do so. The action  purports to be
on behalf of a national  class of  landowners  of land over which the  Company's
network  passes or will  pass.  The  complaint  seeks  damages  on  theories  of
trespass,  unjust  enrichment  and  slander  of title and  property,  as well as
punitive  damages.  Although the Company is not aware of any additional  similar
claims,  the Company may in the future receive claims and demands related to the
rights of way issues similar to the issues in the Schweizer  litigation that may
be based on similar or different  legal  theories.  Although it is too early for
the Company to reach a conclusion as to the ultimate outcome of this litigation,
management believes the Company has substantial  defenses to the claims asserted
in the  Schweizer  action  (and any  similar  claims  which  may be named in the
future), and intends to defend them vigorously.

Level 3 filed with the  Securities and Exchange  Commission a "universal"  shelf
registration  statement  covering up to $3.5 billion of common stock,  preferred
stock, debt securities and depository shares that became effective  February 17,
1999. On March 9, 1999 the Company received  approximately $1.5 billion from the
sale of 28.75  million  shares of Common  Stock and on  September  14,  1999 the
Company  sold $823  million  aggregate  principal  amount of its 6%  Convertible
Subordinated Notes due 2009 under the "universal" shelf registration statement.

On  December  10,  1999  Level 3 filed with the SEC a second  "universal"  shelf
registration  covering up to $2.375  billion of common stock,  preferred  stock,
debt securities and depository shares. On February 29, 2000 the Company received
approximately  $2.5 billion of gross proceeds from the sale of 23 million shares
of common stock and the Company sold $863 million aggregate  principal amount of
6%  Convertible   Subordinated  Notes  due  2010  under  the  "universal"  shelf
registration  statement.  Combined  with the  remaining  availability  under the
initial universal shelf registration  statement,  Level 3 may offer an aggregate
of up to approximately $190 million of additional securities.

On February  17, 2000,  Level 3 announced a co-build  agreement  whereby  Global
Crossing will acquire a 50% ownership interest in the previously announced Level
3 transatlantic fiber optic cable now under construction. Level 3 also announced
that it will acquire capacity on Global Crossing's  transatlantic cable Atlantic
Crossing 1. Under the co-build agreement,  Level 3 and Global Crossing will each
separately  own and operate  two of the four fiber  pairs on this  transatlantic
cable. At March 31, 2000 the Company had decreased  construction-in-progress and
increased accounts receivable for Global Crossing's portion of the transatlantic
fiber optic cable (approximately $105 million).



<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

              Notes to Consolidated Condensed Financial Statements

12.  Subsequent Event

On April 12, 2000, Level 3 signed an agreement with Viatel whereby Viatel agreed
to purchase an ownership  interest,  valued at over $150  million,  in one fiber
pair on the  transatlantic  fiber optic cable system now under  construction  by
Level 3. As a result of this agreement,  both companies will own and operate one
fiber pair on the transatlantic cable. Global Crossings is also participating in
the  transatlantic  cable  system.  The cable  connecting  Europe and the United
States is expected to be ready for operation by September 2000.


<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

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

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

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

Recent Developments

Northern Asia Undersea Cable System

On January 24, 2000,  Level 3 announced its intention to develop and construct a
Northern Asia undersea cable system  initially  connecting  Hong Kong and Tokyo.
This connection is expected to be in service by the end of the second quarter of
2001.  The  Hong  Kong-Tokyo  cable is  intended  to be the  first  stage of the
Company's  construction of an undersea network in the region.  The Company plans
to share  construction  and  operating  expenses  of the system with one or more
industry partners.

Expansion of Business Plan

On January 24, 2000,  Level 3 announced  the  expansion of its Business  Plan to
increase  the  amount of  gateway  and  technical  space it intends to secure to
approximately 6.5 million square feet. In addition, the expansion includes plans
to build-out seven  additional  local markets in Europe and Asia, the third ring
of  the  European  intercity  network,  and  the  expansion  of  existing  local
facilities. At the end of the first quarter, Level 3 had operational Gateways in
30 U.S. markets and five European markets.

Global Crossing Co-Build Agreement

On February  17, 2000,  Level 3 announced a co-build  agreement  whereby  Global
Crossing will acquire a 50% ownership interest in the previously announced Level
3  transatlantic  fiber optic cable now under  construction.  Under the co-build
agreement,  Level 3 and Global Crossing will each separately own and operate two
of the four  fiber  pairs on this  transatlantic  cable.  At March 31,  2000 the
Company had decreased construction-in-progress and increased accounts receivable
for  Global  Crossing's   portion  of  the   transatlantic   fiber  optic  cable
(approximately  $105).  Level 3 also announced  that it will acquire  additional
capacity on Global Crossing's transatlantic cable Atlantic Crossing 1.

Common Stock Offering

On February 29, 2000,  the Company  closed the sale of 23 million  shares of its
common stock through an under-written public offering. The net proceeds from the
offering  of  approximately  $2.4  billion,  after  underwriting  discounts  and
offering  expenses,  are being used for working capital,  capital  expenditures,
acquisitions  and  other  general  corporate  purposes  in  connection  with the
implementation of the Business Plan.



<PAGE>


Debt Offerings

On  February  29,  2000,  the  Company  issued in private  and public  offerings
convertible  subordinated  notes,  senior notes and senior  discount notes which
generated  aggregate  gross  proceeds of  approximately  $2.3  billion.  The net
proceeds from the offerings of approximately  $2.2 billion,  after discounts and
offering  expenses,  are being used for working capital,  capital  expenditures,
acquisitions  and  other  general  corporate  purposes  in  connection  with the
implementation  of the  Business  Plan.  The  debt  offerings  consisted  of the
following:

o $863 million aggregate principal amount of its 6% Convertible
    Subordinated Notes due 2010
o $800 million aggregate principal amount of its 11% Senior Notes due 2008
o $250 million aggregate principal amount of its 11.25% Senior Notes due 2010
o $675 million aggregate principal amount at maturity of its 12.875%
    Senior Discount Notes due 2010


Euro Denominated Debt Offerings

On February 29, 2000, the Company issued in private  offerings Euro  denominated
senior notes which generated aggregate gross proceeds of approximately (Euro)800
million  ($780  million at  issuance).  The net proceeds  from the  offerings of
approximately  (Euro)780 million ($761 million at issuance), after  underwriting
discounts and offering  expenses,  are being used for working  capital,  capital
expenditures, acquisitions and other general corporate purposes of the Company's
European subsidiaries. The debt offerings consisted of the following:

o (Euro)500 million aggregate principal amount of its 10.75%
    Senior Euro Notes due 2008
o (Euro)300 million aggregate principal amount of its 11.25%
    Senior Euro Notes due 2010

The Company has filed an application to have these Euro  denominated  securities
listed on the Luxembourg Stock Exchange.

Viatel Agreement

On April 12, 2000, Level 3 signed an agreement with Viatel whereby Viatel agreed
to purchase an ownership  interest,  valued at over $150  million,  in one fiber
pair on the  transatlantic  fiber optic cable system now under  construction  by
Level 3. As a result of this agreement,  both companies will own and operate one
fiber pair on the transatlantic  cable. Global Crossing is also participating in
the  transatlantic  cable  system.  The cable  connecting  Europe and the United
States is expected to be ready for operation by September 2000.

Recent Accounting Developments

In December  1999, the SEC staff  released  Staff  Accounting  Bulletin No. 101,
"Revenue  Recognition  in Financial  Statements"  ("SAB 101").  SAB 101 provides
interpretive  guidance  on the  recognition,  presentation  and  disclosures  of
revenue in the  financial  statements.  The financial  statements  for the three
months ended March 31, 2000 have been prepared in  compliance  with SAB 101. The
Company does not believe  that the adoption of SAB 101 in the second  quarter of
2000 will have a material affect on the Company's financial results.

Effective July 1, 1999, the Financial Accounting Standards Board ("FASB") issued
Interpretation  No. 43, "Real Estate Sales, an  Interpretation of FASB Statement
No. 66." Certain sale and  long-term  right-to-use  agreements of dark fiber and
capacity  entered into after June 30, 1999 are  required to be accounted  for in
the same manner as sales of real estate with property  improvements  or integral
equipment.  Failure to satisfy the requirements of the FASB  Interpretation will
result in the deferral of revenue recognition for these contracts.  The adoption
of this FASB Interpretation does not have a current effect on the Company's cash
flows.

Accounting practice and guidance with respect to the accounting treatment of the
above  transactions is evolving.  Any changes in the accounting  treatment could
affect the way the Company  accounts  for revenue and expenses  associated  with
these agreements in the future.


Results of Operations 2000 vs 1999

First Quarter 2000 vs. First Quarter 1999

Revenue for the quarters ended March 31, is summarized as follows (in millions):
<TABLE>
<S>                                                    <C>       <C>

                                                       2000      1999

         Communications and Information Services      $ 123      $ 46
         Coal Mining                                     48        51
         Other                                            6         5
                                                    -------    ------
                                                    $   177    $  102
                                                    =======    ======
</TABLE>


Communications and information services revenue for the three months ended March
31, 2000 increased  167% compared to the same period in 1999.  This increase was
due to growth in the communications  business;  communications revenue increased
by $82 million,  or 547 percent  from the same  quarter last year.  Revenue from
communications   services  only,  excluding  dark  fiber  sales  and  reciprocal
compensation,  was $76 million. Included in total communications revenue was $13
million of non-recurring revenue from U.S. dark fiber and transatlantic undersea
contracts.  Also included in total communications revenue for the quarter was $8
million attributable to reciprocal compensation.

Information Services revenue, which is comprised of applications and outsourcing
businesses  decreased  from $31 million in 1999 to $26 million in 2000.  This $5
million  decrease,  16  percent,  is due in part to a  decrease  in  outsourcing
revenue  from $16  million in 1999 to $14 million in 2000.  Outsourcing  revenue
decreased  due to the  expiration  of  contracts  and  certain  current  clients
negotiating  new  contracts  and  extending  the  contract  life at lower rates.
Outsourcing  revenue was also  affected by the  completion  in 1999 of Year 2000
computer  processing work.  Applications  revenue  decreased from $15 million in
1999 to $12 million in 2000 largely due to Year 2000  computer  consulting  work
that was completed in 1999.

Coal mining  revenue  decreased $3 million in the first quarter of 2000 compared
to  the  same  period  in  1999.  Full  year  coal  revenue  is  expected  to be
approximately  10 percent  less than full year 1999 coal  revenue due to reduced
shipments under  long-term coal contracts in 2000. If current market  conditions
continue,  the Company will experience a significant decline in coal revenue and
earnings beginning in 2001 as long-term contracts begin to expire.

Other  revenue was similar to 1999 and is primarily  attributable  to California
Private  Transportation  Company,  L.P. ("CPTC") the  owner-operator of the SR91
tollroad in southern California.

Cost of Revenue for the first quarter 2000 was $130 million,  representing a 110
percent  increase  over first  quarter  1999 cost of revenue of $62 million as a
result of the  expanding  communications  business.  The cost of revenue for the
information services businesses,  as a percentage of its revenue, was 73 percent
for the first  quarter 2000  compared to 68 percent for the same period in 1999.
The cost of revenue for the coal mining  business,  as a percentage  of revenue,
was 40% for the first quarter 2000 down from 47% for the same period in 1999. In
December  1999  Commonwealth  Edison  Company  ("Commonwealth")  and the Company
renegotiated  certain coal contracts  whereby  Commonwealth  Edison is no longer
required to take delivery of its coal commitments but still must pay Level 3 the
margins  Level 3 would have earned had the coal been  delivered.  Thus,  cost of
revenue for the coal mining business,  as a percentage of revenue,  decreased in
2000 compared to 1999.

Depreciation and Amortization  expenses for the quarter were $88 million,  a 115
percent  increase  from the first  quarter  1999  deprecation  and  amortization
expenses of $41  million.  These  charges  reflect the  significant  increase in
capital spending to support the growth of the communications business.

Selling,  General and  Administrative  expenses  were $236 million in 2000, a 89
percent increase over first quarter 1999. This increase  primarily  results from
the Company's  addition of over 1,600  employees  since the end of first quarter
1999. The Company added over 450 employees to the communications business during
the  quarter  ending  March  31,  2000,  bringing  the  total  number of Level 3
employees to  approximately  4,300.  Compensation,  travel and facilities  costs
increased  substantially  due to the  additional  employees.  The  Company  also
recorded $48 million in non-cash  compensation for the first quarter of 2000 for
expenses  recognized  under SFAS No. 123 related to grants of stock  options and
warrants;  $18 million of non-cash compensation was recorded for the same period
in 1999.  The  increase  in non-cash  compensation  is due  predominantly  to an
increase  in the  Company's  stock price and number of  employees.  Professional
fees, including consulting fees, incurred to develop and implement the Company's
business  support systems,  and  advertising,  marketing and other selling costs
contributed to the higher selling,  general and administrative  expenses. As the
Company  continues  to  implement  the  Business  Plan,  selling,   general  and
administrative costs are expected to continue to increase significantly.

EBITDA,  as  defined  by the  Company,  consists  of  earnings  (losses)  before
interest, income taxes, depreciation,  amortization, non-cash operating expenses
(including  stock-based  compensation  and in-process  research and  development
charges)  and other  non-operating  income or  expenses.  The  Company  excludes
non-cash compensation due to its adoption of the expense recognition  provisions
of SFAS No. 123. EBITDA decreased to a loss of $(141) million in 2000 from $(67)
million for the same period in 1999. This decrease was  predominantly due to the
increase in selling,  general and  administrative  expenses  resulting  from the
rapid expansion of the communications  business.  EBITDA is commonly used in the
communications   industry  to  analyze  companies  on  the  basis  of  operating
performance.  EBITDA is not  intended  to  represent  cash flow for the  periods
indicated. See Consolidated Condensed Statement of Cash Flows.

Interest Income  increased 25 percent in 2000 to $64 million from $50 million in
1999   predominantly  due  to  the  Company's   increasing  average  cash,  cash
equivalents  and  marketable  securities  balances.  The Company's  average cash
balance  increased  as a  result  of the  March  1999  equity  offering  and the
September 1999  Subordinated  Notes offering and Senior Secured Credit  Facility
agreement.  The Company  also  received  approximately  $5.4 billion in net cash
proceeds  from  debt and  equity  offerings  at the end of  February  2000.  The
increase in interest  income is also due to  increasing  yields on the Company's
investments due to increased market rates.

Interest  Expense,  net decreased by $3 million due to the Company  capitalizing
approximately  $67  million of  interest  expense on  network  construction  and
business support systems in the first quarter of 2000 compared to $11 million in
1999. Gross interest expense increased from $64 million for the first quarter of
1999 to $117 million for the first  quarter  2000.  Interest  expense  increased
substantially due to the 6% Convertible  Subordinated  Notes issued in September
1999 as well as the Senior  Secured  Credit  Facility  entered into in September
1999.  First  quarter 2000 also  includes one month of interest  expense for the
debt offerings  completed in February 2000. The Company issued  approximately $3
billion in debt  securities  on  February  29,  2000 at rates  ranging  from 6.0
percent to 12.875  percent;  approximately  $25 million of interest  expense was
recorded  in  the  first  quarter  of  2000  for  these  debt  securities.   The
amortization  of  the  related  debt  issuance  costs  also  contributed  to the
increased interest expense in 2000.

Equity  in  Losses  of  Unconsolidated  Subsidiaries  was $55  million  in 2000,
compared  to  $25  million  in  1999.   The  equity  losses  are   predominantly
attributable  to  RCN  Corporation,  Inc.  ("RCN").  RCN  is a  facilities-based
provider of communications  services to the residential markets primarily on the
East and West  coasts as well as in Chicago and the  largest  regional  Internet
service provider in the Northeast.  RCN is also incurring  significant  costs in
developing its business plan. The Company's  share of RCN's losses  increased by
$29 million from first quarter 1999 to $56 million for the first quarter 2000.

Gains on  Equity  Investee  Stock  Transactions  was $38  million  for the first
quarter 2000. No gain on equity investee stock transactions was recorded for the
first  quarter  1999.  RCN issued  stock for certain  transactions  in the first
quarter  of 2000  which  diluted  the  Company's  ownership  of RCN  from 35% at
December  31,  1999 to 33% at March 31,  2000.  The  increase  in the  Company's
proportionate  share of RCN's  net  assets  as a  result  of these  transactions
resulted in a pre-tax gain for the Company of $38 million from subsidiary  stock
sales in 2000.

Income Tax Benefit for the first quarter of 2000 differs from the statutory rate
due to the limited  availability  of taxable income in the carryback  period for
which current year losses can be offset.  The income tax benefit in 1999 differs
from the statutory rate of 35% primarily due to losses incurred by the Company's
international  subsidiaries  which cannot be included in the  consolidated  U.S.
federal return,  nondeductible  goodwill  amortization  expense and state income
taxes.  For fiscal 2000, Level 3 will recognize a portion of the expected annual
benefit in each period equal to the ratio of pre-tax loss for the period divided
by the total  estimated loss for the year as the Company is currently  unable to
conclude that it is more likely than not that the net  operating  losses will be
realizable.

Financial Condition--March 31,  2000

The Company's  working capital  increased from $2.8 billion at December 31, 1999
to $6.7 billion at March 31, 2000 due  primarily  to the proceeds  from the debt
and equity  offerings  completed in February 2000. In February 2000, the Company
issued  approximately  23 million  shares of common  stock with net  proceeds of
approximately $2.4 billion, $863 million in Convertible Subordinated Notes, $1.4
billion in three tranches of U.S. dollar  denominated debt securities,  and $780
million from two tranches of Euro denominated senior debt securities.

Cash provided by operations  increased  from $55 million in 1999 to $151 million
in 2000. Changes in components of working capital, including the receipt of $245
million in  federal  income  tax  refunds,  are  primarily  responsible  for the
increase in cash provided by operations.  The increase was also partially due to
additional interest income in 2000 as a result of the proceeds received from the
debt and equity  offerings.  The  increase  was  partially  offset by  increased
interest  expense paid during the first quarter  2000.  Interest paid during the
first  quarter of 2000  increased  due to cash  payments  on the Senior  Secured
Credit Facility and semi-annual  payments on the 6.0%  Convertible  Subordinated
Notes due 2009.

Investing  activities  include  using  the  proceeds  from the  debt and  equity
offerings to purchase $4.4 billion of marketable  securities and $1.3 billion of
capital expenditures, primarily for the expanding communications and information
services  business.  The Company also realized $1.5 billion of proceeds from the
sales and maturities of marketable securities.

Financing  sources  in 1999  consisted  primarily  of the net  proceeds  of $2.4
billion from the issuance of 23 million  shares of Level 3 common  stock,  total
net proceeds of  approximately  $3 billion from debt borrowings and the exercise
of the Company's stock options for $6 million. The Company also repaid long-term
debt of $2 million during the first quarter of 2000 primarily related to CPTC.

Liquidity and Capital Resources

Since late 1997, the Company has substantially  increased the emphasis it places
on and the resources  devoted to its  communications  and  information  services
business.  The Company has  commenced the  implementation  of a plan to become a
facilities-based provider (that is, a provider that owns or leases a substantial
portion of the property,  plant and equipment necessary to provide its services)
of a broad range of integrated  communications services. To reach this goal, the
Company  is  expanding  substantially  the  business  of  its  subsidiary,   PKS
Information  Services,  Inc.,  ("PKSIS")  to create,  through a  combination  of
construction,  purchase and leasing of facilities and other assets, an advanced,
international,  end-to-end, facilities-based communications network. The Company
is  designing  its network  based on Internet  Protocol  technology  in order to
leverage  the   efficiencies   of  this   technology   to  provide   lower  cost
communications services.

The  development  of  the  Business  Plan  will  require   significant   capital
expenditures,  a  substantial  portion  of which  will be  incurred  before  any
significant related revenues from the Business Plan are expected to be realized.
These expenditures,  together with the associated early operating expenses,  may
result in substantial negative operating cash flow and substantial net operating
losses for the Company for the foreseeable future. Although the Company believes
that its cost  estimates  and  build-out  schedule  are  reasonable,  the actual
construction  costs or the timing of the  expenditures  may deviate from current
estimates.  The Company's  capital  expenditures in connection with the Business
Plan were  approximately  $1.3  billion  during the first  quarter of 2000.  The
majority of the spending was for construction of the U.S. and European intercity
networks,  certain local networks in the U.S. and Europe,  and the transatlantic
cable  network.   Total  capital  expenditures  for  2000  are  expected  to  be
approximately  $4.5  billion  versus  the  previously  announced  total  of $3.5
billion.  This  increase  in the rate of capital  expenditures  is the result of
acceleration  of the Company's  Business  Plan.  The proceeds  received from the
February 2000 debt and equity  offerings  combined with the cash on hand and the
undrawn  commitments under the senior secured credit facility,  provided Level 3
with  approximately  $8.6 billion of funds  available at the end of the quarter.
The  Company's  current  liquidity and the agreement  with  INTERNEXT  should be
sufficient to fund the currently committed portions of the Business Plan.

On January 24, 2000,  the Company  announced  that it was expanding the scope of
its Business Plan to include a significant  increase in the amount of colocation
space available to the Company's  web-centric  customers,  and additional  local
fiber facilities. The Company currently estimates that the implementation of the
Business Plan will require  between $13 and $14 billion over the 10-year  period
of the Business  Plan.  The Company's  successful  debt and equity  offerings in
February of 2000 have given the Company the ability to implement  the  committed
portions of the Business  Plan.  However,  if  additional  opportunities  should
present themselves,  the Company may be required to secure additional  financing
in the future. The Company expects to meet its additional capital needs with the
proceeds  from  sales  or  issuance  of  additional  equity  securities,  credit
facilities and other borrowings, or additional debt securities.

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

The Company may not be able to obtain such financing if and when it is needed or
that, if available,  such financing will be on terms  acceptable to the Company.
If the Company is unable to obtain  additional  financing when needed, it may be
required to scale back its Business Plan and,  depending upon cash flow from its
existing businesses, reduce the scope of its plans and operations.

In connection  with  implementing  the Business Plan,  management  will continue
reviewing  the  existing  businesses  of the  Company  to  determine  how  those
businesses will complement the Company's focus on communications and information
services.  If it is decided that an existing business is not compatible with the
communications and information  services business and if a suitable buyer can be
found, the Company may dispose of that business.


<PAGE>


Year 2000

Level 3 Communications, LLC.

Level 3's wholly owned subsidiary, Level 3 Communications, LLC, is a new company
that  is   implementing   new   technologies   to  provide   Internet   Protocol
technology-based   communications  services  to  its  customers.   The  expenses
associated with Level 3 Communications,  LLC's year 2000 remediation program did
not have a material  effect on the operating  results or financial  condition of
Level 3 Communications,  LLC through March 31, 2000. Level 3 Communications, LLC
is not aware of any problems  associated with Year 2000 issues.  There can be no
assurance,  however,  that the Year 2000  problem,  and any loss incurred by any
customers  of Level 3 as a  result  of the Year  2000  problem,  will not have a
material adverse effect on Level 3 Communications,  LLC's financial condition or
results of operations in the future.

PKSIS.

PKS  Information  Services,  Inc.  provides a wide variety of  information
technology  services.  PKSIS has two main lines of business:  outsourcing  and
applications.  The  outsourcing  business is managed by PKS  Computer  Services
LLC. The applications business is managed by PKS Systems
Integration LLC ("PKSSI").

PKSIS derived a  substantial  portion of its revenues in 1999 from projects that
its subsidiary,  PKSSI,  conducted involving Year 2000 assessment and renovation
services.  This exposes PKSSI to potential risks that may include  problems with
services  provided by PKSSI to its customers and the  potential  claims  arising
under PKSSI's  customer  contracts.  PKSSI attempts to  contractually  limit its
exposure  to  liability  for  Year  2000  compliance  issues.   However,   these
contractual limitations may not be effective.

The expenses associated with PKSIS' Year 2000 efforts,  did not, and the related
potential  effect on PKSIS' earnings are not expected to, have a material effect
on the future operating results or financial  condition of Level 3. PKSIS is not
aware of any problems  concerning  Year 2000 issues.  There can be no assurance,
however,  that the Year 2000 problem,  and any loss incurred by any customers of
PKSIS as a result of the Year 2000  problem,  will not have a  material  adverse
effect on Level 3's financial condition or results of operations in the future.


Market Risk

Level 3 is subject to market  risks  arising  from  changes in  interest  rates,
equity prices and foreign  exchange  rates.  The Company's  exposure to interest
rate risk increased due to the $1.375  billion  Senior  Secured Credit  Facility
entered into by the Company in September 1999. As of March 31, 2000, the Company
had borrowed  $475 million under the Senior  Secured  Credit  Facility.  Amounts
drawn on the term loan and  revolving  credit  facilities  bear  interest at the
alternate base rate or LIBOR rate plus applicable margins. As the alternate base
rate and LIBOR  rate  fluctuate,  so too will the  interest  expense  on amounts
borrowed  under the facility.  A  hypothetical  10 percent  increase in interest
rates would increase annual interest  expense of the Company by approximately $5
million.  The Company continues to evaluate  alternatives to limit interest rate
risk.

Level 3  continues  to hold  positions  in  certain  publicly  traded  entities,
primarily  Commonwealth  Telephone  and RCN. The Company  accounts for these two
investments  using the equity method.  The market value of these  investments is
approximately  $1.9 billion as of March 31, 2000, which is significantly  higher
than their carrying  value of $275 million.  The Company does not currently have
plans  to  dispose  of  these  investments,  however,  if any  such  transaction
occurred, the value received for the investments would be affected by the market
value  of the  underlying  stock  at the  time of any  such  transaction.  A 20%
decrease in the price of  Commonwealth  Telephone  and RCN stock would result in
approximately a $387 million decrease in fair value of these investments. Due to
a decline in RCN's stock price,  the  Company's  investment  in RCN had a market
value  of $738  million  at May 1,  2000.  The  market  value  of the  Company's
investment  in  Commonwealth  Telephone  was $515  million at May 1,  2000.  The
Company  does not  currently  utilize  financial  instruments  to  minimize  its
exposure to price fluctuations in equity securities.

The Company's  Business Plan includes  developing and  constructing  networks in
Europe and Asia.  As of March 31,  2000,  the Company had  invested  significant
amounts of capital in Europe and will  continue to expand its presence in Europe
and Asia in 2000.  The Company issued (Euro)800  million in Senior Euro Notes in
February 2000 as an economic  hedge against its net  investment in its European
subsidiaries.  Other than the issuance of the Euro denominated debt, the Company
has not made  significant use of financial  instruments to minimize its exposure
to  foreign  currency  fluctuations.  The  Company  continues  to  analyze  risk
management strategies to reduce foreign currency exchange risk.

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


<PAGE>


                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

   PART II - OTHER INFORMATION


Item 6.  Exhibits and Reports on Form 8-K

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

       Exhibit
       Number
       ------

        27    Financial Data Schedule.


(b)   On February 4,  February  25, and February  29,  2000,  the Company  filed
      Current  Reports on Form 8-K relating to the  offering,  pricing and sale,
      respectively,  of  dollar-denominated  senior  notes and  senior  discount
      notes, Euro denominated senior notes,  convertible subordinated notes, and
      Level 3 common stock.


      On  February  7, 2000,  the  Company  filed a Current  Report on Form 8-K,
      excerpts from a conference  hosted by the Company on January 24,  entitled
      "Silicon Economics II: Supply, Demand and Disaggregation".

      On  February  18,  2000,  the Company  filed a Current  Report on Form 8-K
      announcing  that  Global  Crossing  Ltd.  would  acquire  a 50%  ownership
      interest in Level 3's  transatlantic  fiber optic cable  system  currently
      under  construction.  In addition,  Level 3 announced that it had acquired
      additional capacity on Global Crossing Ltd.'s transatlantic cable Atlantic
      Crossing 1.


<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.




                                               LEVEL 3 COMMUNICATIONS, INC.


  Dated: May 10, 2000                           \s\ Eric J. Mortensen
                                                ----------------------
                                                Eric J. Mortensen
                                                Vice President, Controller
                                                and Principal Accounting Officer







<PAGE>



                  LEVEL 3 COMMUNICATIONS, INC. AND SUBSIDIARIES

                             INDEX TO EXHIBITS

 Exhibit
  No.
- -------

  27      Financial Data Schedule.



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule contains summary financial information extracted from the
Form 10-Q for the period ending March 31, 2000 and is qualified in its
entirety by reference to such financial statements.

</LEGEND>


<MULTIPLIER>                                   1,000,000

<S>                             <C>
<PERIOD-TYPE>                                  3-mos
<FISCAL-YEAR-END>                              Dec-31-2000
<PERIOD-START>                                 Jan-01-2000
<PERIOD-END>                                   Mar-31-2000
<CASH>                                         2,527
<SECURITIES>                                   5,204
<RECEIVABLES>                                  313
<ALLOWANCES>                                   11
<INVENTORY>                                    3
<CURRENT-ASSETS>                               8,111
<PP&E>                                         5,960
<DEPRECIATION>                                 507
<TOTAL-ASSETS>                                 14,364
<CURRENT-LIABILITIES>                          1,392
<BONDS>                                        7,047
                          0
                                    0
<COMMON>                                       4
<OTHER-SE>                                     5,567
<TOTAL-LIABILITY-AND-EQUITY>                   14,364
<SALES>                                        48
<TOTAL-REVENUES>                               177
<CGS>                                          19
<TOTAL-COSTS>                                  130
<OTHER-EXPENSES>                               324
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             50
<INCOME-PRETAX>                                (280)
<INCOME-TAX>                                   (9)
<INCOME-CONTINUING>                            (271)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (271)
<EPS-BASIC>                                    (.77)
<EPS-DILUTED>                                  (.77)



</TABLE>


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