TEL SAVE HOLDINGS INC
10-K, 1998-03-31
RADIOTELEPHONE COMMUNICATIONS
Previous: BOSTONFED BANCORP INC, 10-K, 1998-03-31
Next: PHYSICIAN HEALTHCARE PLAN OF NEW JERSEY INC, NT 10-K, 1998-03-31




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

                  Annual Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934

                      For the Year Ended December 31, 1997

                          Commission File No. 0 - 26728

                             TEL-SAVE HOLDINGS, INC.
             (Exact name of registrant as specified an its charter)

                    DELAWARE                         23-2827736
         (State or other jurisdiction of           (I.R.S. Employer
          incorporation or organization)        Identification Number)

                                 6805 ROUTE 202
                          NEW HOPE, PENNSYLVANIA 18938
                                 (215) 862-1500
                   (Address, including zip code, and telephone
                  number, including area code, of registrant's
                          principal executive offices)

Securities registered pursuant to Section 12(b) of the Act:

<TABLE>
<CAPTION>
<S>                                              <C>
     Title of each class                         Name of each exchange on which registered
     -------------------                         -----------------------------------------
           None                                               Not applicable
</TABLE>

Securities registered pursuant to Section 12(g) of the Act:

                     COMMON STOCK, PAR VALUE $.01 PER SHARE

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

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

The  aggregate  market  value of  voting  stock  held by  non-affiliates  of the
registrant  as of March 30,  1998 was  approximately  $895,030,756  based on the
average  of the high and low  prices of the  Common  Stock on March 30,  1998 of
$22.59 per share as reported on the Nasdaq National Market.

As of March 30, 1998, the Registrant had  outstanding  64,585,012  shares of its
Common Stock, par value $.01 per share.


<PAGE>

                             TEL-SAVE HOLDINGS, INC.

                               INDEX TO FORM 10-K

                      FOR THE YEAR ENDED DECEMBER 31, 1997
<TABLE>
<CAPTION>
ITEM                                                                                                         PAGE
 NO.                                                                                                          NO.
- ----                                                                                                         ----
                                                  PART I
<S> <C>                                                                                                       <C>
1.  BUSINESS.................................................................................................. 1
2.  PROPERTIES............................................................................................... 16
3.  LEGAL PROCEEDINGS........................................................................................ 16
4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS...................................................... 17


                                            PART II

5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.................................... 19
6.  SELECTED CONSOLIDATED FINANCIAL DATA..................................................................... 20
7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.................... 21
8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.............................................................. 26
9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS AND FINANCIAL DISCLOSURE................................... 42


                                            PART III

10  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT....................................................... 42
11  EXECUTIVE COMPENSATION................................................................................... 42
12  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT........................................... 42
13  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS........................................................... 42


                                            PART IV

14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.......................................... 43

</TABLE>

                                       i

<PAGE>

                                     PART I

ITEM 1.    BUSINESS

         For the  definition  of  certain  terms  used in this  Form  10-K,  see
"Glossary."

OVERVIEW

         Tel-Save Holdings, Inc. (the "Company") provides long distance services
throughout  the  United  States to small  and  medium-sized  businesses,  and to
increasing numbers of residential  customers as a result of the Company's recent
online marketing efforts.  The Company's long distance service offerings include
outbound  service,  inbound  toll-free 800 service,  and dedicated  private line
services for data.

         Until  1997,   the  Company   operated   primarily  as  a   switchless,
nonfacilities-based  reseller  of AT&T  long  distance  services  to  small  and
medium-sized businesses. By purchasing large usage volumes from AT&T pursuant to
contract  tariffs,  the  Company  has been and  continues  to be able to procure
substantial discounts and offer low cost, high quality long distance services to
its customers at rates  generally more favorable than those offered  directly by
AT&T.

         In order to reduce its dependence on AT&T contract tariffs and increase
its  growth   opportunities,   the  Company  has  deployed  its  own  nationwide
telecommunications   network,   One  Better  Net  ("OBN").   OBN  features  five
Company-owned,  AT&T  (now  Lucent  Technologies,  Inc.,  hereinafter  "Lucent")
manufactured   5ESS-2000  switches  connected  with  AT&T  digital  transmission
facilities.  OBN's  reduced  cost  structure  allows the  Company to offer rates
competitive  with those of non-AT&T  resellers  while  continuing to provide the
quality  of  AT&T  (now  Lucent)   manufactured   switches   and   AT&T-provided
transmission  facilities and billing services.  OBN allows the Company to pursue
the non-AT&T based  switchless  resale market,  which represents the majority of
the switchless resale long distance market.

        In  February  1997,  as part of its  efforts to expand its  business  by
taking advantage of online marketing,  billing and customer service, the Company
entered into a Telecommunications Marketing Agreement (the "AOL Agreement") with
America Online,  Inc.  ("AOL"),  under which the Company  provides long distance
telecommunications  services  marketed by AOL to the subscribers to AOL's online
network.  The  Company's  services  were  launched on the AOL online  network on
October  9, 1997 on a limited  basis and the  general  public  promotion  of the
service began at the end of 1997. The AOL Agreement has an initial term of three
years and can be extended by AOL on an annual basis thereafter.

        The  Company's  strategy for expanding  its business is  principally  to
target new retail  customers  through the Company's online  marketing,  expanded
services to be offered to the Company's  online customer base, local service and
dial around long  distance  service.  The  Company  also  intends to attract new
partitions and support  existing  partitions,  to grow through  acquisitions and
strategic partnerships and to expand into the college and university market. The
Company will  approach  online  customers  through the AOL Agreement and similar
opportunities,  such  as  the  Company's  recently  announced  arrangement  with
CompuServe  Interactive,  Inc. ("CompuServe") pursuant to which the Company will
provide long distance  telecommunications  services to be marketed by CompuServe
to its online network subscribers. The Company intends to attract new partitions
and support existing  partitions by, among other things,  continuing its current
practice of offering advances to new partitions to enable such partitions to pay
outstanding  balances due to their existing long distance providers in order for
such  partitions to transfer  their end users to the Company's  service,  and to
existing  partitions to support their marketing  efforts.  The Company regularly
evaluates potential acquisition candidates and strategic partners with which the
Company  could  achieve  its  expansion  goals.  The  Company,  with the  recent
completion of the acquisition of Compco,  Inc.  ("Compco"),  intends to leverage
the  relationships  that  Compco  has as a leading  provider  of  communications
software  in  the  college  and  university   marketplace  by  offering  bundled
communications  services to the college and university  market.  The Company has
also  recently  gained  certification  in many  states to sell  local  services,
although it does not yet offer such  services.  Although the Company  expects to
expand  its  business  through  these  and other  opportunities,  in view of the
intense  competition in this industry and other  contingencies,  there can be no
assurance that the Company will be able to expand its business.

        Tel-Save,  Inc., the Company's predecessor  ("Predecessor  Corporation")
and now its principal operating subsidiary,  was incorporated in Pennsylvania in
May 1989. The Company was  incorporated in Delaware in June 1995. The address of
the  Company's  principal  executive  offices  is  6805  Route  202,  New  Hope,
Pennsylvania 18938, and its telephone number is (215)

                                        1

<PAGE>
862-1500.  Unless the context  otherwise  requires,  the "Company" or "Tel-Save"
includes the Predecessor Corporation and the Company's other subsidiaries.

DEVELOPMENT OF THE COMPANY

         The Company  was formed to  capitalize  on the  Federal  Communications
Commission  ("FCC")  mandate  allowing the resale of AT&T services.  The Company
initially marketed AT&T's multi-location  calling plan ("MLCP"),  which provided
incremental  discounts  earned by  inclusion  of the usage volume of diverse end
user  locations  under a single  service  plan.  The Company was  successful  in
marketing  MLCP,  but realized  that there were  significant  barriers to growth
associated with the product,  primarily the lack of reporting from AT&T, product
inflexibility and the lack of control over end user accounts.

         In late 1989,  the Company  successfully  obtained an  additional  AT&T
service plan developed by AT&T and marketed as Software  Defined Network Service
("SDN"),  an AT&T product designed for larger business  customers.  SDN provided
the Company with higher margins,  network  controls,  advanced  features and the
ability to rebill its end users through AT&T and AT&T's  College and  University
Systems  ("ACUS"),  thus  enabling the Company to have more control over the end
user  account.  As a result of SDN,  the  Company  began to offer  services on a
wholesale basis through partitions. The Company thereby outsourced its marketing
and end user service  expenses to  partitions,  allowing it to focus on managing
the AT&T  relationship  and to  further  develop  its  billing  and  information
systems.

         In  December  1992,  the Company  obtained  the first  contract  tariff
created by AT&T  specifically for the Company.  The contract tariff provided the
Company with significant additional price advantages at stabilized rates and the
ability to absorb the traffic of  competitors'  plans into the contract  tariff.
The Company  subsequently  obtained other contract  tariffs,  which also provide
AT&T inbound 800 services and AT&T private line services,  in order to diversify
its service  offerings.  This in turn enabled the Company to increase the number
of its partitions and end users.

         Prior  to 1997,  the  Company  operated  primarily  as a  "switchless,"
nonfacilities-based  reseller  of  AT&T  long  distance  services.  The  Company
offered,  and continues to offer, its partitions and end users nationwide access
to AT&T long distance  network  services  through  contract  tariffs,  including
outbound  long  distance,  800 service and private line  service.  Outbound long
distance service accommodates voice, data and video transmissions. The Company's
800 service is currently  provided by reselling  AT&T's 800 Service  (Readyline,
Megacom 800, etc.),  which is AT&T's inbound,  toll-free  (recipient of the call
pays the charges) long distance  service.  The Company's private line service is
currently  provided by  reselling  AT&T  Private Line  Service,  which  includes
dedicated transmission lines connecting pairs of sites.

         The Company  successfully  established  its  position  as a  switchless
reseller of AT&T long distance  services as a result of its ability to negotiate
with and obtain  favorable  contract  tariffs from AT&T,  manage and  distribute
data,  bill   accurately  and  provide   partition   support.   Contract  tariff
subscriptions do not impose restrictions on the rates the Company may charge its
partitions and end users.  By purchasing  large usage volumes from AT&T pursuant
to such  contract  tariffs,  the Company is able to procure  substantial  volume
discounts and offer long distance  services to its  partitions  and end users at
rates  generally more favorable  than those offered  directly by AT&T.  With its
information  systems, the Company is able to manage and distribute to partitions
information such as data about end user usage and payment history.

         In order to reduce its  dependence  on the AT&T  contract  tariffs  and
increase its growth  opportunities,  the Company developed its own network, OBN.
Since 1996, the Company has deployed five 5ESS-2000 switches in Chicago, Dallas,
Jacksonville,  New York and San Francisco. As of March 30, 1998, the Company has
provisioned  approximately one million lines (representing  approximately 71% of
the total lines then using the  Company's  services) of the Company's end users)
to OBN and most of the Company's new outbound lines are now being provisioned to
OBN.  OBN  enables  the  Company  to offer  its end users  and  partitions  more
competitive rates than in the past and to improve customer provisioning, as well
as to improve reporting to existing and new partitions.

RECENT DEVELOPMENTS

         The Company  believes that eventually it must either be, or become part
of, a larger organization in order to succeed in the long term. To that end, the
Company has been exploring the  possibility of being acquired by larger entities
that  have  expressed  interest  in the  Company.  The  Company  has  previously
disclosed  that it has had  discussions  with  potential  suitors  and  that the
Company has retained  Salomon Smith Barney to advise the Company on any proposed
acquisition of the Company.

                                       2

<PAGE>
There can be no assurance that any transaction will take place and no prediction
can be made as to the price at which an acquisition of the Company,  if any, may
be consummated or whether any such transaction  would be for cash or securities.
Moreover,  the Company has not made any  determination  to be acquired,  and may
remain  independent.  The  Company  does  not plan to make  any  further  public
statements  regarding  the  possible  acquisition  of the  Company  until it has
reached a definitive  agreement regarding such a transaction,  or has determined
not to continue to pursue such possibility.

         At the same time, the Company continues to seek and consider  potential
acquisitions  and  strategic  partnerships.  On  February  3, 1998,  the Company
completed the acquisition of Symetrics Industries, Inc. ("Symetrics"), a Florida
corporation,  for approximately  $25 million in cash, plus assumed  liabilities.
Symetrics  designs,   develops  and  manufactures   electronic  systems,  system
components   and  related   software  for   defense-related   products  and  for
telecommunications  applications. In the telecommunications field, Symetrics has
developed  hardware and software to make telephone  switching more efficient for
small telephone  networks,  such as in college  dormitories and apartments.  The
equipment routes  room-to-room  calls itself and sends only billing  information
back to the service  provider's  switch,  freeing  space on the system to handle
more  calls.  The Company  intends to dispose of  Symetrics'  assets  related to
non-telecommunications  businesses,  although there can be no assurance that any
such transaction will be consummated.

         The Company has announced  that its Board has authorized the repurchase
from time to time of up to eight  million  shares  of its  Common  Stock.  It is
anticipated  that the  repurchased  shares will be held in treasury for issuance
upon exercise of outstanding  options and warrants and upon conversion,  if any,
of convertible  notes, and for other general corporate  purposes.  In connection
with the AOL  Agreement,  the  Company  issued two  warrants  to AOL to purchase
shares of the Company's Common Stock,  including a warrant to purchase 5 million
shares at an exercise  price of $15.50 per share,  which  warrant  became  fully
vested on February  22,  1998.  AOL is  exercising  this warrant as to 1 million
shares of  Company  Common  Stock on a net  issuance  basis and the  Company  is
repurchasing  from AOL all of the 380,624  shares  issued upon such net issuance
exercise for $23 1/4 per share. In connection  with such  purchases,  AOL agreed
not to dispose of any shares of the Company's Common Stock acquired by AOL under
any of these warrants until March 30, 1999.

SALES AND MARKETING

Online

         The  Company  launched a major new  initiative  for the  marketing  and
provisioning of its telecommunication services online when, in February 1997, it
entered into the AOL Agreement,  under which the Company  provides long distance
telecommunications services that are marketed by AOL to the subscribers of AOL's
online network.  The AOL Agreement has an initial term of three years and can be
extended by AOL on an annual  basis  thereafter.  Under the AOL  Agreement,  the
Company  also has certain  rights to offer,  on a  comparable  basis,  local and
wireless telecommunications services when available.

         The Company's  services,  which include  provision for online  sign-up,
call detail and reports and credit card payment, were launched on the AOL online
network on October 9, 1997 on a limited basis,  and general public  promotion of
the  services  began at the end of 1997.  AOL  subscribers  who  sign-up for the
telecommunications  services  are  customers  of the  Company,  as  the  carrier
providing such services.

         Under the AOL Agreement,  AOL provides, each month over the term of the
Agreement,  certain minimum  amounts of online  advertising and promotion of the
services and provides all of its subscribers with access to a dedicated  Company
service area  online.  Effective  January 25, 1998,  the Company and AOL entered
into an amendment (the "AOL  Amendment") to the AOL Agreement to provide for the
acceleration of some of AOL's online advertising and promotion obligations under
the AOL Agreement into a special  promotional  period (the "Special  Promotional
Period")  during the  latter  part of the first  quarter of 1998,  as well as to
provide  for offline  marketing  through  other  media,  such as  directed  mail
promotions  and print and radio  promotions of the services,  the costs of which
would be borne by the Company.

         The  Company  made an  initial  payment  of $100  million to AOL at the
signing of the AOL  Agreement  and agreed to provide  marketing  payments to AOL
based on a percentage  of the Company's  profits from the services  (between 50%
and 70% depending on the level of revenues from the services). The AOL Agreement
provides that $43 million of the initial $100 million payment will be offset and
recoverable  by the Company  through  reduction of such  profit-based  marketing
payments  during the initial term of the AOL  Agreement  or,  subject to certain
monthly  reductions of the amount thereof,  directly by AOL upon certain earlier
terminations  of the AOL  Agreement.  The $57  million  balance  of the  initial
payment  is  solely   recoverable   by  offset  against  a  percentage  of  such
profit-based  marketing  payments  made  after the first  five  years of the AOL
Agreement  (when  extended  beyond  the  initial  term) and by offset  against a
percentage of AOL's share of the profits from the services after  termination or
expiration of the AOL  Agreement.  Any portion of the $43 million not previously
repaid or  reduced  in  amount  would be added to the $57  million  and would be
recoverable similarly.

        Also under the AOL  Agreement,  the Company issued to AOL at signing two
warrants to purchase  shares of the Company  Common  Stock at a premium over the
market  value of such stock on the issuance  date.  One warrant is for 5 million
shares,  at an  exercise  price of $15.50 per share,  one-half  of which  shares
vested on October 9, 1997 when the  Company's  service  was  launched on the AOL
online  network in  accordance  with the AOL  Agreement and the balance of which
vested on February  22, 1998,  the first  anniversary  of issuance.  See "RECENT
DEVELOPMENTS."  The other  warrant (the  "Supplemental  Warrant") is for up to 7
million shares, at an exercise price of $14.00 per share, which vest, commencing
December 31, 1997,  based on the number of subscribers to the services and would
vest fully if there are at least 3.5 million such  subscribers  at any one time.
The  Company  also  agreed to issue to AOL an  additional  warrant to purchase 1
million  shares of the  Company  Common  Stock,  at market  value at the time of
issuance, upon each of the first two annual

                                       3
<PAGE>
extensions  by AOL of the term of the AOL  Agreement,  which  warrants also will
vest based on the number of subscribers to the services.

         Under the AOL Amendment, the Company agreed to pay to AOL an additional
bonus fee for each new subscriber (up to an aggregate of 1,000,000  subscribers)
to the Company's  services  under the AOL Agreement  who  subscribed  during the
Special Promotional Period or after this Period in response to AOL telemarketing
efforts and to direct mail solicitations to AOL subscribers and who continued as
a customer of the Company  services  for at least 30 days.  Such bonus  payments
also would  continue as to additional  qualifying  subscribers  who subscribe in
response to certain AOL  telemarketing  efforts.  Under the AOL  Amendment,  the
Company guaranteed,  with respect to these bonus payments,  that it would pay to
AOL, as of April 3, 1998, an amount (the "Excess  Amount")  equal to $10 million
reduced  by the  amount  of bonus  fees paid to AOL  before  such date and by an
amount  based on the number of shares of Company  Common Stock that vested under
the  Supplemental  Warrant  during the Special  Promotional  Period.  Any Excess
Amount would be credited  against,  and solely  recoverable from, any bonus fees
subsequently payable to AOL.

         The Company also entered into a Telecommunications Marketing Agreement,
dated as of February 6, 1998 (the "CompuServe  Agreement"),  with CompuServe,  a
wholly  owned  subsidiary  of AOL,  under which the Company  will  provide  long
distance  telecommunications services to be marketed by CompuServe to all of the
subscribers of CompuServe's  online network in substantially  the same manner as
under the AOL Agreement.  The CompuServe  Agreement has an initial term of three
years that can be extended by  CompuServe on an annual basis  thereafter  and is
also subject to earlier  termination  by CompuServe  if the AOL Agreement  shall
have  terminated  upon  payment of $10 million to the  Company.  As with the AOL
Agreement, the Company also has certain rights under the CompuServe Agreement to
offer, on a comparable  basis,  local and wireless  telecommunications  services
when  available.  The  Company  anticipates  that the  services  will be offered
generally to CompuServe subscribers in the third quarter of 1998.

         Under the CompuServe Agreement,  which is similar to the AOL Agreement,
the Company services will include provision for online sign-up,  call detail and
reports and credit card payment.  CompuServe  will provide,  each month over the
term of the CompuServe Agreement,  certain minimum amounts of online and offline
advertising  and  promotion  of the  Company  services  and  provide  all of its
subscribers with access to a dedicated  Company service area online.  CompuServe
subscribers who sign up for the telecommunications services will be customers of
the Company,  as the carrier  providing such services.  The Company will provide
marketing  payments to CompuServe based on a percentage of the Company's profits
from the services under the CompuServe  Agreement (between 50% and 70% depending
on the level of revenues from such services).

        Under the CompuServe  Agreement,  the Company made an initial payment of
$3,500,000  as  an  advance  against  profit-sharing  payments  to  be  made  to
CompuServe;  the  Comapny  will make an  additional,  non-refundable  payment of
$3,500,000  (the "Base  Payment") on the date that the Company's  services first
are made generally available to substantially all of the CompuServe  subscribers
(but, generally, not later than November 1, 1998); and, 18 months after the date
such services are first made generally available and if the CompuServe Agreement
has not earlier terminated the Company will make a further advance (the "Midterm
Advance")  of an  amount  up to  $7,000,000  and  based  on the then  number  of
subscribers to the CompuServe  service.  The CompuServe  Agreement provides that
the initial  $3.5  million  advance and the Midterm  Advance  will be offset and
recoverable  by the Company  through  reduction  of the  profit-based  marketing
payments  to be made to  CompuServe  during the initial  term of the  CompuServe
Agreement  or,  subject to certain  monthly  reductions  of the amount  thereof,
directly by  CompuServe  upon certain  earlier  terminations  of the  CompuServe
Agreement.  The Base Payment is generally not recoverable by the Company.  Under
the CompuServe Agreement, the Company also agreed to pay to CompuServe a $10 fee
for each new subscriber to the Company's services under the CompuServe Agreement
who  subscribes  within the first six months  after the date that the  Company's
services  first  are  made  generally  available  to  substantially  all  of the
CompuServe  subscribers  and who continues as a subscriber for at least 60 days,
which fees also are not  recoverable by the Company.  Under the terms of the AOL
Amendment,  subscribers to the Company  services under the CompuServe  Agreement
will  be  counted  as  subscribers   for  purposes  of  vesting  under  the  AOL
Supplemental Warrant.

         In  connection  with the AOL  Agreement,  the  Company  and AOL jointly
developed the online  marketing and advertising for the services and the Company
and  CompuServe  will jointly  develop the marketing and  advertising  under the
CompuServe  Agreement.  The Company  provides online customer service as well as
inbound calling  customer  service to the AOL member base in connection with the
services  and  will do so for  the  Compuserve  member  base.  Customer  service
representatives  for these  services  are located in the  Company's  Clearwater,
Florida  facility.  The Company  anticipates that it will incur expenses for the
promotion  of the  services  under the AOL  Agreement  and for the  start-up and
development of the services  contemplated in the CompuServe  Agreement primarily
during the first half of 1998, including expenses for the continued expansion of
the Clearwater operation, for software programming and for software and hardware
additions to the Company's network, OBN, to expand its capacity for the traffic.

         The profitability of the AOL and CompuServe  Agreements for the Company
depends on the  Company's  ability to continue to develop  (and,  in the case of
CompuServe,  to develop) and to maintain online ordering,  call detail,  billing
and customer  services for the AOL and CompuServe  members,  which will require,
among other  things,  the ability to identify  and employ  sufficient  personnel
qualified to provide the necessary  programming;  the ability of the Company and
AOL and CompuServe to work together effectively to
                                       4
<PAGE>
develop jointly the marketing contemplated by the AOL and CompuServe Agreements;
a rapid  response  rate to online  promotions to AOL's and  CompuServe's  online
subscribers,  most of whom are  expected to be potential  residential  customers
rather than business customers to which Tel-Save has marketed historically;  and
the Company's  ability to expand OBN to accommodate  increased  traffic  levels;
and, in the case of CompuServe,  CompuServe's ability to maintain its subscriber
base in light of its  recently  completed  acquisition  by AOL.  Since  the $100
million  initial  payment under the AOL Agreement and up to $10.5 million of the
payments  that may be made by the Company  under the  CompuServe  Agreement  are
recoverable  only  through the profits from the  services  under the  respective
Agreements,  to the extent that the respective  Agreement is unsuccessful,  such
respective amounts are subject to potential  non-recovery or limited recovery by
the Company.  The Company  currently  estimates  that between 2% and 6% of AOL's
customers will need to sign up for the Company's long distance  service in order
for the Company to break even on its investment in the AOL Agreement.

Partitions

         Prior to 1997, the Company primarily marketed its services to small and
medium-sized business end users (i.e.,  generally businesses with fewer than 200
employees)  throughout the United States through  independent  long distance and
marketing companies known as "partitions." While the Company explored the use of
direct  marketing in 1997, it has determined (as described below) to continue to
market its  services  to small and medium  sized  business  end users  primarily
through  partitions.  Partitions  resell  and  market  the  Company's  products,
allowing the Company to minimize its marketing and end user overhead. Partitions
offer end users a variety of  services  and  rates.  As  compensation  for their
services,  partitions  generally  receive  the  difference  between  the  amount
received  from end users and the amount  charged by the Company to the partition
for providing such services.  The Company offers customer  service to end users,
including end users of certain partitions.  Customer service representatives are
located  in the  Company's  facilities  in  Clearwater,  Florida  and New  Hope,
Pennsylvania.

         A  substantial  number  of  the  Company's   partitions  have  executed
partition  agreements  with the Company  pursuant to which the Company agrees to
provide  services  utilizing the AT&T network  service or OBN and to arrange for
end user  billing  services  at agreed  upon  prices or  discounts.  The Company
requires that the partitions adhere to certain Company established guidelines in
marketing the Company's  services and comply with federal and state regulations.
These requirements include certain  representations by each organization that it
is  acting  as an  independent  contractor  with  regard  to the  resale  of the
Company's services, and not as a joint venture partner, agent or employee of the
Company,  along with  provisions  for the proper  completion  of forms and other
sales procedures.  In addition,  payments for long distance services made by end
users are either paid directly into a lock-box  controlled by the Company or are
made to the end-user's  local exchage carrier  ("LEC"),  which payments are then
forwarded  by a  third-party  billing  company  to the  Company.  The  Company's
partition  agreements  typically  run for  three  years  or for the  term of the
applicable tariffs,  whichever is less. The partitions generally make no minimum
use or revenue commitments to the Company under these agreements with respect to
the resale of services. The agreements also are generally non-exclusive.  If the
Company were to lose access to services on the AT&T network or billing  services
or experience  difficulties  with OBN, the Company's  agreements with partitions
could be adversely affected.

         The  Company  intends  to  continue  to  promote  increased   marketing
activities  of certain of its  partitions  through  advances  collateralized  by
assets of such partitions.  In return for providing such marketing advances, the
Company seeks long-term arrangements with such partitions.  In 1997, the Company
entered into long term  arrangements  with several  existing and new partitions.
One partition, Group Long Distance, Inc., accounted for approximately 13% of the
Company's sales in 1997; however, the Company does not expect that any partition
will account for 10% or more of the  Company's  sales in 1998. In the event that
any of the partitions,  and particularly the partition specifically noted above,
were to cease doing  business  with the  Company,  the  financial  condition  or
results of operations of the Company could be materially adversely affected.

         The Company  believes that the discounts it offers  partitions  and end
users  using OBN,  together  with the  functionality  and quality of OBN and the
accuracy of the  billing  services  used,  will enable it to continue to attract
current and future  partitions  to OBN. The Company will  continue its policy of
advancing  funds  to  most  partitions  to  support  their  marketing   efforts.
Historically,  partitions  of the Company have  continued  to do business  under
their partition agreements following changes in the Company's service offerings.

         Current marketing practices, including the methods and means to convert
a customer's long distance  telephone service from one carrier to another,  have
recently  been  subject to increased  regulatory  review at both the federal and
state levels.  See "REGULATION".  This increased  regulatory review could affect
the current  business  of existing  partitions  and also could  affect  possible
future  acquisitions  of new business from new  partitions  or other  resellers.
Provisions  in the  Company's  partition  agreements  mandate  compliance by the
partitions with applicable state and federal regulations.  A partition's failure
to comply with applicable  state and federal  regulations  could have an adverse
effect on the Company. Such a failure could result in state and


                                       5
<PAGE>
federal  authorities  imposing sanctions on a partition (such as restrictions on
the partition's business practices,  loss of its right to do business,  or fines
or  forfeitures)  that  would  hinder  the  partition's  ability  to resell  the
Company's  services  or raise its costs of doing so. Such  sanctions  also could
make it difficult for the Company to engage in an asset sale,  merger,  or other
transaction  with the  partition,  and might impair any loans that the partition
has  outstanding  from the  Company.  State or  federal  authorities  also might
attempt to hold the Company responsible for the partition's misconduct.  Because
the Company's partitions are independent  carriers and marketing companies,  the
Company is unable to control such  partitions'  activities.  The Company is also
unable to  predict  the extent of its  partitions'  compliance  with  applicable
regulations or the effect of such increased regulatory review.

         The Company's  partitions  that resell AT&T long  distance  service are
under a contractual  obligation to the Company to comply with AT&T's  guidelines
on the use of the AT&T name and logo in  connection  with  their  resale of AT&T
long distance service.  AT&T recently announced that it intends to enforce those
guidelines  with  renewed  vigor.  A  partition's  failure to comply with AT&T's
guidelines  could have an adverse  effect not only on the  partition but also on
the Company,  which might be sued by AT&T,  be subject to  increased  rates from
AT&T or loss of service from AT&T.

Colleges and Universities

         In late November,  1997, the Company acquired Compco,  Inc., a provider
of communications software for the college and university  marketplace,  for $15
million in cash and stock. Compco primarily licenses proprietary  communications
software to colleges and universities.  This software assists the institution in
its  management  of  the  billing,   services  and  facilities  related  to  its
telecommunications  network.  In addition to the licensing of its telemanagement
software,  Compco also offers and provides billing services and training to such
institutions. Compco's customers include approximately 100 academic institutions
in the country.  The Company  intends to leverage the  relationships  Compco has
with these  institutions  by  offering  bundled  communications  services to the
college and university market.

Direct Telemarketing

         In  1996,  Tel-Save  began to  telemarket  its  long  distance  service
directly to small and  medium-sized  businesses and, in December 1996,  acquired
substantially all of the assets,  and hired  substantially all of the employees,
of American  Business  Alliance,  Inc.  ("ABA"),  a switchless  reseller of long
distance services and a partition of Tel-Save,  which acquisition  significantly
increased Tel-Save's direct telemarketing capabilities. In the second quarter of
1997,  Tel-Save  determined to change its business practice and de-emphasize the
use of direct  telemarketing  to solicit  customers for Tel-Save as the carrier,
and, in October 1997, Tel-Save decided to discontinue its internal telemarketing
operations,  which were primarily conducted through the ABA business that it had
acquired.  Both federal and state  officials are tightening the rules  governing
the telemarketing of telecommunications services and the requirements imposed on
carriers  acquiring  customers  in  that  manner.  See  "REGULATION".   Customer
complaints of  unauthorized  conversion or "slamming" are widespread in the long
distance  industry and are beginning to occur with respect to newly  competitive
local services.  While Tel-Save's  discontinuance of its internal  telemarketing
operations  should  reduce its  exposure to customer  complaints  and federal or
state enforcement actions with respect to telemarketing practices, certain state
officials  have made  inquiries  with  respect to the  marketing  of  Tel-Save's
services  and there is the risk of  enforcement  actions by virtue of its prior,
telemarketing efforts and its ongoing support of its  customer/partitions.  Some
direct  telemarketing  is being used in connection  with the AOL and  Compuserve
Agreements.

INFORMATION AND BILLING SERVICES

         The Company has  developed  and will seek to continue to develop and to
improve  systems  for  customer  care and  billing  services,  including  online
sign-up,  call detail and billing reports and credit card payments.  The Company
is  currently  implementing  these  technologies  in  connection  with  the  AOL
Agreement.  Any delay or difficulties  in developing  these systems or in hiring
personnel  could adversely  affect the success of this service  offering and the
offering to AOL subscribers.

         The Company  also  utilizes  the billing  services of AT&T and ACUS,  a
wholly owned strategic business unit of AT&T, as well as the billing services of
the LECs. Detailed call information on the usage of each end user is produced by
AT&T (in the case of the switchless  resale business) and by the Company (in the
case  of OBN  business).  In each  case,  AT&T or the  LEC  then  processes  the
information  and provides  billing  information to the Company and bills the end
users.  In addition,  the Company has developed its own  information  systems in
order to have its own billing  capacity,  although  the Company has not provided
such direct billing  services to end users in the past except in connection with
the online billing area under the AOL Agreement.

         The Company provides to each partition computerized  management systems
that  control  order  processing,   accounts  receivable,   billing  and  status
information  in a streamlined  fashion  between the Company and its  partitions.
Furthermore,  when applicable,  the systems interface with the AT&T Provisioning
System and ACUS for order processing and billing services,



                                       6
<PAGE>

respectively.  Enhancements  and  additional  features  are  provided as needed.
Electronic  processing  and feature  activation  are  designed  to maintain  the
Company's goal of minimizing overhead.

         The  information  functions  of the system are designed to provide easy
access to all information  about an end user,  including  volume and patterns of
use, which will help the Company and partitions  identify  value-added  services
that might be well  suited for that end user.  The Company  also  expects to use
such information to identify  emerging end user trends and respond with services
to meet end users' changing needs.  Such information also allows the Company and
its  partitions to identify  unusual or declining use by an individual end user,
which may  indicate  fraud or that an end user is  switching  its  service  to a
competitor. Recently released FCC rules, however, may limit the Company's use of
such customer proprietary network information. See "REGULATION."

ONE BETTER NET ("OBN")

         In order to reduce  its  dependence  on AT&T  contract  tariffs  and to
increase   its   growth   opportunities,   the   Company   developed   its   own
telecommunications  network,  OBN, which utilizes AT&T (now Lucent) manufactured
switches  owned by the  Company  in  conjunction  with  AT&T-provided  lines and
digital   cross-connect   equipment   (herein   referred  to  as   "transmission
facilities") and AT&T-provided billing systems that the Company uses pursuant to
agreements  with AT&T and ACUS.  OBN includes  five AT&T (now Lucent)  5ESS-2000
switches,  which are  generally  considered  the most  reliable  switches in the
telecommunications industry. The Company was one of the first installation sites
for AT&T's 5ESS-2000  switching  equipment  featuring the new Digital Networking
Unit--SONET   technology,   a  switching  interface  designed  to  increase  the
reliability  of  the  5ESS-2000  and  to  provide  much  greater  capacity  in a
significantly smaller footprint.

         OBN allows the Company to offer long distance  services directly to its
end users and partitions  throughout the continental United States at rates that
are  competitive  with  or  below  those  offered  by the  major  long  distance
providers.  OBN also  allows the  Company to  control  provisioning  of end user
accounts.

         The  Company's  current  contract  tariffs  under which it resells AT&T
services require the Company to pay one  all-inclusive  "bundled" charge to AT&T
for the delivery of services,  including switching and transmission services and
the  payment of LEC  access  fees.  As a result of the  deployment  of OBN,  for
customers provisioned on OBN, the Company pays "unbundled" charges consisting of
charges paid  directly to the LECs for access  charges and,  under AT&T contract
tariffs,  charges paid to AT&T for use of its network  transmission  facilities.
The Company pays AT&T "bundled" charges for use of its international  facilities
to handle the international portion of a call on OBN. The total cost per call to
the Company for the LEC access fees, the charges for use of AT&T's  transmission
facilities  and the overhead  cost for calls using OBN is less than the per call
cost incurred by the Company as a switchless  reseller paying "bundled"  charges
to AT&T.  LEC access fees  represent a substantial  portion of the total cost of
providing long distance services. As a result of the Telecommunications  Act, it
is generally  expected that the entry over time of competitors  into LEC markets
will result in lowering of access fees, but there is no assurance that this will
occur. To the extent it does occur, the Company,  by using OBN, will receive the
benefit  of any  future  reduction  in LEC  access  fees,  which  it  would  not
automatically  receive under contract tariffs. See "REGULATION" for a discussion
of universal service contributions imposed on carriers, which may offset some or
all of the savings from lower access charges.

         In October 1996, the Company  subscribed to a new AT&T contract tariff,
which was amended in December 1996 and May 1997 and which permits the Company to
continue to resell through mid-1998 AT&T long distance services,  including AT&T
SDN service and other services,  at rates that are more favorable to the Company
than prior tariffs.  As a result,  the Company decided only to provision new end
users on OBN and to leave  existing  end  users on AT&T  service.  The 1996 AT&T
contract has enabled the Company to earn higher margins on existing  traffic and
minimize  possible  attrition  that might result from moving  existing end users
from the AT&T network to OBN. This has permitted a more gradual  introduction of
OBN, which has reduced the expense of providing the capacity  required in a more
rapid  phase-in of OBN and  lessened  the impact of any  technical  difficulties
during the phase-in of OBN. See "AT&T CONTRACT TARIFFS."

         While the Company  expects to continue to offer private line service as
a reseller,  in 1998 the Company  also will begin to offer  private line service
using OBN to new and existing customers.

         In order for the Company to provide  service  over OBN, the Company has
installed and  operates,  and is  responsible  for the  maintenance  of, its own
switching  equipment.  The Company also has  installed  lines to connect its OBN
switches to LEC



                                       7
<PAGE>
switches and is responsible  for  maintaining  these lines.  The Company entered
into a  contract  with  GTE  with  respect  to  the  monitoring,  servicing  and
maintenance  of the  switching  equipment  purchased  from  AT&T  (now  Lucent).
Additional  management personnel and information systems are required to support
OBN,  the  costs of which  have  increased  the  Company's  overhead.  Moreover,
operation as a switch-based provider subjects the Company to risk of significant
interruption  in the  provision of services on OBN in the event of damage to the
Company's  facilities  (switching  equipment or connections to AT&T transmission
facilities)  such  as  could  be  caused  by  fire  or  natural  disaster.  Such
interruption  could have a material  adverse  impact on the Company's  financial
condition and results of operations.

         The  Company  began  testing new  customer  calls over OBN in the third
quarter of 1996. In the fourth quarter of 1996,  the Company began  provisioning
on a test basis new customer orders on OBN. In early 1997, the Company  deployed
OBN. Of the over 1.4 million lines using the Company's  services,  OBN currently
provides  services to approximately  one million lines and most of the Company's
new outbound lines are now being provisioned to OBN.

         The Company  has  continued  to expand the  capacity of OBN to meet its
increased  demands and believes  that such  capacity may be further  expanded at
reasonable cost to meet the Company's needs in the foreseeable future, including
under the AOL and CompuServe  Agreements.  Separately,  the Company is operating
under an interim agreement with AT&T to purchase its Carrier Solutions  Platform
("CSP")  service,  subject to either party's right to terminate such  agreement.
The Company is negotiating a long term agreement with AT&T for such service. The
CSP service  provides OBN with significant  additional  capacity and enables the
Company to accommodate large numbers of additional  customers on OBN by handling
their peak load or overflow traffic.


AT&T CONTRACT TARIFFS

         The  Company  historically  has  obtained  services  from AT&T  through
contract  tariffs and has been able to obtain the services it seeks and to do so
at increasingly favorable contract tariff rates. The deployment of OBN decreases
the Company's dependence on AT&T contract tariffs or other service arrangements.
To the  extent the  Company  will need  future  service  from AT&T,  there is no
guarantee the Company will be able to obtain favorable contract tariffs or other
service  arrangements,  although the Company has been  successful in the past in
obtaining such arrangements.

         In October 1996, the Company  subscribed to a new AT&T contract  tariff
("Contract  Tariff No.  5776"),  which was amended in December 1996 and May 1997
and which permits the Company to continue to resell AT&T long distance services,
including  AT&T-SDN  service,  through mid-1998 and also includes,  through late
2000,  other AT&T services (such as  international  long  distance,  inbound and
outbound  services) that will be used in the Company's  network,  OBN. The rates
that the Company pays under  Contract  Tariff No. 5776 are more favorable to the
Company than under previous tariffs.  During its term,  Contract Tariff No. 5776
enables the Company to minimize possible attrition that might result from moving
existing end users from the AT&T network to OBN.  Contract  Tariff No. 5776 also
permitted a more gradual  introduction  of OBN, which has reduced the expense of
providing the capacity required in a more rapid phase-in of OBN and lessened the
impact of any technical difficulties during the phase-in of OBN. Contract Tariff
No. 5776 commits the Company to purchase  $285 million of service from AT&T over
its 4 year  term,  including  at least $1  million  per  month of  international
service. The Company can terminate Contract Tariff No. 5776 without liability to
AT&T effective April 30, 1998 if the Company has generated at least $105 million
in usage charges, including at least $15 million in international usage charges;
the Company had exceeded  these  thresholds by the end of 1997. If minimum usage
requirements are not met, the Company is obligated to pay shortfall fees to AT&T
based on a percentage of the difference between the minimum  requirement and the
actual  billed  usage.  In  addition,  if the  contract  tariffs  with  AT&T are
terminated  prior to the end of the contract tariff term,  either by the Company
or by AT&T for  non-payment,  the  Company may be liable for  "termination  with
liability" or "termination charges" and subject to material monetary



                                       8
<PAGE>
penalties.  The Company also may  discontinue  Contract  Tariff No. 5776 without
liability  if,  prior to April 30,  1998,  the Company and AT&T enter into a new
contract tariff or another  contract with a revenue  commitment of at least $7.5
million  per month and a term of at least the  difference  between 18 months and
the  number  of months  that the  Company  subscribed  to the  contract  tariff,
provided  that the  Company  must  purchase or pay for AT&T  services  under the
contract  tariff of at least $6.7 million per month for the months prior to such
termination, including $1 million per month of international usage.

         The Company is considering  terminating  Contract Tariff No. 5776 as of
April 30, 1998,  since,  based on its traffic  growth to date, the Company has a
one-time  opportunity  to do so without  termination  liability  and the Company
believes  that  it  will be able to  replace  the  services  thereunder  on more
favorable terms.  Such termination would free the Company from the minimum usage
and other  financial  obligations to AT&T under that contract  tariff.  It also,
however, would require the Company to make other arrangements to obtain critical
services for the  Company's  operation and provision of service to its customers
with AT&T or with another  carrier,  either  another  large  customer of AT&T or
another facilities-based carrier. The Company is in the process of negotiating a
new Master  Carrier  Agreement  (MCA) with AT&T which  would  replace all of the
Company's  existing  tariffs  with AT&T  (including  the interim  agreement  for
provision of CSP  services)  and is expected to include  certain  minimum  usage
commitments.  The Company has also engaged in discussions with other carriers to
explore  alternative  arrangements.  There can be no assurance  that the Company
will be successful in these negotiations with AT&T or other carriers. Should the
Company  terminate  Contract  Tariff No. 5776 and not reach a new agreement with
AT&T by such  termination,  the  Company  could be forced to move its traffic to
other AT&T  tariffs at rates  significantly  higher  than the  Company is paying
today.  If the Company  concludes an agreement with another  carrier,  the rates
could be higher or lower than the Company is paying today.  If the other carrier
provides these services to the Company over its own network,  end-user customers
of the Company who want to keep their service on an AT&T network-based  carrier,
and partitions who want to remain on an AT&T network-based  carrier,  may choose
to terminate their service with the Company.  In that circumstance,  the Company
may  also  be  obliged   to  notify   customers   of  a  change  in   underlying
facilities-based  carrier and the Company's  billing  arrangements with AT&T and
ACUS would have to be replaced.

         As a nondominant  carrier,  AT&T is subject to the same  regulations as
other long distance service  providers.  AT&T remains subject to Title II of the
Communications  Act (47 U.S.C.  Section  151,  et seq.) and is required to offer
service under rates,  terms and  conditions  that are just,  reasonable  and not
unreasonably discriminatory. AT&T is also subject to the FCC's complaint process
and is  required  to file  tariffs,  though  under  streamlined  procedures.  In
addition,  AT&T  is also  required  to give  notice  to the FCC and to  affected
customers prior to discontinuing, reducing, or impairing any services.

COMPETITION

         The long distance telecommunications industry is highly competitive and
affected by the  introduction of new services by, and the market  activities of,
major industry participants.  Competition in the long distance business is based
upon pricing,  customer  service,  billing services and perceived  quality.  The
Company competes  against various  national and regional long distance  carriers
composed of both  facilities-based  providers and switchless  resellers offering
essentially  the  same  services  as  the  Company.  Several  of  the  Company's
competitors are substantially  larger and have greater financial,  technical and
marketing  resources.  Although  the  Company  believes  it has  the  human  and
technical  resources  to pursue its  strategy  and compete  effectively  in this
competitive  environment,  its success will depend upon its continued ability to
provide  profitably  high  quality,  high  value  services  at prices  generally
competitive with, or lower than, those charged by its competitors.

         End users are not  obligated to purchase  any minimum  usage amount and
can discontinue service, without penalty, at any time. There can be no assurance
that end users  will  continue  to buy their  long  distance  telephone  service
through  the  Company or  through  partitions  that  purchase  service  from the
Company.  In the event that a  significant  portion of the  Company's  end users
decides to purchase  long distance  service from another long  distance  service
provider, there can be no assurance that the Company will be able to replace its
end user base from other sources.

         A high level of  attrition is inherent in the long  distance  industry,
and the  Company's  revenues  are  affected  by  such  attrition.  Attrition  is
attributable to a variety of factors,  including termination of customers by the
Company for  non-payment  and the initiatives of existing and new competitors as
they  engage  in,   among  other   things,   national   advertising   campaigns,
telemarketing programs and cash payments and other incentives.

         AT&T and  other  carriers  have  announced  new  price  plans  aimed at
residential  customers  (the  Company's  primary  target  audience under the AOL
Agreement) with  significantly  simplified rate  structures,  which may have the
impact of lowering overall long distance prices.  There can be no assurance that
AT&T or other carriers will not make similar offerings available to



                                       9
<PAGE>

the small to medium-sized businesses that the Company serves. Additional pricing
pressure may come from a new technology,  Internet telephony,  which uses packet
switching to transmit voice communications at a cost today apparently below that
of traditional  circuit-switched long distance service. While Internet telephony
is not yet available in all areas,  requires the dialing of  additional  digits,
and produces sound quality  inferior to traditional  long distance  service,  it
could  eventually  be perceived as a substitute  for  traditional  long distance
service,  and put additional  downward  pricing pressure on long distance rates.
Although  OBN makes the Company  more price  competitive,  a  reduction  in long
distance  prices  still may have a  material  adverse  impact  on the  Company's
profitability.

         One of the  Company's  principal  competitors,  AT&T,  is  also a major
supplier of services to the Company.  The Company links its switching  equipment
with  transmission  facilities  and  services  purchased or leased from AT&T and
resells services  obtained from AT&T. The Company also utilizes AT&T and ACUS to
provide  services.  There  can be no  assurance  that  either  AT&T or ACUS will
continue to offer services to the Company at competitive  rates or on attractive
terms.

         The Telecommunications Act of 1996 (the  "Telecommunications  Act") was
intended to introduce more competition to U.S.  telecommunications  markets. The
legislation  opens  the  local  services  market  by  requiring  LECs to  permit
interconnection  to their  networks and  establishing,  among other things,  LEC
obligations with respect to access, resale, number portability,  dialing parity,
access to rights-of-way,  and mutual compensation. The legislation also codifies
the LECs' equal  access and  nondiscrimination  obligations  and  preempts  most
inconsistent  state regulation.  The Company in the future may take advantage of
the opportunities  provided by the Telecommunications Act for competition in the
local services market by reselling local services.

         The Telecommunications Act also was intended to increase competition in
the market for long distance  services by  overturning  the  prohibition  in the
Consent Decree on RBOC provision of interLATA  interexchange  telecommunications
services. See "INDUSTRY BACKGROUND." Under Section 271 of the Telecommunications
Act,  RBOCs  may  provide  certain  interLATA  services  immediately,  and other
interLATA  services  after state and federal  regulators  certify that the RBOCs
have satisfied certain conditions.  No RBOC has yet been certified by both state
and federal  regulators as having  satisfied the conditions for provision of all
interLATA  services.  However,  the FCC recently has indicated that it will work
more  cooperatively  with the RBOCs in helping  them to satisfy  the  conditions
necessary for  certification.  Several  members of Congress also have  expressed
dissatisfaction  over the slow pace of  certification,  and legislation is being
considered  to speed up RBOC entry into the long distance  market.  In addition,
one federal  district court has found that the restrictions on RBOC provision of
interLATA services are an unconstitutional bill of attainder,  but this decision
has been stayed and is under appeal.

         RBOC entry into the long  distance  market  means that the Company will
face  new  competition  from   well-capitalized,   well-known   companies.   The
Telecommunications  Act  includes  certain  safeguards  against  anticompetitive
conduct by the RBOCs in the  provision  of  interLATA  service.  Anticompetitive
conduct  could  result,  among  other  things,  from  a  RBOC's  access  to  all
subscribers  on its  existing  network as well as its  potentially  lower  costs
related to the termination and origination of calls within its territory.  It is
impossible  to predict  whether  such  safeguards  will be  adequate  to protect
against   anticompetitive   conduct  by  the  RBOCs  and  the  impact  that  any
anticompetitive  conduct  would have on the  Company's  business and  prospects.
Because of the name  recognition  that the RBOCs have in their existing  markets
and the  established  relationships  that they have with  their  existing  local
service customers,  and their ability to take advantage of those  relationships,
as well as the  possibility of  interpretations  of the  Telecommunications  Act
favorable to the RBOCs,  it may be more  difficult  for other  providers of long
distance  services,  such as the Company,  to compete to provide  long  distance
services   to  RBOC   customers.   At  the  same  time,   as  a  result  of  the
Telecommunications  Act, RBOCs have become potential customers for the Company's
long distance services.

         Consolidation  and alliances  across  geographic  regions  (e.g.,  Bell
Atlantic/Nynex  and SBC  Communications  Inc./Pacific  Telesis Group) and in the
interexchange    market   (e.g.,    WorldCom/MCI    domestically    and   France
Telecom/Deutsche  Telekom/Sprint  internationally)  and across industry segments
(e.g.,  WorldCom/MFS/UUNet  and AT&T/Teleport) may also intensify competition in
the  telecommunications  market  from  significantly  larger,   well-capitalized
carriers and  materially  adversely  affect the  position of the  Company.  Such
consolidation and alliances are providing some of the Company's competitors with
the capacity to offer a wide range of services,  including local, long distance,
and wireless telephone service,  as well as Internet access. The Company,  which
currently  offers  only  long  distance   service,   may  be  at  a  competitive
disadvantage because of its inability to offer so-called "one stop shopping."

         The Company's  online  marketing of long  distance  service is spawning
imitators  that are  attempting  to copy its major  features,  including  online
sign-up and billing and  automatic  payment  through a credit card.  The Company
cannot predict what effect these  competitors  will have on its online marketing
of long distance service.



                                       10
<PAGE>

INDUSTRY BACKGROUND

         The $82  billion  U.S.  long  distance  industry  is  dominated  by the
nation's four largest long distance  providers,  AT&T, MCI, Sprint and WorldCom,
which together generated approximately 83% of the aggregate revenues of all U.S.
long distance  interexchange  carriers in 1996.  Other long distance  companies,
some with  national  capabilities,  accounted  for the  remainder of the market.
Based on published FCC  estimates,  toll service  revenues of U.S. long distance
interexchange  carriers  have grown from $38.8 billion in 1984 to $82 billion in
1996. The aggregate market share of all interexchange  carriers other than AT&T,
MCI and  Sprint  has grown  from 2.6% in 1984 to 22.5% in 1996.  During the same
period, the market share of AT&T declined from 90.1% to 47.9%.

         Prior   to   the    Telecommunications    Act,   the   long    distance
telecommunications  industry  had  been  principally  shaped  by a court  decree
between  AT&T  and  the  United  States  Department  of  Justice,  known  as the
Modification of Final Judgment (the "Consent  Decree") that in 1984 required the
divestiture by AT&T of its 22 Bell  operating  companies and divided the country
into some 200 Local  Access and  Transport  Areas  ("LATAs").  The 22  operating
companies,  which were combined into the RBOCs,  were given the right to provide
local  telephone  service,  local access  service to long distance  carriers and
intraLATA  toll  service  (service  within  LATAs),  but  were  prohibited  from
providing  interLATA  service  (service  between  LATAs).  The right to  provide
interLATA service was maintained by AT&T and other carriers.

         To  encourage  the  development  of  competition  in the long  distance
market,  the  Consent  Decree  and the FCC  required  most LECs to  provide  all
carriers with access to local exchange services that is "equal in type,  quality
and price" to that provided to AT&T and with the  opportunity  to be selected by
customers as their  preferred  long distance  carrier.  These  so-called  "equal
access" and related provisions are intended to prevent preferential treatment of
AT&T.  Further market  opening,  access and  non-discrimination  provisions were
built into the Telecommunications Act.

         Regulatory, legislative, judicial and technological factors have helped
to create  the  foundation  for  smaller  companies  to  emerge  as  competitive
alternatives  to AT&T,  MCI,  and  Sprint  for long  distance  telecommunication
services.  The FCC requires  that AT&T not restrict the resale of its  services,
and the Consent Decree, the  Telecommunications  Act and regulatory  proceedings
have ensured  that access to LEC  networks  is, in most cases,  available to all
long distance carriers.

         Long distance companies that have their own transmission facilities and
switches,   such  as  AT&T,  are  referred  to  as  facilities-based   carriers.
Facilities-based  carriers are switch-based carriers,  meaning that they have at
least one switch to direct  their  long  distance  traffic.  Nonfacilities-based
carriers  either (i) depend upon  facilities-based  carriers for  switching  and
transmission  facilities  ("switchless  resellers")  or (ii) install and operate
their own switches  but depend on  facilities-based  carriers  for  transmission
facilities ("switch-based resellers").

         The relationship between resellers and the major long distance carriers
is  predicated  primarily  upon the fact that the  pricing  strategies  and cost
structures of the major long distance  carriers  have resulted  historically  in
their charging higher rates to the small to medium business  customer.  Small to
medium business customers  typically are not able to make the volume commitments
necessary  to  negotiate  reduced  rates  under  individualized   contracts.  By
committing to large volumes of traffic,  the reseller is guaranteeing traffic to
the major long distance  carrier but the major long distance carrier is relieved
of the administrative burden of qualifying and servicing large numbers of medium
to small accounts.  The successful reseller has lower overhead costs and is able
to market efficiently the long distance product,  process orders,  verify credit
and provide customer service to large numbers of accounts.

REGULATION

         The  Company's  provision  of  communications  services  is  subject to
government  regulation.  Federal  law  regulates  interstate  and  international
telecommunications,  while states have jurisdiction over telecommunications that
originate and terminate within the same state.  Changes in existing  policies or
regulations in any state or by the federal government could


                                       11
<PAGE>
materially  adversely  affect the  Company's  financial  condition or results of
operations,  particularly  if  those  policies  make it more  difficult  for the
Company  to  obtain  service  from  AT&T or other  long  distance  companies  at
competitive  rates,  make it more difficult for customers to change  carriers or
otherwise  increase the cost and  regulatory  burdens of marketing and providing
service.  There can be no assurance  that the  regulatory  authorities in one or
more  states or the FCC will not take  action  having an  adverse  effect on the
business  or  financial  condition  or results  of  operations  of the  Company.
Regulatory  action by the FCC or the  states  also  could  adversely  affect the
partitions, or otherwise increase the partitions' cost and regulatory burdens of
marketing and providing long distance services.

         The Company is classified by the FCC as a  nondominant  carrier.  After
the recent reclassification of AT&T as nondominant, only the LECs are classified
as  dominant  carriers  among  domestic  carriers.  As a  consequence,  the  FCC
regulates  many of the rates,  charges,  and  services  of the LECs to a greater
degree than the  Company's.  Because AT&T is no longer  classified as a dominant
carrier,  certain pricing  restrictions  that formerly applied to AT&T have been
eliminated,  which could make it easier for AT&T to compete with the Company for
low volume long distance subscribers.

         The FCC generally does not exercise  direct  oversight over charges for
service of nondominant  carriers,  although it has the statutory power to do so.
Nondominant  carriers are required by statute to offer interstate services under
rates,  terms,  and conditions  that are just,  reasonable and not  unreasonably
discriminatory.  The FCC has the  jurisdiction to act upon  complaints  filed by
third parties,  or brought on the FCC's own motion,  against any common carrier,
including  nondominant  carriers,  for  failure  to  comply  with its  statutory
obligations. Nondominant carriers have been required to file tariffs listing the
rates, terms and conditions of service, which were filed pursuant to streamlined
tariffing  procedures.  The FCC also has the authority to impose more  stringent
regulatory requirements on the Company and change its regulatory  classification
from nondominant to dominant. In the current regulatory atmosphere,  the Company
believes, however, that the FCC is unlikely to do so.

         The FCC imposes only minimal  reporting,  accounting and record-keeping
obligations.  International  nondominant  carriers,  including the Company, must
maintain international tariffs on file with the FCC. The FCC has issued an order
requiring  non-dominant  carriers to withdraw their domestic tariffs,  but as of
the date hereof, a court has stayed the FCC's order.  The Company  currently has
two tariffs on file with the FCC. Although the tariffs of nondominant  carriers,
and the rates and charges  they  specify,  are  subject to FCC review,  they are
presumed to be lawful and are seldom contested. The Company is permitted to make
tariff  filings on a single  day's  notice and without  cost  support to justify
specific rates. IXCs are also subject to a variety of miscellaneous  regulations
that, for instance,  govern the  documentation  and  verifications  necessary to
change a subscriber's  long distance  carrier,  limit the use of 800 numbers for
pay-per-call  services,  require  disclosure of certain  information if operator
assisted services are provided and govern interlocking directors and management.
The  Telecommunications  Act grants  explicit  authority to the FCC to "forbear"
from  regulating  any  telecommunications  services  provider  in  response to a
petition and if the agency  determines  that  enforcement is unnecessary and the
public interest will be served.

         At present,  the FCC  exercises its  regulatory  authority to set rates
primarily  with  respect  to  the  rates  of  dominant  carriers,   and  it  has
increasingly  relaxed its control in this area. Even when AT&T was classified as
a dominant carrier,  the FCC most recently employed a "price cap" system,  which
essentially  exempted most of AT&T's  services,  including  virtually all of its
commercial and 800 services,  from traditional rate of return regulation because
the FCC  believes  that these  services  were  subject to adequate  competition.
Similarly,  the FCC is in the process of changing the  regulation and pricing of
access charges including the local transport  component of access charges (i.e.,
the fee for use of the LEC transmission  facilities connecting the LECs' central
offices and the IXC's access points). In addition, the LECs have been afforded a
degree of  pricing  flexibility  in  setting  interstate  access  charges  where
adequate   competition   exists.  The  impact  of  such  repricing  and  pricing
flexibility on IXCs, such as the Company, cannot be determined at this time.

         The Company is subject to varying levels of regulation in the states in
which  it is  currently  authorized  to  provide  intrastate  telecommunications
services.  The vast  majority  of the states  require  the  Company to apply for
certification to provide intrastate  telecommunications services, or at least to
register or to be found exempt from  regulation,  before  commencing  intrastate
service.  The vast  majority  of states  also  require  the  Company to file and
maintain detailed tariffs listing its rates for intrastate service.  Many states
also impose  various  reporting  requirements  and/or require prior approval for
transfers  of  control  of  certified   carriers,   corporate   reorganizations,
acquisitions of  telecommunications  operations,  assignments of carrier assets,
including  subscriber bases,  carrier stock offerings and incurrence by carriers
of  significant  debt  obligations.  Certificates  of authority can generally be
conditioned,  modified,  canceled,  terminated  or revoked  by state  regulatory
authorities for failure to comply with state law and the rules,  regulations and
policies  of the  state  regulatory  authorities.  Fines  and  other  penalties,
including  the  return  of all  monies  received  for  intrastate  traffic  from
residents of a state,  may be imposed for such  violations.  In certain  states,
prior regulatory approval may be required for acquisitions of telecommunications
operations.  Currently,  the  Company is  certificated  and  tariffed to provide
intrastate   interLATA   service  in   substantially   all  states   where  such
authorization can be obtained.
<PAGE>

         The Company's prior direct marketing efforts,  the Company's  marketing
of its AOL  and  CompuServe-based  services  and the  marketing  efforts  of the
Company's   partitions  require  compliance  with  relevant  federal  and  state
regulations that govern

                                       12
<PAGE>

direct sales of  telecommunications  services.  FCC rules  prohibit  switching a
customer  from one long  distance  carrier to  another  without  the  customer's
consent and specify how that consent can be obtained and must be verified.  Most
states also have  consumer  protection  laws that further  define the  framework
within  which  the  Company's  marketing  activities  must  be  conducted.   The
constraints  of federal and state  restrictions  could impact the success of the
Company's direct marketing efforts.

         Federal and state  restrictions on the marketing of  telecommunications
services are becoming  stricter in the wake of  widespread  consumer  complaints
throughout  the industry  about  "slamming"  (the  unauthorized  conversion of a
customer's   preselected   telecommunications   carrier)  and  "cramming"   (the
unauthorized provision of additional  telecommunications  services). Section 258
of the Telecommunications Act of 1996 authorized  strengthened penalties against
slamming,  and the FCC is expected shortly to issue rules  implementing  Section
258  and   overhauling   federal  rules  on  the   verification  of  orders  for
telecommunications services. Congress is considering additional legislation that
would further increase penalties for slamming and cramming.  Several states also
have  been  active  in  combating  abusive   marketing   practices  through  new
legislation and regulation,  as well as through enhanced enforcement activities.
In addition,  to combat  slamming,  many local exchange  carriers have initiated
"PIC  freeze"  programs  that,  once  selected by the  customer,  then require a
customer  seeking to change long distance  carriers to contact the local carrier
directly in lieu of having the long distance  carrier  contact the local carrier
on behalf  of the  customer.  While the  Company  vigorously  supports  curbs on
abusive marketing practices,  such measures, unless carefully designed, can have
the  incidental  effect of  entrenching  incumbent  carriers and  hindering  the
emergence of new competitors, such as the Company.

         Statutes and regulations  designed to protect consumer privacy also may
have the incidental  effect of hindering the growth of newer  telecommunications
carriers,  such as the  Company.  The FCC recently  released  rules to implement
Section 222 of the Telecommunications Act of 1996 that severely restrict the use
of  "customer  proprietary  network  information"  (information  that a  carrier
obtains about its customers through their use of the carrier's services).  These
rules may make it more difficult for the Company to market  additional  services
(such as local and  wireless) to its existing  customers if and when the Company
begins to offer such services.

         The  FCC  has  announced   rules   implementing   Section  254  of  the
Telecommunications  Act of 1996 that require the Company and other  providers of
telecommunications  services to contribute to the universal  service fund, which
helps to subsidize the provision of local telecommunications  services and other
services to low-income consumers, schools, libraries, health care providers, and
rural  and  insular  areas  that are  costly to serve.  The  Company's  required
contributions  to the universal  service fund could increase over time, and some
of the Company's potential competitors (such as providers of Internet telephony)
are not currently,  and in the future may not be,  required to contribute to the
universal service fund.

         To the extent  that the  Company  makes  additional  telecommunications
service offerings, the Company may encounter additional regulatory constraints.

EMPLOYEES

         As of December 31, 1997,  the Company  employed 235 persons,  of whom 5
were engaged in marketing and sales,  179 were engaged in partition and end user
support, and 51 were engaged in systems development, finance, administration and
management.  None of the Company's employees is covered by collective bargaining
agreements. The Company considers relations with its employees to be good.




                                       13
<PAGE>


                                    GLOSSARY

ACUS: AT&T College and University  Systems,  a wholly owned  strategic  business
unit of AT&T Corp.

AIN:  Advanced Intelligent Network.

Consent  Decree:  A 1984 U.S.  Department  of Justice  decree that,  among other
things,   ordered  AT&T  to  divest  its   wholly-owned   local  Bell  operating
subsidiaries.

End users: Customers that utilize long distance telephone services.

Equal  Access:  Connection  provided  by a  LEC  permitting  a  customer  to  be
automatically  connected to the IXC of the  customer's  choice when the customer
dials "1."

Facilities-based  provider: Long distance service providers who own transmission
facilities.

5ESS-2000:  The switching equipment manufactured by AT&T (now Lucent), which the
Company acquired from AT&T (now Lucent).

FCC: Federal Communications Commission.

Inbound "800" Service:  A service that bills long distance  telephone charges to
the called party.

IXC:  Interexchange  carrier, a long distance carrier providing services between
local exchanges.

LATA: Local Access and Transport Areas, the  approximately  200 geographic areas
defined  pursuant to the Consent  Decree  between  which the RBOCs are generally
prohibited from providing long distance service.

LEC: Local Exchange Carrier, a company providing local telephone services.

MEGACOM:  An outbound  long  distance  service  offering  by AT&T that  requires
dedicated access.

MEGACOM  800:  An inbound 800 service  offering  provided by AT&T that  requires
dedicated access.

MCI: MCI Communications Corporation.

MLCP: AT&T's multi-location calling plan (a discounted long distance program).

Network:  An integrated system composed of switching  equipment and transmission
facilities  designed to provide for the  direction,  transport  and recording of
telecommunications traffic.

Nonfacilities-based  provider:  Long distance service  providers that do not own
transmission facilities.

OBN: One Better Net, the Company's nationwide long distance network.

Partition:  An  independent  long distance and marketing  company that contracts
with the Company to purchase or otherwise provide to end users the long distance
services provided by the Company.

Private Line: A full-time leased line directly connecting two points.

Provisioning: The process of initiating a carrier's service to an end user.

PUC: A state  regulatory  body  empowered  to  establish  and enforce  rules and
regulations  governing public utility companies and others,  such as the Company
in many of its state jurisdictions.

RBOC:  Regional  Bell  Operating  Company -- Any of seven  regional Bell holding
companies that the Consent Decree  established to serve as parent  companies for
the Bell operating companies.



                                       14
<PAGE>

Readyline: An Inbound 800 service offering provided by AT&T.

SDN: The AT&T Software Defined Network.

Sprint: Sprint Corporation.

Switching  Equipment:  A  computer  that  directs  telecommunication  traffic in
accordance with programmed instructions.

Tariff:  The  schedule of rates and  regulations  set by  communications  common
carriers and filed with the appropriate  Federal and state regulatory  agencies;
the published official list of charges, terms and conditions governing provision
of a specific  communication service or facility,  which functions in lieu of or
with a contract between the user and the supplier or carrier.


                                       15
<PAGE>


ITEM 2.    PROPERTIES

         The  Company  owns  the  24,000  square  foot  facility  in  New  Hope,
Pennsylvania  which serves as the  Company's  headquarters.  The Company  leases
properties in the cities in which OBN switches have been installed.

         With respect to the Company's  customer service operations with respect
to the AOL Agreement,  the Company owns the 32,000 square foot facility  located
in Clearwater, Florida.

         With  respect  to  the  Company's  Symetrics   operations,   Symetrics'
corporate office and primary engineering and manufacturing  facility is a 40,000
square foot building,  which it owns, on approximately  five acres in Melbourne,
Florida.  Symetrics  uses 40% of this  facility  for its own business and leases
and/or  offers for lease the balance of the building for terms  typically of one
to five years.  Rental rates charged by Symetrics are consistent  with rates for
similar type buildings in the area. The Company also owns the adjoining property
to the east which  consists of a 50,000 square foot building on a five-acre lot.
The Company  leases a 14,500 square foot building for $6,360 per month,  with 27
months  remaining on the term  thereof,  for the Symetrics  commercial  contract
manufacturing  operations.  Symetrics'  subsidiary  leases a 14,428  square foot
building for  approximately  $7,500 per month,  with 47 months  remaining on the
lease.

ITEM 3.    LEGAL PROCEEDINGS

         The Company is a party to certain legal actions arising in the ordinary
course of business.  The Company  believes  that the  ultimate  outcome of these
actions  will not result in any  liability  that  would have a material  adverse
effect on the Company's financial condition or results of operations.

ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         (a)      The  Company's  Annual  Meeting  of  Stockholders  was held on
                  December 1, 1997 ("Annual Meeting");

         (b)      Not applicable;

         (c)      At  the  Annual  Meeting,  the  stockholders  of  the  Company
                  considered and approved the following proposals:

                  (i)      At the Annual Meeting,  the  stockholders  approved a
                           proposal  to  amend  the  Company's   Certificate  of
                           Incorporation  to  increase  the  number of shares of
                           Common  Stock that may be issued by the Company  from
                           100,000,000 to  300,000,000.  This proposal  received
                           51,571,254  votes in favor,  4,483,173  votes opposed
                           such  proposal and 27,485 votes  abstained  from such
                           matter.

                  (ii)     Election of Directors.  The following  sets forth the
                           nominees  who were  elected  directors of the Company
                           for the term  expiring in the year  indicated as well
                           as the number of votes cast for, against or withheld:

<TABLE>
<CAPTION>
                                                                                                      VOTES
                                                                                                      -----
                     Term (year expires)             Name                    For              Against          Withheld
                     --------------------------------------------------------------------------------------------------
<S>                  <C>                         <C>                       <C>                   <C>            <C>
                     2000                        Gary W. McCulla           55,981,895            0              100,017
                     2000                        George P. Farley          55,981,952            0               99,960
                     1999                        Harold First              55,981,952            0               99,960

</TABLE>
                  (iii)    At the Annual Meeting the  stockholders  approved the
                           appointment   of  BDO  Seidman  LLP  as   independent
                           certified   public  accounts  of  the  Company.   The
                           appointment received 56,047,874 votes in favor, 6,180
                           votes in opposition  and 27,858 votes  abstained from
                           such matter.

                                       16

<PAGE>

                  (iv)     At the Annual  Meeting  the  stockholders  approved a
                           proposal  to  approve  the  grant  of  an  option  to
                           purchase 800,000 shares of the Company's Common Stock
                           to Edward B. Meyercord,  III. This proposal  received
                           55,776,343   votes  in   favor,   273,819   votes  in
                           opposition  and  31,750  votes  abstained  from  such
                           matter.


                                       17
<PAGE>

                        EXECUTIVE OFFICERS OF THE COMPANY

         The executive officers of the Company are as follows:

<TABLE>
<CAPTION>

              NAME                       AGE                                    POSITION
- ---------------------------------        ---          --------------------------------------------------------------
<S>                                       <C>         <C>
Daniel Borislow                           36          Chairman of the Board, Chief Executive Officer and Director
Gary W. McCulla                           38          President and Director of Sales and Marketing and Director
Emanuel J. DeMaio                         38          Chief Operations Officer and Director
George P. Farley                          59          Chief Financial Officer, Treasurer and Director
Edward B. Meyercord, III                  32          Executive Vice President, Marketing and Corporate Development
Mary Kennon                               38          Director of Customer Care and Human Resources
Aloysius T. Lawn, IV                      39          General Counsel and Secretary
Kevin R. Kelly                            33          Controller

</TABLE>

         DANIEL  BORISLOW.  Mr. Borislow founded the Company and has served as a
director and as Chief  Executive  Officer of the Company  since its inception in
1989.  Prior to founding the Company,  Mr.  Borislow  formed and managed a cable
construction company.

         GARY W. MCCULLA. Mr. McCulla currently serves as President and Director
of Sales and Marketing.  In 1991, Mr. McCulla founded GNC and was its President.
Until March 1994, GNC was a privately-held independent marketing company and one
of the Company's  partitions.  At that time, the Company acquired certain assets
of GNC.

         EMANUEL J. DEMAIO.  Mr.  DeMaio joined the Company in February 1992 and
currently serves as Chief Operations Officer. Prior to joining the Company, from
1981 through 1992, Mr. DeMaio held various  technical and  managerial  positions
with AT&T.

         GEORGE P.  FARLEY.  Mr.  Farley  became  Chief  Financial  Officer  and
Treasurer of Tel-Save  effective  October 29, 1997. Mr. Farley is formerly Group
Vice President of Finance/Chief  Financial Officer of Twin County Grocers,  Inc.
("Twin County"),  a food distribution  company.  Prior to joining Twin County in
September  1995,  Mr.  Farley was a partner of BDO  Seidman,  LLP,  where he had
served as a partner since 1974.

         EDWARD B. MEYERCORD, III. Mr. Meyercord joined the Company in September
1996 and currently  serves as Executive Vice President,  Marketing and Corporate
Development.  From 1993 until joining the Company,  Mr.  Meyercord worked in the
corporate  finance  department  of  Salomon  Brothers,  where  he  held  various
positions, the most recent of which was Vice President. Prior to joining Salomon
Brothers,  Mr.  Meyercord  worked in the corporate  finance  department at Paine
Webber Incorporated.

         MARY  KENNON.  Ms.  Kennon  joined  the  Company  in  October  1994 and
currently  serves as  Director of Customer  Care and Human  Resources.  Prior to
joining the Company,  from 1984 through 1994, Ms. Kennon held various managerial
positions with AT&T.

         ALOYSIUS T. LAWN,  IV. Mr. Lawn joined the Company in January  1996 and
currently  serves as General  Counsel and  Secretary  of the  Company.  Prior to
joining the Company, from 1985 through 1995, Mr. Lawn was an attorney in private
practice.

         KEVIN R.  KELLY.  Mr.  Kelly  joined  the  Company  in  April  1994 and
currently  serves as  Controller.  From 1987 to 1994,  Mr.  Kelly  held  various
managerial  positions  with a major  public  accounting  firm.  Mr.  Kelly  is a
certified public accountant.




                                       18
<PAGE>


                                     PART II

ITEM 5.    MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         The Company's common stock,  $.01 par value per share ("Common Stock"),
is traded on the Nasdaq  National  Market,  and high and low  quotations  listed
below are actual sales prices as quoted in the Nasdaq  National Market under the
symbol  "TALK." The price per share in the  following  table sets forth the high
and low  price in the  Nasdaq  National  Market  for the  quarter  indicated  as
reported by Bloomberg L.P.:

<TABLE>
<CAPTION>
                                                                                Price Range of Common Stock

                                                                                  High                Low
                                                                                  ----                ---
<S>                                                                            <C>                 <C>  
1995
   First Quarter (from September 20, 1995)                                     $  5 21/64          $  4 27/64

1996
   First Quarter                                                                   8 7/16             4 5/64
    Second Quarter                                                                11 7/8              8 1/4
   Third Quarter                                                                  14 3/4              9 5/8
   Fourth Quarter                                                                 14 1/2              10 3/8

1997
   First Quarter                                                                   20 1/2             12 5/8
   Second Quarter                                                                  17 1/4             13 9/16
   Third Quarter                                                                   24 1/16            14 1/4
   Fourth Quarter                                                                  26 1/16            16 5/16

1998
   First Quarter (through March 30, 1998)                                          30                 19 1/4

</TABLE>

         As of March,  1998,  there were  approximately  299  record  holders of
Common Stock.

         The  Company  has  never  declared  or paid any cash  dividends  on its
capital stock.  The Company  currently  intends to retain any future earnings to
finance the growth and  development  of its business  and,  therefore,  does not
anticipate paying any cash dividends in the foreseeable future.

RECENT SALES OF UNREGISTERED SECURITIES

         On November  26,  1997,  the Company  acquired  all of the  outstanding
shares of Compco for $15,000,000,  comprised of a cash payment of $7,500,000 and
the issuance to Compco's  stockholders of 339,982 shares of the Company's Common
Stock. The Company believes that such sale of stock was exempt from registration
under Section 4(2) under the Securities Act.

         On December 10, 1997, the Company sold $200,000,000 aggregate principal
amount of 5% Convertible  Subordinated  Notes due 2004 (the "5% Notes") to Smith
Barney Inc.,  Deutsche Morgan Grenfell Inc. and UBS Securities LLC, who acted as
Initial  Purchasers  in an offering  relying on the exemption in ss. 4(2) of the
Securities Act of 1933, as amended.  Proceeds to the Company were  $195,000,000.
The 5% Notes are convertible,  at the option of the holder thereof,  at any time
after 90 days following the date of issuance thereof and prior to maturity, into
shares of Common Stock at a conversion price of $25.47, subject to adjustment in
certain events.




                                       19
<PAGE>


ITEM 6.    SELECTED CONSOLIDATED FINANCIAL DATA

         The selected consolidated  financial data should be read in conjunction
with,  and are  qualified in their  entirety by,  "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations"  and the Company's
Consolidated Financial Statements included elsewhere in this Form 10-K.

<TABLE>
<CAPTION>
                                                                          YEAR ENDED DECEMBER 31,
                                                -----------------------------------------------------------------------------
                                                   1997            1996            1995            1994             1993
                                                   ----            ----            ----            ----             ----
                                                                  (In thousands, except per share amounts)
<S>                                              <C>             <C>            <C>               <C>              <C>
Consolidated Statements of Income Data:
Sales                                            $304,768        $232,424       $180,102          $82,835          $31,940
Cost of sales                                     355,169         200,597        156,121           70,104           26,715
Gross profit (loss)                               (50,401)         31,827         23,981           12,731            5,225
Selling, general and administrative
   expenses                                        34,650          10,039          6,280            3,442            2,060

Operating income (loss)                           (85,051)         21,788         17,701            9,289            3,165
Investment and other income, net                   50,715          10,585            331               66              108

Income (loss) before income taxes                 (34,336)         32,373         18,032            9,355            3,273
Provision (benefit)  for income taxes(1)          (13,391)         12,205          7,213            3,742            1,309

Net income (loss) (1)                            $(20,945)       $ 20,168      $  10,819         $  5,613         $  1,964

Net income (loss) per share - Basic (1)          $  (0.33)       $   0.38      $    0.34         $   0.20         $   0.07

Weighted average common shares
outstandin- Basic                                  64,168          52,650         31,422           28,650           28,650

Net income (loss) per share - Diluted(1)         $  (0.33)       $   0.35      $    0.32         $   0.18         $   0.07

Weighted average common and common
   equivalent shares outstanding -Diluted          64,168          57,002         33,605           30,663           29,452

<CAPTION>
                                                                             AT DECEMBER 31,
                                               ----------------------------------------------------------------------------
                                                   1997            1996             1995            1994           1993
                                                   ----            ----             ----            ----           ----
                                                                             (In thousands)
<S>                                              <C>              <C>               <C>            <C>            <C>
Consolidated Balance Sheets Data:
Working capital                                  $634,788         $175,597          $38,171        $12,265        $4,502
Total assets                                      814,891          257,008           71,388         21,435         6,694
Convertible debt                                  500,000               --               --             --            --
Total stockholders' equity                        222,828          230,720           41,314         14,042         4,687

</TABLE>

- ----------
(1)   For the years and period ended  December 31, 1993,  1994 and September 19,
      1995, the  Predecessor  Corporation  elected to report as an S corporation
      for federal and state income tax purposes.  Accordingly,  the  Predecessor
      Corporation's   stockholders  included  their  respective  shares  of  the
      Company's taxable income in their individual  income tax returns.  The pro
      forma income  taxes  reflect the taxes that would have been accrued if the
      Company  had  elected  to  report as a C  corporation.  See Note 12 to the
      Consolidated Financial Statements.



                                       20
<PAGE>


ITEM 7.    MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND
           RESULTS OF OPERATIONS

         The  following  discussion  should  be read  in  conjunction  with  the
Consolidated Financial Statements included elsewhere in this Form 10-K.

OVERVIEW

         In 1997,  the Company raised  approximately  $500 million in connection
with two private  placements of convertible  notes. In addition,  as part of its
efforts to expand its business into the online market,  the Company entered into
the  AOL   Agreement,   under  which  the   Company   provides   long   distance
telecommunications  services  to be marketed by AOL.  The  Company's  results of
operations  for 1997 were  negatively  impacted by the pre-tax  charges of $60.7
million primarily related to the AOL Agreement,  $30.0 million primarily related
to the  restructuring  of its  sales and  marketing  efforts  and $11.5  million
primarily  as a result  of the  Company's  change  in  accounting  for  customer
acquisition  costs. These charges were offset by $32 .1 million of other income,
net of related costs,  associated with the break-up of a proposed merger between
the Company and Shared Technologies Fairchild, Inc. ("STF").

RESULTS OF OPERATIONS

         The  following  table  sets  forth for the  periods  indicated  certain
financial data as a percentage of sales:

<TABLE>
<CAPTION>
                                                                      1997                1996               1995
                                                                      ----                ----               ----
<S>                                                                  <C>                  <C>                <C> 
Sales                                                                100.0%              100.0%             100.0%
Cost of sales                                                        116.5                86.3               86.7
                                                                     -----               -----              -----
Gross profit (loss)                                                  (16.5)               13.7               13.3
Selling, general and administrative expenses                          11.4                 4.3                3.5
                                                                     -----               -----              -----
Operating income (loss)                                              (27.9)                9.4                9.8
Investment and other income, net                                      16.6                 4.5                0.2
                                                                     -----               -----              -----
Income (loss) before income taxes                                    (11.3)               13.9               10.0
Provision (benefit) for income taxes                                  (4.4)                5.2                4.0(A)
                                                                     -----               -----              -----
Net income (loss)                                                     (6.9)%               8.7%               6.0%
                                                                     =====               =====              =====
</TABLE>


- ----------
(A)   Pro forma tax provisions have been calculated as if the Company's  results
      of operations were taxable as a C corporation  (the Company's  current tax
      status) for the year ended December 31, 1995. Prior to September 20, 1995,
      the Company was an S Corporation  with all earnings  taxed directly to its
      shareholders.




                                       21
<PAGE>
YEAR ENDED DECEMBER 31, 1997 COMPARED TO YEAR ENDED DECEMBER 31, 1996

         Sales.  Sales  increased by 31.1% to $304.8 million in 1997 from $232.4
million in 1996. The increase in sales resulted  primarily from the marketing of
the Company's OBN services and the addition of new  partitions.  One  partition,
Group Long Distance Inc., accounted for approximately 13% of the Company's sales
in 1997.

         Although  the  Company  expects  sales to increase by virtue of the AOL
Agreement and,  based on its expertise to date, to have attracted  approximately
1,000,000  lines to its  service by June 30,  1998 as a result of its  marketing
campaign  under the AOL  Agreement  in view of the intense  competition  in this
industry,  there can be no assurance  that the Company will increase  sales on a
quarter-to-quarter or year-to-year basis.

         Cost of Sales. The Company's cost of sales increased by 77.1% to $355.2
million in 1997 from $200.6  million in 1996 as a result of increased  sales and
charges of $11.5 million  primarily as a result of the  Company's  change in its
accounting  for customer  acquisition  costs (Note 3), $60.7  million  primarily
related to the AOL Agreement (Note 4) and $30.0 million primarily related to the
restructuring of its sales and marketing efforts (Note 3).

         Prior to 1997,  network  usage  costs  consisted  solely  of  "bundled"
charges from AT&T.  Beginning in 1997,  the Company  also  incurred  "unbundled"
charges, including local access fees, associated with the operation of OBN. Both
"bundled"  and  "unbundled"  charges are  directly  related to calls made by the
Company's end users.

         During 1997, the Company  acquired most of the services  purchased from
AT&T for resale or use in OBN under AT&T  Contract  Tariff No.  5776,  which was
entered into in late 1996 and provides  rates that are more favorable than under
previous tariffs.  The Company has the opportunity to terminate this AT&T tariff
without  termination  liability  effective  as of April 30,  1998 and  currently
expects it will do so since it believes  that it can replace  these  services at
more favorable  rates.  While the Company is currently  negotiating a new master
services  contract with AT&T, which would replace all of the Company's  existing
AT&T tariffs with what the Company  expects would be lower rate  tariffs,  there
can be no  assurance  that  such  agreement  can  be  reached.  If  the  Company
terminates  Contract  Tariff No.  5776 and is  unsuccessful  in  reaching a more
favorable  agreement with AT&T, it would be required to pay more to obtain these
services  from AT&T or  negotiate  an agreement  with  another  carrier,  either
another large customer of AT&T or another facilities based carrier, which may be
at rates higher or lower than the Company is paying today.

         OBN and the  operation of the  Company's own switches and network have
to date and  will in the  future  require  the  Company  to  incur  systems  and
equipment maintenance,  lease and network personnel expenses significantly above
the levels  historically  experienced by the Company as a switchless reseller of
AT&T services.  However,  these per call costs, in combination  with "unbundled"
charges paid to LECs and AT&T, were, in 1997, and are expected in the future, to
be less than the per call cost currently incurred by the Company as a switchless
reseller paying "bundled"  charges to AT&T. 

         The  Company  made an  initial  payment  of $100  million to AOL at the
signing  of the AOL  Agreement  and  issued to AOL at signing  two  warrants  to
purchase shares of the Company's Common Stock at a premium over the market value
of such stock on the  issuance  date (See Note 4). Of the prepaid AOL  marketing
costs, approximately $57.0 million was charged to expense in 1997. The remaining
portion of the prepaid  AOL  marketing  costs  (approximately  $63.6  million at
December  31, 1997) will be  recognized  ratably over the balance of the term of
the AOL  Agreement,  the  initial  term of which  expires on June 30,  2000,  as
advertising  services are received.  The AOL warrant for up to 7 million  shares
will be valued and charged to expense as and when  subscribers  to the Company's
services under the AOL Agreement sign-up and the shares under such warrant vest.
The amount of such  charges,  which could be  significant,  will be based on the
extent to which such AOL warrants  vest and the market  prices of the  Company's
Common Stock at the time of vesting and therefore such charges are not currently
determinable.  Generally,  the higher the market price of the  Company's  Common
Stock at the time of  vesting,  the larger the amount of the charge will be. The
Company also  anticipates that it may incur up to $100 million in additional AOL
marketing  expenses in 1998 for such  marketing  efforts as direct  mail,  media
campaigns and special pricing and other promotions.

                                       22
<PAGE>
         The  Company  has  traditionally  operated  primarily  as  a  wholesale
reseller of long distance services.  With the introduction of the AOL Agreement,
the  Company  has begun to focus on a more  retail-oriented  business  plan.  As
discussed  above,  the Company has  incurred,  and expects to continue to incur,
significant upfront expenses for marketing under the AOL Agreement, the revenues
from which may not be realized  for some period of time after the  expenditures.
In addition,  approximately  15-20% of the orders under the AOL  Agreement  have
required special  attention by the Company because of PIC freezes imposed by the
regional Bell operating companies. See "ITEM  1--BUSINESS--REGULATIONS."  As the
Company  focuses more on the retail market in 1998,  continuing  its  activities
under   the  AOL  and   CompuServe   Agreements   and   venturing   into   other
telecommunications  services such as  dial-around  and local  service,  with the
increased  development  and  promotional  expenses,  such as special pricing and
other  promotion and  retention  devices,  entailed in retail  marketing and the
greater time period between  expenditures  and resulting  revenues,  the Company
anticipates that its 1998 revenues and income could be adversely affected.

         Gross Margin.  Gross margin  decreased to (16.5)% in 1997 from 13.7% in
1996.  The decrease in gross margin was primarily  due to the charges  discussed
above. Absent these charges,  gross margin increased to 17.0% in 1997 from 13.7%
in 1996,  due to lower network costs for OBN services  which were lower on a per
call basis when compared to those paid to AT&T. Price  competition  continues to
intensify for the Company's  products and this trend can be expected to continue
to put downward pressure on gross margins.

         Selling,  general and  administrative  expenses.  Selling,  general and
administrative  expenses increased by 245.2% to $34.7 million in 1997 from $10.0
million in 1996. The increase in selling,  general and  administrative  expenses
was due primarily to compensation expenses related to the issuance of options to
and the purchase of shares of Company Common Stock by executive  officers of the
Company  in  connection  with  the  commencement  of their  employment  with the
Company,  the costs associated with hiring  additional  personnel to support the
Company's  continuing  growth,  the  development  costs  associated with AOL and
increased fees for professional services.

         The Company expects  selling,  general and  administrative  expenses to
continue to increase as it operates and  maintains OBN and as it markets the AOL
service offering.  The additional selling,  general and administrative  expenses
may be offset by the increased  sales and gross profit gained as a result of the
implementation of the components of the Company's  strategic plan, but increased
costs may have an adverse  impact on results of  operations  and there can be no
assurances of such increased sales and profits.

         The  Company  granted  options to  purchase  810,000  shares of Company
Common Stock at an exercise  price of $17.50 per share to an  executive  officer
and two outside  directors.  The options  granted are subject to the approval of
the  stockholders  and  are  being  submitted  for  approval  at  the  Company's
stockholder meeting scheduled in May of 1998. Approval of the option grants will
result in  compensation  expense  equal to the  difference  between the exercise
price  and the  market  value of the  Company  Common  Stock on the date of such
approval.

         Other  Income.  Other  income was $50.7  million in 1997  versus  $10.6
million in 1996.  Other income consists  primarily of fees for customer  service
and support for the marketing  operations of the Company's carrier partitions in
1997 of $8.1 million and investment income earned by the Company. In 1997, other
income also includes $32.1 million,  net of related costs,  associated  with the
break-up of a proposed merger between the Company and STF.

         Provision for income taxes. The Company's  effective tax rate increased
to  39.0%  in 1997  from  the  effective  tax  rate of  37.7%  in 1996 due to an
anticipated higher effective state tax rate in 1997.

YEAR ENDED DECEMBER 31, 1996 COMPARED TO YEAR ENDED DECEMBER 31, 1995

         Sales.  Sales  increased by 29.1% to $232.4 million in 1996 from $180.1
million in 1995.  The  increase  in sales  related  primarily  to the  continued
expansion  of the  Company's  distribution  network  of  partitions,  as well as
increases  in  the  number  of  orders  submitted  by  the  Company's   existing
partitions.  One partition,  The Furst Group, Inc.,  accounted for approximately
11% of the Company's sales in 1996 versus zero in 1995. In addition, significant
partition  marketing efforts focused on inbound 800 service resulted in sales of
$75.3 million for the year ended  December 31, 1996 versus $55.6 million for the
year ended December 31, 1995.

         Cost of Sales.  The Company's  cost of sales,  consisting  primarily of
network  usage charges for AT&T long  distance  services,  increased by 28.5% to
$200.6  million in 1996 from $156.1  million in 1995 and is directly  related to
the 29.1% increase in sales.

         Gross Margin.  Gross margin, the gross profit as a percentage of sales,
increased to 13.7% for the year ended  December 31, 1996 from 13.3% for the year
ended  December  31,  1995.  The  increase  in gross  margin  was due to greater
discounts  obtained  from  AT&T on  network  usage  partially  offset  by direct
marketing expenses and higher volume discounts granted to certain partitions.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses  increased by 59.9% to $10.0  million in 1996 from $6.3
million in 1995. The increase in selling,  general and  administrative  expenses
was due  primarily to the costs  associated  with hiring  additional  management
personnel to support the  Company's  continuing  growth and  increased  fees for
professional services.

         Other Income. Other income was $10.6 million in 1996 versus $331,000 in
1995.   Other  income  for  the  year  ended  December  31,  1996  includes  two
nonrecurring  gains:  a $1.4 million gain on the sale of  securities  of another
long distance

                                       23
<PAGE>
company  and a $1.5  million  gain  on the  sale of  short  term  U.S.  Treasury
securities.  The  remainder of other  income  consists  primarily of  investment
income  earned on the  Company's  cash  balances  resulting  primarily  from the
unapplied  proceeds of the Company's  public  offering in April and May 1996 and
excess cash from operations.

         Provision for income taxes.  The Company's  effective tax rate declined
to 37.7% in 1996 from the pro forma  effective  tax rate of 40.0% in 1995 due to
the lower effective state tax rate in 1996.

LIQUIDITY AND CAPITAL RESOURCES

         The Company has since September 1995 raised capital  primarily  through
public and  private  distributions  of its  securities.  In fall 1995 and spring
1996, the Company consummated public offerings of shares of the Company's Common
Stock  and  received  net  proceeds  of  $42.8   million  and  $139.1   million,
respectively.

         In September  1997,  the Company  privately sold $300 million of 4 1/2%
Convertible  Subordinated  Notes which mature on  September  15, 2002 (the "2002
Convertible  Notes").  Interest on the 2002 Convertible Notes is due and payable
semiannually  on March 15 and  September 15 of each year.  The 2002  Convertible
Notes are  convertible,  at the option of the holder thereof,  at any time after
December 9, 1997 and prior to maturity,  unless previously redeemed, into shares
of the Company's  Common Stock at a conversion price of $24.61875 per share. The
2002  Convertible  Notes are  redeemable,  in whole or in part, at the Company's
option,  at any time on or after  September  15, 2000 at 101.80% of par prior to
September 14, 2001 and 100.90% of par thereafter.

         In  December  1997,  the  Company  privately  sold $200  million  of 5%
Convertible  Subordinated  Notes which  mature on  December  15, 2004 (the "2004
Convertible  Notes").  Interest on the 2004 Convertible Notes is due and payable
semiannually on June 15 and December 15 of each year. The 2004 Convertible Notes
are convertible, at the option of the holder thereof, at any time after March 5,
1998 and prior to  maturity,  unless  previously  redeemed,  into  shares of the
Company's  Common  Stock at a  conversion  price of $25.47 per  share.  The 2004
Convertible  Notes are redeemable,  in whole or in part at the Company's option,
at any time on or after  December  15,  2002 at 101.43% of par prior to December
14, 2003 and 100.71% of par thereafter.

         During 1996,  certain  options and  warrants to purchase  shares of the
Company's Common Stock were exercised and the Company repurchased  approximately
428,000 shares,  which are held as treasury shares,  yielding to the Company net
proceeds of $7.8 million.  During 1997, certain options and warrants to purchase
shares of the Company's Common Stock were exercised and the Company  repurchased
certain  Common  Stock  Warrants,  yielding to the Company net proceeds of $16.9
million.  In addition,  during 1997 the Company  repurchased  approximately  3.5
million shares of the Company's Common Stock, which are held as treasury shares,
for approximately  $72.0 million.  The tax benefit realized from the options and
warrants was  approximately  $21.3 million in 1996 and $25.7 million in 1997 and
is reflected as an adjustment to additional paid-in capital.

         The Company's  working capital was $634.8 million and $175.6 million at
December 31, 1997 and December 31, 1996, respectively.  The significant increase
in  working  capital  is  primarily  a  result  of the sale of the 2002 and 2004
Convertibles  Notes,  discussed above. In the first quarter of 1998, the Company
invested $300 million in a tax exempt bond fund, $245 million in government bond
funds and incurred  $155 million of margin  account  indebtedness  in connection
with these investments.

         While the Investment  Company Act of 1940, as amended (the  "Investment
Company  Act"),   principally  regulates  vehicles  for  pooled  investments  in
securities,  such as mutual  funds,  it also may be deemed to be  applicable  to
companies  that are not  organized  for the purpose of  investing  or trading in
securities but nonetheless have more than a specified percentage of their assets
in  investment  securities.  The  Company is  engaged in the  telecommunications
business, and the availability of cash and liquid securities is important to the
Company's   ability  to  take  advantage  of   opportunities  to  acquire  other
telecommunications  businesses,  assets and technologies  from time to time. The
Company believes, therefore, that its activities do not and will not subject the
Company to regulation under the Investment Company Act. However,  if the Company
were  to be  deemed  to be an  investment  company  within  the  meaning  of the
Investment Company Act, the Company would become subject to certain restrictions
relating  to  the  Company's   activities,   including,   but  not  limited  to,
restrictions on the conduct of its business, the nature of its investments,  the
issuance  of  securities  and  transactions  with  affiliates.   Therefore,  the
characterization  of the Company as an investment  company would have a material
adverse effect on the Company.  In the Indenture  governing the 2002 Convertible
Notes, the Company has covenanted that it will not become an investment  company
within the meaning of the Investment  Company Act and that it will take all such
actions as are  necessary  in order to continue  not to be deemed an  investment
company.

         In light of the Company's cash position, the Company recently notified
its bank of its intention to terminate its line of credit.

         The Company invested $28.9 million in capital equipment during 1997, of
which  $17.1  million  was used for the  acquisition  of capital  equipment  and
installation  costs relating to the deployment of OBN and the remainder of which
was  primarily  used for the  acquisition  of  computer  equipment  utilized  in
connection with the offering of the Company's  services on AOL. To date, through
December 31, 1997, the Company has invested $41.9 million for the acquisition of
capital equipment and installation costs relating to the deployment of OBN.

         The Company  generally  does not have a  significant  concentration  of
credit  risk with  respect to  accounts  receivable  due to the large  number of
partitions  and end  users  comprising  the  Company's  customer  base and their
dispersion across different  geographic regions.  The Company maintains reserves
for  potential  credit  losses  and,  to date,  such losses have been within the
Company's expectations.

         The Company has announced  that its Board has authorized the repurchase
up to eight  million  shares of its Common  Stock.  It is  anticipated  that the
repurchased  shares  will be held in  treasury  for  issuance  upon  exercise of
outstanding  options and warrants and upon  conversion,  if any, of  convertible
notes, and for other general  corporate  purposes.  As noted above in connection
with the AOL  Agreement,  the  Company  issued two  warrants  to AOL to purchase
shares of the Company's Common Stock,  including a warrant to purchase 5 million
shares at an exercise price of $15.50 per share.  AOL is exercising this warrant
as to 1 million  shares of Company  Common Stock on a net issuance basis and the
Company is repurchasing  from AOL all of the 380,624 shares issued upon such net
issuance exercise for $23 1/4 per share. In connection with such purchases,  AOL
agreed not to dispose of any shares of the  Company's  Common Stock  acquired by
AOL under any of these warrants until March 30, 1999.

                                       24
<PAGE>
         The  Company  believes  that  its  current  cash  position,  marketable
securities and the cash flow expected to be generated from  operations,  will be
sufficient  to fund its  capital  expenditures,  working  capital and other cash
requirements for at least the next twelve months.

YEAR 2000

         The "Year  2000"  issue  refers  to the  potential  harm from  computer
programs  that  identify  dates by the last two digits of the year  rather  than
using the full four  digits.  As such,  dates  after  January  1, 2000  could be
misidentified,  and such  programs  could fail.  The Company  has  examined  its
computer-based  systems and believes that the "Year 2000" problem is not present
in such  systems.  However,  the  Company is  dependent  upon  computer  systems
operated by third parties,  such as LECs,  AT&T, AOL and other vendors. If those
systems  were to  malfunction  due to the "Year  2000"  problem,  the  Company's
services could fail, as well. Such failures could have a material adverse effect
upon the Company's business, results of operations and financial  condition. The
Company is inquiring of such third parties to determine  the effect,  if any, of
the "Year 2000" problem on the systems upon which the Company is dependent,  and
to obtain appropriate assurances that no such problem exists.

                                    * * * * *

         Certain  of  the   statements   contained   herein  may  be  considered
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933  and  Section  21E of the  Securities  Exchange  Act of  1934.  Such
statements  are  identified  by the use of  forward-looking  words  or  phrases,
including,   but   not   limited   to,   "estimates,"   "expects,"   "expected,"
"anticipates," and "anticipated." These forward-looking  statements are based on
the  Company's  current  expectations.  Although the Company  believes  that the
expectations reflected in such forward-looking statements are reasonable,  there
can be no  assurance  that such  expectations  will prove to have been  correct.
Forward-looking  statements  involve risks and  uncertainties  and the Company's
actual  results  could  differ  materially  from  the  Company's   expectations.
Important  factors  that could  cause such actual  results to differ  materially
include,  among others,  adverse developments in the Company's relationship with
AT&T or AOL, increased price competition for long distance services,  failure of
the marketing of long distance  services under the AOL  Agreement,  attrition in
the number of end  users,  and  changes in  government  policy,  regulation  and
enforcement.  The Company undertakes no obligation to update its forward-looking
statements.




                                       25
<PAGE>


ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<CAPTION>

<S>                                                                                                       <C>
Report of Independent Certified Public Accountants                                                        27

Consolidated balance sheets as of December 31, 1997 and 1996                                              28

Consolidated statements of operations for the years ended December 31, 1997, 1996, and 1995               29

Consolidated statements of stockholders' equity for the years ended December 31, 1997, 1996 and 1995      30

Consolidated statements of cash flows for the years ended December 31, 1997, 1996 and 1995                31

Notes to consolidated financial statements                                                                32

</TABLE>



                                       26
<PAGE>


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Board of Directors
and Stockholders of Tel-Save Holdings, Inc.

         We  have  audited  the  accompanying  consolidated  balance  sheets  of
Tel-Save  Holdings,  Inc. and subsidiaries as of December 31, 1997 and 1996, and
the related consolidated statements of operations, stockholders' equity and cash
flows for each of the three years in the period ended  December 31, 1997.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion, the consolidated financial statements referred to above
present fairly,  in all material  respects,  the financial  position of Tel-Save
Holdings,  Inc.  and  subsidiaries  as of December  31,  1997 and 1996,  and the
results of their  operations and their cash flows for each of the three years in
the period  ended  December  31,  1997 in  conformity  with  generally  accepted
accounting principles.

BDO Seidman, LLP

New York, New York
February 5, 1998



                                       27
<PAGE>


                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                      (IN THOUSANDS, EXCEPT FOR SHARE DATA)

<TABLE>
<CAPTION>
                                                                                       DECEMBER 31,
                                                                        -------------------------------------------
                                                                               1997                    1996
                                                                               ----                    ----
                              ASSETS
<S>                                                                         <C>                     <C>
CURRENT:
   Cash and cash equivalents                                                $316,730                $  8,023
   Marketable securities                                                     212,269                 149,237
   Accounts receivable, trade net of allowance for uncollectible
     accounts of $2,419 and $987, respectively                                44,587                  19,971
   Advances to partitions and note receivables                                26,110                  13,410
   Due from broker                                                            21,087                     867
   Prepaid AOL marketing costs - current                                      30,857                     --
   Deferred taxes - current                                                   30,916                     --
   Prepaid expenses and other current assets                                   8,495                  10,377
                                                                            --------                --------
       Total current assets                                                  691,051                 201,885
Property and equipment, net                                                   55,835                  30,097
Intangibles, net                                                              10,590                  21,102
Prepaid AOL marketing costs                                                   32,722                      --
Other assets                                                                  24,693                   3,924
                                                                            --------                --------
       Total assets                                                         $814,891                $257,008
                                                                            ========                ========
               LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT:
   Accounts payable and accrued expenses:
      Trade and other                                                       $  16,858               $  19,404
      Partitions                                                                7,740                   4,398
      Interest and other                                                       10,578                   1,619
   Securities sold short                                                       21,087                     867
                                                                            ---------               ---------
       Total current liabilities                                               56,263                  26,288
Convertible debt                                                              500,000                      --
Deferred revenue                                                               35,800                      --
- ----------------                                                            ---------               ---------
       Total liabilities                                                      592,063                  26,288
                                                                            ---------               ---------
Commitments and Contingencies
Stockholders' equity
   Preferred stock, $.01 par value, 5,000,000 shares authorized;
     no shares outstanding                                                         --                      --
   Common stock - $.01 par value, 300,000,000 shares authorized;
     67,249,635 and 62,237,998 issued, respectively                               672                     622
   Additional paid-in capital                                                 291,952                 210,616
   Retained earnings                                                            3,097                  24,042
   Treasury stock                                                             (72,893)                 (4,560)
                                                                             --------                --------
       Total stockholders' equity                                             222,828                 230,720
                                                                             --------                --------
       Total liabilities and stockholders' equity                            $814,891                $257,008
                                                                             ========                ========
</TABLE>

          See accompanying notes to consolidated financial statements.


                                       28
<PAGE>


                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                   1997                1996                1995
                                                                   ----                ----                ----
<S>                                                               <C>                 <C>                  <C>    
Sales                                                            $304,768            $232,424             $180,102
Cost of sales                                                     355,169             200,597              156,121
                                                                 --------            --------             --------
Gross profit (loss)                                               (50,401)             31,827               23,981
Selling, general and administrative expenses                       34,650              10,039                6,280
                                                                 --------            --------             --------
Operating income (loss)                                           (85,051)             21,788               17,701
Investment and other income, net                                   50,715              10,585                  331
                                                                 --------            --------             --------
Income (loss) before provision for income taxes                   (34,336)             32,373               18,032
Provision (benefit) for income taxes                              (13,391)             12,205                8,997
                                                                 --------            --------             --------
Net income (loss)                                                $(20,945)           $ 20,168             $  9,035
                                                                 ========            ========             ========
Net income (loss) per share - Basic                              $   (.33)           $    .38
                                                                 ========            ========
Weighted average common shares outstanding - Basic                 64,168              52,650
                                                                 ========            ========
Net income (loss) per share - Diluted                            $   (.33)           $    .35
                                                                 ========            ========
Weighted average common and common equivalent shares               64,168              57,002
                                                                 =========           ========
   outstanding - Diluted

Pro forma:
Income before provision for income taxes                                                                  $ 18,032
Pro forma provision for income taxes                                                                         7,213
                                                                                                          --------
Pro forma net income                                                                                      $ 10,819
                                                                                                          ========
Pro forma net income per share - Basic                                                                    $    .34
                                                                                                          ========
Weighted average common share outstanding - Basic                                                           31,422
                                                                                                          ========
Pro forma net income per share - Diluted                                                                  $    .32
                                                                                                          ========
Weighted average common and common equivalent shares                                                        33,605
                                                                                                          ========
   outstanding - Diluted

</TABLE>
          See accompanying notes to consolidated financial statements.




                                       29
<PAGE>


                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                     COMMON STOCK             ADDITIONAL                         TREASURY STOCK
                              --------------------------      PAID-IN         RETAINED     --------------------------
                                SHARES         AMOUNT         CAPITAL         EARNINGS       SHARES          AMOUNT          TOTAL
                              -----------    -----------    -------------    -----------   -----------    ------------    ---------
<S>                               <C>           <C>          <C>            <C>             <C>           <C>            <C>
Balance, January 1, 1995          9,550         $  95        $      --      $  13,947         --          $     --       $  14,042
   Net income                        --            --               --          9,035         --                --           9,035
   Cash distributions                --            --               --        (13,200)        --                --         (13,200)
   Stock redemption                  --            --               --        (11,400)        --                --         (11,400)
   Reclassification of S      
   Corporation deficit               --            --           (5,492)         5,492         --                --              --
   Sale of common stock           3,450             35          42,802             --         --                --          42,837
   Three-for-two stock        
   split                          6,500             65             (65)            --         --                                --
                              ---------         ------       ---------       --------      -----          --------       ---------
 Balance, December 31,        
1995                             19,500            195          37,245          3,874         --                --          41,314
   Net income                        --             --              --         20,168         --                --          20,168
   Issuance of warrants       
   to partitions .                   --             --           1,077             --         --                --           1,077
   Sale of common stock           8,534             85         138,984             --         --                --         139,069
   Exercise of common         
   stock options                 1,079              11           4,927             --         --                --           4,938
   Exercise of                
   warrants                      2,006              20           7,383             --         --                --           7,403
   Income tax benefit         
     related to               
     exercise of common             --              --          21,311             --         --                --          21,311
     stock options and        
     warrants                 
   Acquisition of             
   treasury stock                   --              --              --             --       (428)           (4,560)         (4,560)
   Two-for-one stock          
   split                        31,119             311            (311)            --         --                --              --
                              --------       ---------      ----------       --------      -----          --------        --------
Balance, December 31,           62,238             622         210,616         24,042       (428)           (4,560)        230,720
1996                          
  Net loss                          --              --              --        (20,945)       --                  --         (20,945)
  Issuance of warrants        
  to AOL                            --              --          21,200             --        --                  --          21,200
  Issuance of common          
  stock for acquired business      141               1           2,217             --        --                  --           2,218
  Exercise of common          
     stock warrants              2,662              27          11,977             --        --                  --          12,004
  Exercise of common          
      stock options              2,209              22           9,318             --        --                  --           9,340
  Purchase of common          
      stock warrants                --              --          (4,400)            --        --                  --          (4,400)
  Issuance of common          
      stock options for
      compensation                  --              --          13,372             --        --                  --          13,372
  Acquisition of                    --              --              --             --    (3,520)            (71,959)        (71,959)
  treasury stock              
  Issuance of treasury        
  stock for acquired business       --              --           1,999             --       340               3,626           5,625
   Income tax benefit         
     related to               
     exercise of common       
     stock options and        
     warrants                       --              --          25,653             --         --                  --          25,653
                              --------        --------       ---------       --------    -------           ---------       ---------
Balance, December 31,         
1997                            67,250            $672        $291,952        $ 3,097     (3,608)           $(72,893)       $222,828
                              ========       =========       =========       ========    =======           =========       =========

</TABLE>

          See accompanying notes to consolidated financial statements.

                                       30

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                 1997               1996              1995
                                                                 ----               ----              ----
<S>                                                           <C>                <C>                 <C>
Cash flows from operating activities:
   Net income (loss)                                          $ (20,945)         $ 20,168            $  9,035
   Adjustment to reconcile net income to net cash
     provided by operating activities:
   Unrealized loss on securities                                  1,865               179                 234
   Provision for bad debts                                        1,579                38                 (28)
   Depreciation and amortization                                  5,429             2,462               1,287
   Charge for customer acquisition costs                         11,550                --                  --
   Write-off of intangibles                                      23,032                --                  --
   Compensation charges                                          13,372                --                  --
   AOL marketing costs                                           58,185                --                  --
   Deferred credits                                                  --              (280)                 --
   Income tax benefit related to exercise of options
     and   warrants                                              25,653            21,311                  --
   (Increase) decrease in:
     Accounts receivable, trade                                 (26,048)          (1,065)              (2,996)
     Advances to partitions and note receivables                (12,700)         (20,797)              (1,700)
     Prepaid AOL marketing costs                               (100,564)
     Prepaid expenses and other current assets                  (38,259)         (10,183)               1,400
     Other assets                                               (20,769)          (3,924)                  --
   Increase (decrease) in:
     Accounts and partition payables and accrued
       expenses                                                   9,608            7,978               12,047
     Deferred revenue                                            35,800               --                   --
     Income taxes payable                                            --           (5,184)               5,184
                                                              ---------          -------             --------
        Net cash (used in) provided by operating
       activities                                               (33,212)          10,703               24,463
                                                              ---------          -------             --------
Cash flows from investing activities:
   Acquisition of intangibles                                    (9,293)          (9,800)              (1,057)
   Capital expenditures, net                                    (28,876)         (27,679)              (2,330)
   Securities sold short                                         17,700             (411)                 866
   Due from broker                                              (20,220)             233               (1,100)
   Loans to stockholder                                              --           (3,034)              (2,075)
   Repayment of stockholder loans                                    --            5,109                   --
   Purchase of marketable securities                            (62,377)        (149,238)                  --
                                                              ---------         --------             --------
       Net cash used in investing activities                   (103,066)        (184,820)              (5,696)
                                                              ---------         --------             --------
Cash flows from financing activities:
   Proceeds from sale of convertible subordinated notes         500,000               --                   --
   Payments to related parties                                       --               --               (1,725)
   Payment of note payable to stockholder                            --           (5,921)                (979)
   Proceeds from sale of common stock                                --          139,069               42,837
   Proceeds from exercise of options and warrants                21,344           12,341                   --
   Purchase of common stock warrants                             (4,400)              --                   --
   Acquisition of treasury stock                                (71,959)          (4,560)                  --
   Distributions to stockholders                                     --               --              (13,200)
   Stock redemption                                                  --               --               (4,500)
                                                              ---------        ---------             --------
       Net cash provided by financing activities                444,985          140,929               22,433
                                                              ---------        ---------             --------
Net increase (decrease) in cash and cash equivalents            308,707          (33,188)              41,200
Cash and cash equivalents, at beginning of period                 8,023            41,211                  11
                                                              ---------        ----------            --------
Cash and cash equivalents, at end of period                    $316,730         $   8,023            $ 41,211
                                                              =========        ==========            ========
</TABLE>
          See accompanying notes to consolidated financial statements.

                                       31
<PAGE>


                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 -- SUMMARY OF ACCOUNTING POLICIES

         (a) Business

         Tel-Save  Holdings,  Inc. (the  "Company"),  which is  incorporated  in
Delaware,  provides long distance services to small and medium-sized  businesses
located  throughout  the United  States.  The Company's  long  distance  service
offerings include outbound service,  inbound toll-free 800 service and dedicated
private line services for data.

         (b) Reorganization

         On  September  21, 1995,  the Company  consummated  its initial  public
offering  ("IPO") (Note  10(b)).  The shares of Tel-Save,  Inc., a  Pennsylvania
corporation  (the  "Predecessor   Corporation"),   owned  by  the  two  founding
stockholders  were  contributed  to the  Company as of the date of the IPO.  The
majority stockholder exchanged all of his shares of the Predecessor  Corporation
for  21,060,000  shares of the common  stock of the Company  plus loans of up to
$5,000,000.  The  majority  stockholder  repaid  his  outstanding  indebtedness,
including  interest,  using a portion of his proceeds from the sale of 1,500,000
shares of common stock in connection with the Company's public offering in April
1996 (Note 10(a)).

         The minority  stockholder  exchanged all his shares of the  Predecessor
Corporation for 7,590,000 shares of the common stock of the Company,  $4,500,000
in cash plus a note (the "Cash Flow Note") in the original  principal  amount of
$6,900,000  bearing  interest  at 10% per  annum  which  was  guaranteed  by the
majority stockholder.  The payment and the issuance of the Cash Flow Note to the
minority  stockholder are accounted for as a distribution of capital. In January
1996,  the Company paid the remaining  balance of $5,921,000  due under the Cash
Flow Note. The transactions  described above are collectively referred to as the
"Reorganization."

         (c) Basis of financial statements presentation

         The consolidated  financial statements include the accounts of Tel-Save
Holdings,  Inc. and its  wholly-owned  subsidiaries and have been prepared as if
the entities had operated as a single  consolidated group since their respective
dates of  incorporation.  All intercompany  balances and transactions  have been
eliminated.

         In preparing financial statements in conformity with generally accepted
accounting principles,  management is required to make estimates and assumptions
that affect the reported amounts of assets and liabilities and the disclosure of
contingent  assets and  liabilities at the date of the financial  statements and
revenues and expenses during the reporting  period.  Actual results could differ
from those estimates.

         (d) Recognition of revenue

         The Company  recognizes  revenue upon  completion of telephone calls by
end users. Allowances are provided for estimated uncollectible usage.

         (e) Cash and cash equivalents

         The Company  considers all temporary cash investments  purchased with a
maturity of three months or less to be cash equivalents.

         (f) Marketable securities

         The Company buys and holds  securities  principally  for the purpose of
selling  them in the near term and  therefore,  they are  classified  as trading
securities  and  carried  at  market.   Unrealized   holding  gains  and  losses
(determined by specific  identification)  on  investments  classified as trading
securities are included in earnings.

         (g) Advances to partitions and note receivables

         The Company makes  advances to  partitions  to support their  marketing
activities.  The advances are secured by partition assets,  including  contracts
with end users and collections theron.

         (h) Property and equipment and depreciation

         Property  and  equipment  are  recorded  at  cost.   Depreciation   and
amortization  is calculated  using the  straight-line  method over the estimated
useful lives of the assets, as follows:

          Buildings and building improvement           39 years
          Switching equipment                          15 years
          Equipment, vehicles and other               5-7 years


                                       32
<PAGE>

                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         (i) Intangibles and amortization

         Intangibles  include  the costs to acquire  billing  bases of  customer
accounts, long-distance service contract pricing plans and goodwill arising from
business  acquisitions.  Amortization is computed on a straight-line  basis over
the estimated useful lives of the intangibles which is 15 years.

         (j)  Deferred revenue

         Deferred  revenue is recorded for a prepayment  for  telecommunications
services under an agreement with Shared Technologies Fairchild, Inc. ("STF") and
is  amortized  over the five  year  term of the  agreement.  This  agreement  is
terminable  by either party on thirty days notice.  Termination  by either party
would accelerate recognition of the deferred revenue.

         (k) Long-lived assets

         The Company  adopted SFAS No. 121,  "Accounting  For the  Impairment of
Long-Lived  Assets and for Long-Lived Assets to be Disposed of" as of January 1,
1996 and its  implementation  did not have a material effect on the consolidated
financial statements.

         (l) Income taxes

         Deferred tax assets and  liabilities  are  recorded  for the  estimated
future tax effects  attributable to temporary  differences  between the basis of
assets and liabilities  recorded for financial and tax reporting  purposes (Note
12).

         (m) Net income per share

        During 1997, the Financial  Accounting  Standards Board issued Statement
of  Financial  Accounting  Standards  No. 128 ("SFAS No.  128").  "Earnings  per
Share," which provides for the calculation of "basic" and "diluted" earnings per
share.  This Statement is effective for financial  statements issued for periods
ending after  December 15, 1997.  Basic  earnings per share includes no dilution
and is computed by  dividing  income  available  to common  shareholders  by the
weighted  average number of common shares  outstanding  for the period.  Diluted
earnings per share reflect, in periods in which they have a dilutive effect, the
effect of common shares issuable upon exercise of stock options.  As required by
this  Statement,  all periods  presented  have been  restated to comply with the
provisions of SFAS No. 128.

         The  computation of basic net income per share is based on the weighted
average number of common shares outstanding during the period. In 1996 and 1995,
diluted  earnings per share also  includes the effect of 4,352,000 and 2,183,000
common shares, respectively,  issuable upon exercise of common stock options and
warrants.  Net income per share for the year ended December 31, 1995 is based on
pro forma net income.

         All references in the consolidated  financial statements with regard to
average  number  of  common  stock  and  related  per  share  amounts  have been
calculated  giving   retroactive  effect  to  the  exchange  of  shares  in  the
Reorganization and the stock splits.

         (n) Financial instruments and risk concentration

         Financial   instruments  which  potentially   subject  the  Company  to
concentrations of credit risk are cash investments and marketable securities. At
December  31, 1997,  a large  majority of the  Company's  cash  investments  and
marketable  securities were invested in money market funds and commercial paper.
The carrying amount of these cash investments approximates the fair value due to
their short  maturity.  The Company  believes no  significant  concentration  of
credit  risk  exists  with  respect to these  cash  investments  and  marketable
securities.

         In the first  quarter of 1998,  the Company  invested $300 million in a
tax exempt bond fund,  $245 million in  government  bond funds and incurred $155
million of margin account indebtedness in connection with these investments.

         (o) Securities sold short/financial  investments with off-balance sheet
risk

         At December  31,  1997,  securities  sold short by the  Company,  which
consist of equity  securities  valued at market,  resulted in an  obligation  to
purchase such  securities at a future date.  Securities sold short may give rise
to  off-balance  sheet market  risk.  The Company may incur a loss if the market
value of these securities subsequently increases.

         (p) Stock-based Compensation

         The Company  accounts for its stock option  awards under the  intrinsic
value based method of  accounting  prescribed  by  Accounting  Principles  Board
Opinion No. 25,  "Accounting for Stock Issued to Employees." Under the intrinsic
value  based  method,  compensation  cost is the  excess.  if any, of the quoted
market  price of the  stock at grant  date or other  measurement  date  over the
amount an employee  must pay to acquire the stock.  The Company  makes pro forma
disclosures  of net income  and  earnings  per share as if the fair value  based
method of  accounting  had been  applied as required by  Statement  of Financial
Accounting Standards ("SFAS") 123, "Accounting for Stock-Based Compensation."

         (q) New Accounting Pronouncements

        In June 1997,  the FASB issued SFAs No.  130,  "Reporting  Comprehensive
Income," which establishes  standards for reporting and display of comprehensive
income,  its  components  and  accummulated  balances,  comprehensive  income is
defined to include all changes in equity except those resulting from investments
by owners  and  distributions  to  owners.  Among  other  disclosures,  SFAS 130
requires  that all  items  that are  required  to be  rocognized  under  current
accounting  standards as  components  of  comprehensive  income be reported in a
financial  statement  that is  displayed  with  the  same  prominance  as  other
financial statements.

        SFAS 130 is effective for  financial  statements  for periods  beginning
after December 25, 1997 and requires  comparative  information for earlier years
to be restated. Because of the recent issuance of this standard,  management has
been unable to fully  evaluate  the impact,  if any,  the  standard  may have on
future  financial  statement  disclosures.  Results of operations  and financial
position, however, will be unaffected by implementation of this standard.

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
131. Disclosures about Segments of an Enterprise and Related Information,  (SFAS
131) which  supercedes  SFAS No.  14,  Financial  Reporting  for  Segments  of a
Business  Enterprise.  SFAS 131  establishes  standards  for the way that public
companies  report  information  about  operating  segments  in annual  financial
statements  and  requires  reporting  of selected  information  about  operating
segments  in  interim  financial  statements  issued  to  the  public.  It  also
establishes  standards for  customers.  SFAS 131 defines  operating  segments as
components of a company about which separate financial  information is available
that is evaluated  regularly by the chief  operating  decision maker in deciding
how to allocate resources and is assessing performance.

     SFAS 131 is effective for financial  statements for periods beginning after
December 15, 1997 and requires  comparative  information for earlier years to be
restated. Because of the relatively recent issuance of this standard, management
has been  unable to fully  evaluate  the  impact,  if any, it may have on future
financial statement  disclosures.  Results of operations and financial position,
however, will be unaffected by implementation of this standard.
                                       33
<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

NOTE 2 -- MAJOR PARTITIONS

         Partitions  who  provided  end user  accounts,  which in the  aggregate
account for more than 10% of sales, are as follows:

<TABLE>
<CAPTION>
                                                                Number of               Total Percentage
                                                                Partitions                  Of Sales
                                                          -----------------------    -----------------------
<S>                                                                 <C>                       <C>
         Year ended December 31, 1997                               1                         13%
         Year ended December 31, 1996                               1                         11%
         Year ended December 31, 1995                              --                         --

</TABLE>

NOTE 3 -- CUSTOMER ACQUISITION

         The Company  determined in the second  quarter of 1997 to  de-emphasize
the use of direct marketing to solicit  customers for the Company as the carrier
and to focus the majority of its existing direct marketing resources on customer
service and support for the marketing operations of its carrier partitions, on a
fee  basis.  The  Company  recognized  fees of $8.1  million  for the year ended
December 31, 1997,  included in other  income,  from the services net of related
costs of $14.6 million for the year ended December 31, 1997.

         The Company  recorded a one-time charge of $11.5 million in the quarter
ended  June 30,  1997,  primarily  as a result of the  Company  as cost of sales
changing its  accounting for customer  acquisition  costs to expense them in the
period incurred  versus the Company's  prior treatment of capitalizing  customer
acquisition costs and amortizing them over a six month period.

         In October  1997,  the  Company  decided to  discontinue  its  internal
telemarketing   operations  which  were  primarily  conducted  through  American
Business  Alliance (which was acquired by the Company in December 1996), as part
of its restructuring of its sales and marketing efforts and wrote-off as cost of
sales approximately $23.0 million of intangible assets.

NOTE 4 -- AOL AGREEMENT

         In conjunction  with the  Telecommunications  Marketing  Agreement (the
"AOL Agreement") with America Online, Inc. ("AOL"), the Company paid AOL a total
of $100  million and issued two  warrants to  purchase  shares of the  Company's
stock,  one warrant (the "First  Warrant") to purchase,  at an exercise price of
$15.50 per share, up to 5,000,000 shares, which vested as to 2,500,000 shares on
October 9, 1997  ("Commercial  Launch  Date"),  when the  Company's  service was
launched on the AOL online network,  and as to 2,500,000  shares on February 22,
1998, and one warrant (the "Second  Warrant") to purchase,  at an exercise price
of $14.00 per  share,  up to  7,000,000  shares,  which  will  vest,  commencing
December 31, 1997,  based on the number of subscribers to the Company's  service
and would vest fully if there are at least 3.5 million such  subscribers  at any
one  time.  As of  December  31,  1997  the  second  warrant  was  vested  as to
approximately 120,000 shares. The initial term of the AOL Agreement runs to June
30, 2000,  and the AOL  Agreement  provides for annual  extensions by AOL of its
term thereafter.

         The $100 million cash  payment,  the $20.0  million  value of the First
Warrant and $0.6 million of agreement related costs is accounted for as follows:
(i) $35.9  million  was  charged to  expense  ratably  over the period  from the
signing of the AOL  Agreement  to  December  31,  1997,  as payment  for certain
exclusivity rights for that period; (ii) $13.2 million was treated as production
of  advertising  costs and was  charged to  expense  on  October  9,  1997,  the
Commercial Launch Date; and (iii) $71.5 million, the balance of the cash payment
and the value of the First Warrant and AOL Agreement  related costs,  represents
the combined value of advertising and  exclusivities  which extend over the term
of the AOL Agreement and will be recognized  ratably after the Commercial Launch
Date as advertising services are received. For the year ended December 31, 1997,
the Company  recognized  $57.0  million of expense,  related to items  discussed
above.

         The AOL Agreement also provides for marketing  payments to AOL based on
the "pre-tax  profit" (as defined in the AOL Agreement) in each calendar quarter
from the telecommunications services provided by the Company. AOL's share of the
pre-tax  profit will vary from 50% to 70%,  depending upon the level of revenues
from such  services.  The Company will  withhold a portion of AOL's share of the
pre-tax  profit as a recovery of the initial  $100  million  cash  payment.  The
Company is  permitted  to withhold up to $4.3 million in each of the 10 quarters
ending after December 31, 1997 and to withhold 33% of AOL's share of the pre-tax
profits  for every  quarter  ending  after June 30,  2002 until the entire  $100
million  cash  payment has been  recovered.  AOL's  share of pre-tax  profits in
excess of the $4.3 million and 33% will be distributed as earned.

         The AOL  Agreement  also  provides  for the grant to AOL of  additional
warrants to purchase up to an aggregate  of 2 million  shares if AOL extends its
obligations  under the AOL Agreement beyond June 30, 2000. The fair value of any
such  additional  warrants  that may be  granted  to AOL will be  charged  as an
expense in the statement of operations.


                                       34
<PAGE>

                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

NOTE 5 -- PROPERTY AND EQUIPMENT

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                             -----------------------------------------------
                                                                     1997                     1996
                                                             ---------------------    ----------------------
                                                                              (In thousands)
<S>                                                                 <C>                      <C>
         Land                                                       $     220                $     220
         Buildings and building improvements                            4,259                    3,398
         Switching equipment                                           41,915                       --
         Switching equipment under construction                            --                   24,861
         Equipment, vehicles and other                                 13,078                    2,117
                                                                     --------                ---------
                                                                       59,472                   30,596
         Less: Accumulated depreciation                                (3,637)                    (499)
                                                                     --------                ---------
                                                                     $ 55,835                  $30,097
                                                                     ========                =========
</TABLE>


NOTE 6 -- INTANGIBLES

<TABLE>
<CAPTION>
                                                                        YEAR ENDED DECEMBER 31,
                                                             -----------------------------------------------
                                                                     1997                     1996
                                                             ---------------------    ----------------------
                                                                             (In thousands)
<S>                                                                   <C>                      <C>    
         Goodwill                                                     $10,590                  $18,356
         Other                                                             --                    6,533
                                                                      -------                  -------
                                                                       10,590                   24,889
         Less: Accumulated depreciation                                    --                    3,787
                                                                      -------                  -------
                                                                      $10,590                  $21,102
                                                                      =======                  =======

</TABLE>

NOTE 7 -- ACQUISITIONS

         In  November  1997 the  Company  acquired  Compco,  Inc.  ("Compco")  a
provider of communications  software in the college and university  marketplace,
for a total  purchase  price of  $13,125,000,  comprised  of a cash  payment  of
$7,500,000  and 339,982  shares of Company common stock.  This  transaction  was
accounted  for  as a  purchase  with  the  results  of  Compco  included  in the
consolidated  financial  statements from acquisition date. The cost in excess of
the net asset acquired (goodwill) was approximately $10,590,000.

         In February  1998, the Company  completed the  acquisition of Symetrics
Industries,  Inc.  ("Symetrics"),  a Florida  corporation for  approximately $25
million in cash,  plus  assumed  liabilities.  Symetrics  designs,  develops and
manufactures  electronic  systems,  system  components and related  software for
defense-related   products   and  for   telecommunication   applications.   This
transaction  will be accounted for as a purchase.  The Company is in the process
of allocating the purchase price among the assets of Symetrics.



                                       35
<PAGE>

                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

NOTE 8 -- CONVERTIBLE DEBT

         In September 1997, the Company sold $300 million of 4 1/2%  Convertible
Subordinated  Notes which  mature on September  15, 2002 (the "2002  Convertible
Notes"). Interest on the 2002 Convertible Notes are due and payable semiannually
on March 15 and  September  15 of each  year.  The 2002  Convertible  Notes  are
convertible,  at the option of the holder thereof, at any time after December 9,
1997 and prior to  maturity,  unless  previously  redeemed,  into  shares of the
Company's  Common Stock at a conversion  price of $24.61875 per share.  The 2002
Convertible Notes are redeemable,  in whole or in part, at the Company's option,
at any time on or after  September 15, 2000 at 101.80% of par prior to September
14, 2001 and 100.90% of par thereafter.

         In December  1997,  the  Company  sold $200  million of 5%  Convertible
Subordinated  Notes  which  mature on December  15, 2004 (the "2004  Convertible
Notes"). Interest on the 2004 Convertible Notes are due and payable semiannually
on  June 15 and  December  15 of each  year.  The  2004  Convertible  Notes  are
convertible,  at the option of the holder  thereof,  at any time after  March 5,
1998 and prior to  maturity,  unless  previously  redeemed,  into  shares of the
Company's  Common  Stock at a  conversion  price of $25.47 per  share.  The 2004
Convertible  Notes are redeemable,  in whole or in part at the Company's option,
at any time on or after  December  15,  2002 at 101.43% of par prior to December
14, 2003 and 100.71% of par thereafter.

NOTE 9 -- RELATED PARTY TRANSACTIONS

         At December 31, 1997, executive officers of the Company had outstanding
loans from the Company of $4,237,000  which were repaid during the first quarter
of 1998.

         In connection  with the  Reorganization  (Note 1(b)),  the Company made
distributions of the Company's 1995 taxable income through September 19, 1995 of
approximately $13,200,000 in 1995 to its two founding stockholders.

NOTE 10 -- STOCKHOLDERS' EQUITY

         (a) 1996 Public Offering

         The Company  consummated  a public  offering  (the "1996  Offering") of
18,568,000  shares of common  stock  (adjusted  to reflect the most recent stock
split,  Note 10(c)), including the underwriter's  over-allotment,  at a price of
$8.75  per share in April  and May,  1996.  Of the  18,568,000  shares  offered,
17,068,000  were sold by the Company  and  1,500,000  were sold by the  majority
stockholder.  Proceeds of the 1996  Offering to the Company,  less  underwriting
discounts of approximately $9,302,000, were approximately $140,043,000. Expenses
for the 1996 Offering were  approximately  $974,000 resulting in net proceeds to
the Company of  approximately  $139,069,000.  The  majority  stockholder  used a
portion  of his  proceeds  to  repay  his  outstanding  indebtedness,  including
interest, to the Company.

         (b) Initial Public Offering

         In September  and October,  1995,  the Company  consummated  its IPO of
10,350,000  shares of common  stock  (adjusted  to reflect  stock  splits,  Note
10(c)),  including the underwriter's  overallotment  option, at a price of $4.59
per share. Proceeds of the offering less underwriting discounts of approximately
$3,151,000  were  $44,287,000.   Expenses  for  the  IPO  totaled  approximately
$1,450,000,   resulting  in  net  proceeds  to  the  Company  of   approximately
$42,837,000.

         In  connection  with the IPO, the Company  issued  warrants to purchase
900,000  shares of common stock to the  underwriter.  The exercise  price of the
warrants  is $5.73  per  share of  common  stock  and such  warrants  expire  on
September 21, 2000.

         (c) Stock Splits

         On  January  3,  1997,  the  Company's  Board of  Directors  approved a
two-for-one split of the common stock in the form of a 100% stock dividend.  The
additional shares resulting from the stock split were distributed on January 31,
1997 to all stockholders of record at the close of business on January 17, 1997.
The  consolidated  balance  sheet as of December  31, 1996 and the  consolidated
statement of  stockholders'  equity for the year ended December 31, 1996 reflect
the recording of the stock split as if it had occurred on December 31, 1996.




                                       36
<PAGE>

                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         On February  16, 1996,  the  Company's  Board of  Directors  approved a
three-for-two split of the common stock in the form of a 50% stock dividend. The
additional  shares  resulting from the stock split were distributed on March 15,
1996,  to all  stockholders  of record at the close of business on February  29,
1996.  The  consolidated   balance  sheet  as  of  December  31,  1995  and  the
consolidated  statement of stockholders'  equity for the year ended December 31,
1995 reflect the  recording of the stock split as if it had occurred on December
31, 1995.

         Further,  all references in the  consolidated  financial  statements to
average  number of shares  outstanding  and related  prices,  per share amounts,
warrant and stock option data have been  restated for all periods to reflect the
stock splits.

         (d) Authorized Shares

         During  1997,  the Board of  Directors  and  stockholders  approved the
increase in the number of  authorized  shares of the  Company's  $0.01 par value
common stock to 300,000,000 shares.

NOTE 11 -- STOCK OPTIONS AND WARRANTS

         (a) Stock Options

         The  Company  has  both  qualified  and   non-qualified   stock  option
agreements with most of its key employees.

         Prior to the Company's Initial Public Offering in September,  1995, the
Company  granted ten key employees  options to purchase  shares of the Company's
common stock.  The exercise  price of the options,  was based on the fair market
value of the Company at the date of grant.  The options  vest 22 months from the
date of issuance and expire five years from the date of grant.  All options were
vested as of December 31, 1996.

         In 1995, 1996 and 1997, the Company granted options to purchase a total
of 100,000  shares of common stock to each of the two  nonemployee  directors of
the Company.

         In September  1995, the Company's  Board of Directors and  stockholders
adopted the Company's  1995 Employee Stock Option Plan (the "Option Plan") which
provided for the granting of up to 1,950,00 shares of common stock. An amendment
to the Option Plan was approved by the Board of Directors  and  stockholders  in
April 1996  increasing  the  authorized  number of options  which can be granted
under the Option Plan to 5,000,000  shares of common  stock.  As of December 31,
1997, 4,985,000 options had been granted under the Option Plan.

         In 1996 and 1997 the Company  granted certain  employees  3,561,000 and
2,741,000,  respectively,  non-qualified  options  to  purchase  shares  of  the
Company's common stock. These options become exercisable from one to three years
from the date of the grant.  During 1997, The company recognized  $13,371,785 of
compensation  expenses  related to the grant of options or the  purchase  of the
Company's  stock at prices  below the  quoted  market  price at date of grant or
purchase date.

         SFAS No. 123, "Accounting for Stock-Based  Compensation,"  requires the
Company to provide pro forma  information  regarding net income and earnings per
share  as if  compensation  cost  for  the  Company's  stock  options  had  been
determined in accordance with the fair value-based method prescribed in SFAS No.
123. The Company estimates the fair value of each stock option at the grant date
by  using   the   Black-Scholes   option-pricing   model   with  the   following
weighted-average   assumptions   used  for  grants  in  1995,   1996  and  1997,
respectively:  no dividends paid for all years;  expected volatility of 40.4% in
1995 and 1996 and 55.8% in 1997;  weighted average  risk-free  interest rates of
5.8%, 5.7%, and 5.49%, respectively; and expected lives of 1 to 5 years.


                                       37

<PAGE>

                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         Under the  accounting  provisions  of SFAS No. 123, the  Company's  net
income and earnings  per share would have been reduced to the pro forma  amounts
indicated below.

<TABLE>
<CAPTION>
                                                 1997              1996             1995
                                                 ----              ----             ----
                                                (In thousands, except for per share data)
<S>                                            <C>               <C>              <C>
         NET INCOME:
             As reported                       $ (20,945)        $20,168          $10,819
             Pro forma                           (30,942)        $16,521          $10,436
         BASIC EARNINGS PER SHARE:
             As reported                       $    (.33)        $   .38          $   .34
             Pro forma                         $    (.48)        $   .31          $   .31
         DILUTED EARNINGS PER SHARE:
             As reported                       $    (.33)        $   .35          $   .32
             Pro forma                         $    (.48)        $   .29          $   .31

</TABLE>

The following  tables  contain  information  on stock options for the three year
period ended December 31, 1997:

<TABLE>
<CAPTION>
                                                                      EXERCISE            WEIGHTED
                                                   OPTION            PRICE RANGE           AVERAGE
                                                    SHARES            PER SHARE        EXERCISE PRICE
                                               ----------------    ----------------    ----------------
<S>                  <C>                           <C>              <C>                        <C>
Outstanding, December 31, 1994                     2,455,800        $   .32-$1.57              $  .48
Granted                                            1,950,000        $  4.58                    $ 4.58
                                               ----------------    ----------------    ----------------
Outstanding, December 31, 1995                     4,405,800        $   .32-$4.58              $ 2.30
Granted                                            6,736,000        $ 4.09-$12.00              $ 7.96
Exercised                                         (2,158,000)       $   .32-$5.67              $ 2.28
                                               ----------------    ----------------    ----------------
Outstanding, December 31, 1996                     8,983,800        $   .32-$12.00              $ 6.54
Granted                                            2,801,000        $  5.67-$22.06             $16.02
Exercised                                         (2,208,812)       $   .32-$12.78             $ 4.25
Cancelled                                           (690,000)       $  5.67-$13.25             $11.98
                                               ----------------    ----------------    ----------------
Outstanding, December 31, 1997                     8,885,988            .32-$22.06             $ 9.26
                      === ====                 ================    ================    ================


<CAPTION>
                                                                      EXERCISE            WEIGHTED
                                                   OPTION            PRICE RANGE           AVERAGE
EXERCISABLE AT YEAR ENDED DECEMBER 31,              SHARES            PER SHARE        EXERCISE PRICE
- -------------------------------------------    ----------------    ----------------    ----------------
<S>                                               <C>               <C>                      <C>
1995                                              1,515,600         $        .32             $  .32
1996                                              2,649,800         $  .32-$4.58             $ 2.82
1997                                              3,866,987         $  .32-$14.50            $ 7.24
<CAPTION>
                                                                                            WEIGHTED-AVERAGE
OPTIONS GRANTED IN                                                                             FAIR VALUE
- ------------------                                                                             ----------
1995                                                                                             $1.14
1996                                                                                             $2.39
1997                                                                                             $6.99
</TABLE>

The following table summarizes  information  about stock options  outstanding at
December 31, 1997:

<TABLE>
<CAPTION>
                                                                  RANGE OF EXERCISE PRICE
                                   ---------------------------------------------------------------------------------------
                                    $.32-$5.00      $5.01-$10.00      $10.01-$15.00       $15.00-$22.06       $.32-$22.06
                                   -------------    -------------    ----------------    ---------------    --------------
<S>                                  <C>              <C>                  <C>               <C>                <C>     
OUTSTANDING OPTIONS:
Number outstanding at
    December 31, 1997                2,776,988        2,382,000          1,989,500           1,742,500         8,885,988
Weighted-Average remaining
    contractual life (Years)              1.94             1.69               2.11                3.12              2.18
Weighted-average exercise price     $     3.48      $      8.52        $     11.47        $      17.57       $      9.26
EXERCISABLE OPTIONS:
Number outstanding at
   December 31, 1997                 1,596,988          779,000          1,490,999                   -         3,866,987
Weighted-average exercise price     $     2.68      $      8.66              11.37                   -       $      7.23

</TABLE>
         (b)  Warrants

                                       38
<PAGE>

                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         At December 31, 1996, the Company had warrant  agreements  with certain
partitions  and the  underwriter  for its IPO (Note  10(b)).  All warrants  were
issued with exercise prices equal to or above the market price of the underlying
stock at the date of the grant.  These warrants are accounted for based on their
fair value.  At December 31, 1996,  3,712,000  warrants  were  outstanding  with
exercise  prices  ranging from $4.67 to $5.73 and an average  weighted  exercise
price of $5.00 and  600,000  which  were  currently  exercisable  at a  weighted
exercise price of $5.73.  The remaining  warrants are exercisable  over a one to
two year period  beginning in January 1997.  In January  1997,  800,000 of these
warrants were purchased by the Company and recorded as a reduction in additional
paid-in  capital and 2,662,000  warrants were  exercised.  At December 31, 1997,
warrants to purchase 12,250,000 shares were outstanding;  these consisted of the
12,000,000  AOL  warrants  (Note 4) and  250,000 of the  warrants  issued to the
underwriter for the Company's IPO (Note 10(b)).

NOTE 12 -- INCOME TAXES

         On June 1, 1991,  the  Company,  with the consent of its  stockholders,
elected  to be  taxed as an S  Corporation.  As a result  of the  election,  all
earnings of the Predecessor Corporation were taxed directly to the stockholders.
Accordingly,  the  statements of operations  prior to September 20, 1995 did not
include  provisions for income taxes.  In connection  with the Company's IPO, as
described in Note 10(b),  on September 19, 1995,  the Company  terminated  its S
Corporation  status.  Pro forma tax  provisions  have been  calculated as if the
Company's  results  of  operations  were  taxable as a C  Corporation  under the
Internal Revenue Code for the year ended December 31, 1995.

         The following summarizes the provision for pro forma income taxes:

                                                         YEAR ENDED
                                                        DECEMBER 31,
                                                       ---------------
                                                           1995       
                                                           ----       
                                                        (In thousands)
         Current:
             Federal                                        $5,574    
             State and local                                 1,639    
                                                           -------    
         Pro forma provision for income taxes               $7,213    
                                                           =======    



                                       39
<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         The provision for pro forma income taxes on adjusted  historical income
for the year ended  December  31,  1995  differs  from the  amounts  computed by
applying the applicable Federal statutory rates due to the following:

                                                                    YEAR ENDED
                                                                   DECEMBER 31,
                                                                ----------------
                                                                       1995     
                                                                       ----     
                                                                  (In thousands)
    Provision for Federal income taxes at the statutory rate           $6,311   
    State and local income taxes, net of Federal benefit                1,082   
    Other                                                                (180)  
                                                                      -------   
    Pro forma provision for income taxes                               $7,213   
                                                                      ========  

         As a result of the termination, the Company was required to provide for
taxes on income for the period  subsequent  to  September  19,  1995 and for the
previously  earned and  untaxed S  Corporation  income  which has been  deferred
primarily as a result of reporting on a cash basis. The provision  (benefit) for
income taxes for the years ended  December 31, 1997,  1996 and 1995 consisted of
the following:
<TABLE>
<CAPTION>
                                                                   YEAR ENDED
                                                                   DECEMBER 31,
                                                        --------------------------------
                                                           1997      1996         1995
                                                           ----      ----         ----
                                                                 (In thousands)
<S>                                                      <C>         <C>           <C>
         Current:
             Federal                                    $      -     $10,995       $4,379
             State and local                                   -       1,817        1,809
                                                         -------     -------       ------
                  Total current                                -      12,812        6,188
                                                         =======     =======       ======
         Deferred:
             Federal                                     (11,111)       (607)       2,201
             State and local                              (2,280)          -          608
                                                         -------     -------       ------
                   Total deferred                        (13,391)       (607)       2,809
                                                         -------     -------       ------
                                                        $(13,391)    $12,205       $8,997
                                                         =======     =======       ======
</TABLE>
         A  reconciliation  of the  Federal  statutory  rate  to  the  provision
(benefit) for income taxes is as follows:
<TABLE>
<CAPTION>
                                                                     YEAR ENDED DECEMBER 31,
                                                 --------------------------------------------------------------
                                                         1997                          1996                          1995
                                                 -----------------------    ---------------------------    -------------------------
                                                                                 (In thousands)
<S>                                              <C>           <C>           <C>              <C>           <C>              <C>
Federal income taxes computed at the
statutory rate                                    $(12.018)    (35.0)%       $11,331          35.0%          $6,311          35.0%
Increase (decrease):
Federal income taxes at the statutory rate
from January 1, 1995 to September 19, 1995              -          -               -             -           (4,086)        (22.7)
Federal and state taxes resulting from cash
to Accrual basis for tax reporting                      -          -               -             -            6,399          35.5
State income taxes less Federal benefit            (1.482)      (4.3)          1,199           3.7              373           2.1
Other                                                 109         .3            (325)         (1.0)              -              -
                                                  ---------   --------       --------         ------        --------        ------
Total provision (benefit) for income taxes        $(13,391)    (39.0)%        $12,205            37.7%         $8,997          49.9%
                                                  =======      =====         =======            ====          ======          ==== 
</TABLE>



                                       40
<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

         Deferred tax (assets)  liabilities at December 31, 1997,  1996 and 1995
are comprised of the following elements:
<TABLE>
<CAPTION>
                                                                                 YEAR ENDED
                                                                                 DECEMBER 31,
                                                                 -------------------------------------------
                                                                     1997          1996          1995
                                                                     ----          ----          ----
                                                                             (In thousands)
<S>                                                               <C>            <C>             <C>
         Taxable loss carryforwards                               $ (21,548)     $  (3,705)      $    --
         Deferred revenue taxable currently                         (13,897)            --            --
         Stock based compensation                                    (4,951)            --            --
         Allowance for uncollectible accounts                        (2,198)            --            --
         Federal and state taxes resulting from cash to accrual                
         basis for tax reporting                                      1,337          2,342         3,130
         Amortization of certain intangibles                              -            (85)         (227)
         Other                                                          869            (55)          (94)
                                                                 ------------    ------------    ----------
         Deferred tax (assets) liabilities                        $ (40,388)     $  (1,503)      $ 2,809
                                                                 ============    ============    ==========
</TABLE>

         The Company has  recorded  net deferred tax assets as December 31, 1997
and 1996  primarily  representing  net operating  loss  carryforwards  and other
temporary  differences.  Management  believes  that no  valuation  allowance  is
required for these assets due to future reversals of existing taxable  temporary
differences  and the exception that the Company will generate  taxable income in
future years.

NOTE 13 -- STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                    YEAR ENDED DECEMBER 31,
                                                        -------------------------------------------------
                                                            1997             1996              1995
                                                            ----             ----              ----
                                                                         (In thousands)
<S>                                                          <C>            <C>                 <C>
Supplemental disclosure of cash flow information:
   Cash paid for:
   Interest                                                  $915           $     47            $    24
   Income taxes                                              $ --           $  1,090            $ 3,813
</TABLE>

         During 1997, the Company recorded an asset of $20,000,000 in connection
with  the  issuance  of  warrants  to AOL  (Note  4).  In  connection  with  the
acquisition  of Compco in 1997,  the Company  issued  339,982  shares of Company
common stock with a value of $5,625,000 (Note 7).

         In connection  with the  acquisition  of the assets of ABA in 1996, the
Company  released  ABA  of  its  outstanding   obligations  to  the  Company  of
$10,949,000.  During 1996,  the Company  recorded an intangible of $1,077,000 in
connection with the issuance of warrants to certain partitions (Note 11(b)).

         During  1995,  the  Company  issued the Cash Flow Note in the amount of
$6,900,000  to the  minority  stockholder  of  the  Predecessor  Corporation  in
connection with the IPO and Reorganization (Note 1(b)).

NOTE 14 -- QUARTERLY FINANCIAL DATA (UNAUDITED)

<TABLE>
<CAPTION>
                                                 FIRST           SECOND           THIRD           FOURTH
                                                QUARTER          QUARTER         QUARTER          QUARTER(2)
                                                -------          -------         -------          -------
                                                        (In thousands, except for per share data)
<S>                                              <C>              <C>             <C>              <C>    
1997
   Sales                                         $71,160          $75,032         $80,314          $78,262
   Gross profit (loss)                             9,375           (9,264)(1)       2,097          (52,609)(1)
   Operating income (loss)                         6,082          (13,924)         (3,243)         (73,966)
   Net income (loss)                               5,430           (5,865)            721          (21,231)
   Net income (loss) per share - Basic              0.09            (0.09)           0.01            (0.32)
   Net income (loss) per share - Diluted            0.08            (0.09)           0.01            (0.32)

1996
   Sales                                         $51,065          $57,015          $60,079         $64,265
   Gross profit                                    6,832            7,387            8,323           9,285
   Operating income                                4,546            4,882            5,871           6,489
   Net income                                      3,377            4,058            7,032           5,701
   Net income per share - Basic                     0.09             0.08             0.12            0.10
   Net income per share - Diluted                   0.08             0.07             0.11            0.09
</TABLE>

(1) See Note 3.
(2) Includes $321.1 million (pre-tax) of other income associated with the break-
    up of a proposed merger between the Company and STF.



                                       41
<PAGE>

                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS AND FINANCIAL DISCLOSURE

Not applicable.

                                    PART III

ITEM 10  THROUGH 13

         Information  required  by Part III (Items 10  through  13) of this Form
10-K is  incorporated by reference to the Company's  definitive  proxy statement
for the Annual Meeting of  Stockholders  to be held in May, 1998,  which will be
filed with the Securities and Exchange  Commission not later than 120 days after
the end of the fiscal year to which this Form 10-K relates.




                                       42
<PAGE>



                                     PART IV

ITEM 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

         (a) The following  documents are filed as part of this Annual Report on
Form 10-K.

                  1.  Consolidated Financial Statements:

         The Consolidated  Financial  Statements filed as part of this Form 10-K
are listed in the "Index to Consolidated Financial Statements" in Item 8.

                  2.  Consolidated Financial Statement Schedule:

         The  Consolidated  Financial  Statement  Schedule filed as part of this
report is listed in the "Index to S-X Schedule."

         Schedules  other than  those  listed in the  accompanying  Index to S-X
Schedule  are  omitted  for the reason  that they are either not  required,  not
applicable,  or  the  required  information  is  included  in  the  Consolidated
Financial Statements or notes thereto.




                                       43
<PAGE>


                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES
                              INDEX TO S-X SCHEDULE

                                                                           PAGE
                                                                           ----
Report of Independent Certified Public Accountants                          55
Schedule II -- Valuation & Qualifying Accounts                              56




                                       44
<PAGE>

 [LOGO]




               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Board of Directors
and Stockholders of Tel-Save Holdings, Inc.

         The audits referred to in our report dated February 5, 1998 relating to
the  consolidated   financial   statements  of  Tel-Save   Holdings,   Inc.  and
subsidiaries,  which is  contained  in Item 8 of this Form  10-K,  included  the
audits of the financial  statement schedule listed in the accompanying index for
each of the three years in the period ended  December 31, 1997.  This  financial
statement schedule is the responsibility of management. Our responsibility is to
express an opinion on this schedule based on our audits.

         In our opinion,  the financial  statement  Schedule II -- Valuation and
Qualifying Accounts,  presents fairly, in all material respects, the information
set forth therein.

BDO Seidman, LLP

New York, New York
February 5, 1998




                                       45
<PAGE>


                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>



                                                     BALANCE AT     CHARGED TO                               BALANCE AT
                                                    BEGINNING OF     COSTS AND    OTHER                        END OF
                  DESCRIPTION                          PERIOD        EXPENSES    CHANGES      DEDUCTIONS       PERIOD
                  -----------                          ------        --------    -------      ----------       ------
<S>                                                   <C>           <C>         <C>             <C>            <C>
Year ended December 31, 1997:
   Reserves and allowances deducted from as-
      set accounts:
   Allowance for uncollectible accounts               $987          $1,285      $  147 (a)      $--            $2,419
                                                      ====          ======      ==========      ===            ======

Year ended December 31, 1996:
   Reserves and allowances deducted from as-
      set accounts:
   Allowance for uncollectible accounts               $804          $    38     $  145 (a)      $--            $  987
                                                      ====          =======     ==========      ===            ======

Year ended December 31, 1995:
   Reserves and allowances deducted from as-
      set accounts:
   Allowance for uncollectible accounts               $987         $    (13)    $(170)(a)       $--            $  804
                                                      ====         =========    =========       ===            ======

</TABLE>

- ----------
(a)  Amount represents portion of change in allowance for uncollectible accounts
     applied against Accounts Payable Partitions.




                                       46
<PAGE>





(3) EXHIBITS:

EXHIBIT
NUMBER                                DESCRIPTION
- ------                                -----------

2.1      Plan of  Reorganization  between and among Tel-Save  Holdings,  Inc., a
         Delaware  corporation,  Tel-Save,  Inc.,  a  Pennsylvania  corporation,
         Daniel Borislow and Paul Rosenberg,  and Exhibits Thereto (incorporated
         by reference to Exhibit 2.1 to the Company's  registration statement on
         Form S-1 (File No. 33-94940)).
3.1      Amended and Restated  Certificate of Incorporation  of the Company,  as
         amended  (incorporated  by  reference  to Exhibit 3.1 to the  Company's
         registration statement on Form S-4 (File No. 333-38943)).
3.2      Bylaws of the Company  (incorporated by reference to Exhibit 3.2 to the
         Company's registration statement on Form S-1 (File No. 33-94940)).
9.1      Voting Trust  Agreement  between  Daniel  Borislow  and Paul  Rosenberg
         (included as part of Exhibit 2.1).
10.1*    Employment   Agreement  between  the  Company and Daniel  Borislow  and
         related  Agreement  (incorporated  by  reference to Exhibit 10.1 to the
         Company's registration statement on Form S-1 (File No. 33-94940)).
10.2 *   Employment   Agreement  between  the  Company  and  Emanuel  J.  DeMaio
         (incorporated   by  reference   to  Exhibit   10.2  to  the   Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.3 *   Employment   Agreement   between  the  Company  and  Gary  W.   McCulla
         (incorporated   by  reference   to  Exhibit   10.3  to  the   Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.4 *   Employment   Agreement   between  the  Company  and  George  P.  Farley
         (incorporated  by  reference to Exhibit 10 to the  Company's  report on
         Form 10-Q for the Quarter ended September 30, 1997).
10.5 *   Employment  Agreement  between  the Company  and  Aloysius T. Lawn,  IV
         (incorporated   by  reference   to  Exhibit   10.5  to  the   Company's
         registration statement on Form S-1 (File No. 333-2738)).
10.6 *   Employment  Agreement between the Company and Edward B. Meyercord,  III
         (incorporated  by  reference to Exhibit  10.6 to the  Company's  Annual
         Report on Form 10-K for the year ended December 31, 1996).
10.7     Indemnification  Agreement  between  the  Company  and Daniel  Borislow
         (incorporated   by  reference   to  Exhibit   10.4  to  the   Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.8     Indemnification  Agreement  between  the  Company and Emanuel J. DeMaio
         (incorporated   by  reference   to  Exhibit   10.5  to  the   Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.9     Indemnification  Agreement  between  the  Company  and Gary W.  McCulla
         (incorporated   by  reference   to  Exhibit   10.6  to  the   Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.10    Indemnification  Agreement  between  the  Company  and Joseph M. Morena
         (incorporated   by  reference   to  Exhibit   10.7  to  the   Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.11    Indemnification  Agreement  between the  Company and Peter K.  Morrison
         (incorporated   by  reference   to  Exhibit   10.8  to  the   Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.12    Indemnification  Agreement  between  the  Company  and  Kevin R.  Kelly
         (incorporated   by  reference   to  Exhibit   10.9  to  the   Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.13    Indemnification  Agreement between the Company and Aloysius T. Lawn, IV
         (incorporated  by reference to Exhibit  10.12 to the  Company's  Annual
         Report on Form 10-K for the fiscal year ended December 31, 1995).
10.14    Indemnification  Agreement between the Company and Edward B. Meyercord,
         III (incorporated by reference to Exhibit 10.14 to the Company's Annual
         Report on Form 10-K for the fiscal year ended December 31, 1996).
10.15    Agreement  dated as of March 15,  1994  between  the Company and Global
         Network  Communications  (incorporated by reference to Exhibit 10.10 to
         the Company's registration statement on Form S-1 (File No. 33-94940)).
10.16    AT&T  Contract  Tariff No. 516  (incorporated  by  reference to Exhibit
         10.11 to the  Company's  registration  statement  on Form S-1 (File No.
         33-94940)).
10.17    AT&T  Contract  Tariff No. 1715  (incorporated  by reference to Exhibit
         10.15 to the  Company's  registration  statement  on Form S-1 (File No.
         333-2738)).
10.18    AT&T  Contract  Tariff No. 2039  (incorporated  by reference to Exhibit
         10.16 to the  Company's  registration  statement  on Form S-1 (File No.
         333-2738)).
10.19    AT&T  Contract  Tariff No. 2432  (incorporated  by reference to Exhibit
         10.17 to the  Company's  registration  statement  on Form S-1 (File No.
         333-2738)).
10.20    AT&T  Contract  Tariff No. 3628  (incorporated  by reference to Exhibit
         10.18 to the  Company's  registration  statement  on Form S-1 (File No.
         333-2738)).
10.21    AT&T  Contract  Tariff No. 5776  (incorporated  by reference to Exhibit
         10.21 to the  Company's  Annual  Report on Form 10-K for the year ended
         December 31, 1996).




                                       47
<PAGE>


EXHIBIT
NUMBER                                DESCRIPTION
- ------                                -----------

10.22    General Agreement between Tel-Save,  Inc. and AT&T Corp. dated June 26,
         1995  (incorporated  by  reference  to Exhibit  10.14 to the  Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.23*   Tel-Save  Holdings,  Inc. 1995 Employee Stock Option Plan (incorporated
         by reference to Exhibit 10.15 to the Company's  registration  statement
         on Form S-1 (File No. 33-94940)).
10.24*   Tel-Save Holdings,  Inc. Employee Bonus Plan (incorporated by reference
         to page 13 of the Company's  Proxy  Statement  for the  Company's  1996
         Annual Meeting of Stockholders dated April 3, 1996).
10.25*   Non-Qualified  Stock  Option  Agreement  between the Company and Daniel
         Borislow  (incorporated  by reference to Exhibit 10.17 to the Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.26*   Non-Qualified Stock Option Agreement between the Company and Emanuel J.
         DeMaio  (incorporated  by reference to Exhibit  10.18 to the  Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.27*   Non-Qualified  Stock  Option  Agreement  between  the  Company and Mary
         Kennon  (incorporated  by reference to Exhibit  10.19 to the  Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.28*   Non-Qualified  Stock Option  Agreement  between the Company and Gary W.
         McCulla  (incorporated  by reference to Exhibit  10.20 to the Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.29*   Non-Qualified  Stock Option Agreement  between the Company and Peter K.
         Morrison  (incorporated  by reference to Exhibit 10.22 to the Company's
         registration statement on Form S-1 (File No. 33-94940)).
10.30+   Telecommunications  Marketing  Agreement  by  and  among  the  Company,
         Tel-Save,  Inc.  and America  Online,  Inc.,  dated  February  22, 1997
         (incorporated  by reference to Exhibit 10.32 to the Company's Form 10-K
         for the year ended December 31, 1996).
10.31++  Amendment No 1, dated as of January 25, 1998, to the Telecommunications
         Marketing  Agreement  dated as of  February  22,  1997 by and among the
         Company, Tel-Save, Inc. and America Online, Inc.
10.32    Indenture  dated as of  September 9, 1997 between the Company and First
         Trust of New York,  N.A.  (incorporated  by reference to Exhibit 4.3 to
         the Company's registration statement on Form S-3 (File No. 333-39787)).
10.33    Registration  Agreement  dated as of  September  3,  1997  between  the
         Company and Salomon Brothers Inc,  Deutsche Morgan Grenfell Inc., Bear,
         Stearns & Co. Inc., Smith Barney Inc., Robertson Stephens & Company LLC
         (incorporated by reference to the Company's  registration  statement on
         Form S-3 (File No. 333-39787)).
10.34    Indenture  dated as of December  10, 1997 between the Company and First
         Trust  of New  York,  N.A.
10.35    Registration   Agreement  dated  as of  December  10, 1997  between the
         Company and Smith Barney Inc.
11.1     Net Income Per Share Calculation.
21.1     Subsidiaries of the Company.
23.1     Consent of BDO Seidman, LLP.
27       Financial Data Schedule.

- ----------

*    Management contract or compensatory plan or arrangement.

+    Confidential  treatment  previously  has been granted for a portion of this
     exhibit.

++   Confidential treatment has been requested for portions of this exhibit.

(b)  Reports on Form 8-K.

     The following  Current Reports on Form 8-K were filed by the Company during
     the three months ended December 31, 1997:

     1.   Current Report on Form 8-K dated December 5, 1997.

     2.   Current Report on Form 8-K dated November 25, 1997.

     3.   Current Report on Form 8-K dated November 20, 1997.

     4.   Current Report on Form 8-K dated October 29, 1997.

     5.   Current Report on Form 8-K dated October 26, 1997.




                                       48
<PAGE>


                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.

Date:                                           TEL-SAVE HOLDINGS, INC.

                                                By:  /s/ Daniel Borislow
                                                     ---------------------------
                                                      Daniel Borislow
                                                      Chairman of the Board of
                                                      Directors, Chief Executive
                                                      Officer and Director

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this report has been signed by the following persons on behalf of the registrant
in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
         SIGNATURE                          TITLE                                     DATE
<S>                                <C>                 
/s/ Daniel Borislow                      Chairman of the Board
- -----------------------------     of Directors, Chief Executive Officer and
    Daniel Borislow               Director (Principal Executive Officer)


/s/ Gary W. McCulla               President, Director of Sales and
- -----------------------------     Marketing and Director
     Gary W. McCulla


/s/ Emanuel J. DeMaio             Chief Operations Officer and Director
- -----------------------------
     Emanuel J. DeMaio


/s/ George P. Farley              Chief Financial Officer and Director
- -----------------------------     (Principal Financial Officer)
     George P. Farley


/s/ Kevin R. Kelly                Controller (Principal Accounting Officer)
- -----------------------------
     Kevin R. Kelly


/s/ Harold First                  Director
- -----------------------------
     Harold First


/s/ Ronald R. Thoma               Director
- -----------------------------
     Ronald R. Thoma

</TABLE>




                                       49



                                 AMENDMENT NO. 1

         This  AMENDMENT NO. 1 (the  "Amendment"),  dated as of January 25, 1998
(the  "Amendment  Effective  Date"),  by and  among  Tel-Save,  Inc.  ("TS"),  a
Pennsylvania corporation,  and Tel-Save Holdings, Inc. ("Holdings"),  a Delaware
corporation,  with  their  principal  offices  at  6805  Route  202,  New  Hope,
Pennsylvania  18938,  on the one hand,  and  America  Online,  Inc.,  a Delaware
corporation with its principal offices at 22000 AOL Way, Dulles,  Virginia 20166
("AOL"), on the other hand (each a "party" and, collectively, the "parties").

                                  INTRODUCTION

         TS,  Holdings and AOL are parties to the  Telecommunications  Marketing
Agreement, dated as of February 22, 1997, as heretofore corrected and amended by
letter,  dated April 23, 1997 (as so  corrected  and amended to the date hereof,
but without giving effect to this Amendment, the "Agreement"). Capitalized terms
used in this Amendment without other definition are defined as in the Agreement.
The  parties  have  since  considered  further  the  marketing  and  advertising
expenditures provided in the Agreement, and, in light of both parties' desire to
increase  the  number  of End  Users  of the  Long  Distance  Telecommunications
Services, hereby agree as follows:

                                      TERMS

1.   The  Agreement is amended to provide that  references  in the  Agreement to
     "this Agreement" or "the Agreement"  (including indirect references such as
     "hereunder,"  "hereby,"  "herein"  and  "hereof")  shall  be  deemed  to be
     references to the Agreement as amended hereby.

2.   Section  I.A of the  Agreement  is  hereby  amended  to add  the  following
     definitions:

          "1.A.   "Additional  Promotion  Period"  means  the  period  from  the
          Amendment Effective Date through March 31, 1998 (as such period may be
          shortened as provided herein).

          "5.A.  "Amendment" means the Amendment No. 1 to the Agreement dated as
          of the Amendment Effective Date.

          "5.B. "Amendment Effective Date" means January 25, 1998."

3.   Section  I.A.19 of the  Agreement  is  amended to read in its  entirety  as
     follows:

          "19. "Gross  Revenues" for any calendar  quarter shall mean the sum of
          (a) total  billings by TS to End Users for the  provision  of Services
          during such quarter and (b) if such billings are in a material amount,
          total  billings  by TS to any other  end  users of  telecommunications
          services  provided by TS that would meet the definition of "Restricted
          Services,"  which such other end users became such as a direct  result
          of marketing by TS that used the AOL Marks or any variation of the



<PAGE>



          AOL name (whether or not such marketing has been approved by AOL or is
          otherwise in compliance  with this  Agreement,  and without  waiver of
          AOL's rights  hereunder  with respect to such approval or  compliance)
          ("Other End Users"), less * * * "

4.   Section  III.A.1 of the  Agreement is amended to add "(a)"  before  "During
     each" at the  beginning of such section and to add the following at the end
     of such section:

          "(b) Notwithstanding  anything to the contrary in this Agreement,  the
          parties agree that,  commencing  February 1, 1998 and until the end of
          the Additional  Promotion Period, AOL shall provide TS with additional
          online  promotions and  advertisements,  including Pop-Up Ads, in form
          and substance as determined  pursuant to the foregoing portion of this
          Section III.A.1,  with an Ad Value of at least * * * per month (or the
          pro-rata amounts thereof for portions of months) in addition to the Ad
          Values to be provided pursuant to Section  III.A.1(a) (the "Additional
          Promotions").  Pop-Up Ads during the Additional Promotion Period shall
          be made  available  onscreen  for at least * * * days  (instead of the
          number required pursuant to Section I.A.31 hereof), and any Pop-Up Ads
          included by AOL during the Additional  Promotion Period in excess of *
          * * Pop-Up Ads per month and any Pop-Up Ads  included by AOL with TS's
          approval during the remainder of the Introductory  Period in excess of
          * * * per month shall be counted toward AOL's  satisfaction of the * *
          * monthly requirement set forth in Section III.A.1(a) above. Following
          the expiration of the Additional  Promotion  Period,  AOL shall not be
          obligated to provide any promotions or advertisements other than those
          promotions or advertisements that were required of AOL pursuant to the
          Agreement, but without regard to this Section III.A.1.(b).

          (c) In  the  event  that  AOL  has  not  delivered  each  of the  "AOL
          Deliverables"  (as set forth in Attachment  A) in accordance  with the
          terms  hereof or has not  delivered  the Ad Values of  promotions  and
          advertisements  required by Sections III.A.1(a) and (b) to be provided
          during the  Additional  Promotion  Period,  in each case, on or before
          February  28,  1998,  TS may  elect  in its sole  discretion  that the
          Additional  Promotion Period end as of February 28, 1998 so long as TS
          has provided AOL with written  notice of such election by fascimile to
          the  attention of David Colburn (fax no.  703-265-1202)  no later than
          5:00 p.m.  EST on  February  28,  1998.  In such case:  (i) TS will be
          relieved  of any  obligation  to pay AOL  the  bounties  provided  for
          hereunder  with  respect  to any  customers  who  first  signed up for
          Services   subsequent  to  February  28,  1998,  (ii)  the  additional
          guaranteed amount to be paid by TS pursuant to this Amendment shall be
          as  adjusted  as  described  below and (iii) AOL will not  deliver the
          additional promotions contemplated hereunder thereafter.

          (d) Except for those AOL Deliverables  noted as "ongoing"  obligations
          on Attachment A ("Ongoing Deliverables"),  an AOL Deliverable shall be
          deemed  delivered  in the  event  AOL  completes  delivery  of the AOL
          Deliverable  on or before  the due date  specified  on  Attachment  A;
          provided  that AOL  shall be


                                       2

<PAGE>

          entitled to a cure period of five (5) business days following such due
          date within which to complete its  delivery.  Any Ongoing  Deliverable
          shall be deemed  delivered if AOL has commenced  delivery of such item
          and is  continuing  without  default its  delivery as of February  28,
          1998; provided that AOL shall be entitled to a cure period of five (5)
          business  days  following  any  interruption  in  delivery of such AOL
          Deliverable within which to restore its ongoing delivery of such item.
          Notwithstanding  the  foregoing,  the cure periods with respect to the
          AOL Deliverable relating to * * * requirements and the AOL Deliverable
          relating to * * * shall be only one (1) day.  AOL shall be entitled to
          only  one (1)  cure  period  with  respect  to each  AOL  Deliverable;
          provided  that  (i) AOL  shall be  entitled  to two (2)  one-day  cure
          periods with respect to the AOL Deliverable relating to * * * and (ii)
          there  shall be no cure  period  with  respect to the AOL  Deliverable
          relating to* * *.

          (e) In the event that TS fails to deliver any "TS Deliverable" (as set
          forth in  Attachment  A),  AOL may  extend  the due date set  forth on
          Attachment A for any AOL Deliverable  that (as indicated in Attachment
          A) depends on receipt of a TS  Deliverable  specified in  Attachment A
          for a period  equal to the  number of days by which TS's  delivery  is
          overdue. AOL may toll its delivery of any Ongoing Deliverable until TS
          has  delivered  the  TS  Deliverable  specified  on  Attachment  A  as
          necessary for the delivery of such AOL Deliverable.  In the event that
          TS has not delivered any TS  Deliverable  as of February 28, 1998, any
          AOL Deliverable  specified on Attachment A as corresponding to such TS
          Deliverable  shall be deemed delivered by AOL as of such date.  Except
          as otherwise  expressly provided herein, (a) either party's failure to
          deliver its  respective  deliverables  set forth in Attachment A shall
          not be  deemed  a  breach  of the  Agreement  and  (b)  following  the
          expiration of the Additional Promotion Period,  neither party shall be
          obligated with respect to any  deliverables  set forth on Attachment A
          other than (x) those  deliverables  that were  required  of such party
          pursuant to the Agreement  (other than by reason of the Amendment) and
          (y) the * * * or the * * * program  (each,  as described  herein),  if
          any, that may be provided in the Extended Offline Promotion Period (as
          defined in Section V.C.1)."

          (f)  Notwithstanding  anything to the contrary  herein,  in connection
          with any * * * efforts directed to subscribers to the AOL Service that
          may be provided  hereunder,  AOL reserves the right to (i) approve all
          procedures,  scripts and other  materials used in connection  with any
          such effort,  such  approval  not to be  unreasonably  withheld,  (ii)
          subject  to the  proviso at the end of this  clause  (ii),  cease,  or
          otherwise limit the amount,  duration or frequency of, any such effort
          in the event AOL  determines in its  reasonable  discretion  that such
          effort (including,  without limitation, any statement or claim made by
          TS in connection with such effort or the Services (e.g., comments made
          during  a * *  *call)  is  false or  inaccurate  or  misrepresents  or
          mischaracterizes  the true  nature of the  Services  or of any party's
          role in  providing  the  Services  and has resulted or is resulting in
          significant  complaints  by  recipients  of such  efforts or  material
          disruptions of AOL's relations with existing and potential  customers,
          provided  that AOL shall


                                       3

<PAGE>



          have provided to TS at least five (5) days prior written notice of its
          intention so to cease or limit such effort, which notice shall include
          a  specific  statement  of  the  basis  for  such  action,   including
          reasonable  evidence of such basis, and TS shall not have, within five
          (5) days of such  notice,  modified  the terms of such effort or taken
          such other actions as shall be reasonably likely, in AOL's discretion,
          to (x)  prevent a  continuation  or  recurrence  of the  circumstances
          forming the basis of such notice or (y) remedy  material harm to AOL's
          business  arising from such prior occurrence (as the case may be); and
          (iii) monitor such efforts for quality  assurance  and for  compliance
          with the terms and conditions hereof.

5.   Section  III.A.2 of the  Agreement is amended to add at the end thereof the
     following:

          "Notwithstanding  anything  to the  contrary  in this  Agreement,  the
          parties  agree that any Pop-Up Ads included by AOL with TS's  approval
          subsequent to the Introductory Period and during the Term in excess of
          * * * shall be counted toward AOL's  satisfaction of the * * * monthly
          requirement set forth in this Section  III.A.2.  The total Ad Value of
          all  promotions and  advertisements  to be provided by AOL pursuant to
          this Section III.A.2 during the period from July 1, 1999, through June
          30,  2000,  shall  be  reduced  by the  amount  of the Ad Value of the
          Additional  Promotions  provided by AOL  pursuant  to Section  III.A.1
          above,  such  reduction  to be  applied  ratably to the Ad Value to be
          provided during such period."

6.   Section  III.A.4(a)  of the  Agreement is amended to add at the end thereof
     the following:

          "Notwithstanding   the  preceding  sentence,   during  the  Additional
          Promotion Period, AOL shall not deploy Pop-Up Ads having * * * ."

7.   Section  III.A.4  of the  Agreement  is amended  to add the  following  new
     Section III.A.4(d):

          "(d) Notwithstanding  anything to the contrary in this Agreement,  the
          parties agree that AOL may in its sole  discretion  replace any Pop-Up
          Ad required  hereunder (or otherwise  scheduled to be provided by AOL)
          with * * * (e.g.,  for purposes of fulfilling  requirements  of law or
          court  order or issuing  announcements  regarding  AOL  members or AOL
          policies) (each an "Excluded Pop-Up");  provided that AOL delivers the
          replaced Pop-Up Ad as soon as reasonably  possible thereafter (without
          resulting in simultaneous Pop-Up Ads) * * * ."

8.   Section V of the  Agreement  is amended to add the  following  new  Section
     V.B.6:

          "6. TS shall provide AOL biweekly with information with respect to any
          * * * efforts during the Additional  Promotion Period and the Extended
          Offline  Promotion  Period (as  defined  herein)  which is  reasonably
          required for (a) measuring  TS's efforts  hereunder or (b) delivery of
          the applicable AOL  Deliverable  (and any other  information  mutually
          agreed upon by the  parties),  but


                                       4

<PAGE>



          in no event less  information than would be required of TS pursuant to
          Section V.B.4 hereof."

9.   Section V of the Agreement is amended to add the following new Section V.C:

          "C. Additional Promotion Period.

     1.   In addition to any other payments required  hereunder (and in addition
          to any Warrant Shares due AOL pursuant to the Supplemental Warrant and
          any amendments  thereto),  TS shall pay to AOL Bounty Fees (as defined
          below) as follows:

          a.   TS shall pay to AOL the applicable  Bounty Fee for each Qualified
               End User (as defined  below) who  subscribes to the Long Distance
               Telecommunications  Services (i) during the Additional  Promotion
               Period or (ii) following the Additional Promotion Period but only
               insofar as such subscription  following the Additional  Promotion
               Period is the result of * * * efforts  directed to subscribers to
               the AOL Service that may be provided hereunder; provided however,
               that,  from and after the total number of Qualified End Users for
               which TS has paid AOL a Bounty  Fee  pursuant  to this  Amendment
               equals one million  (1,000,000),  , TS shall not,  subsequent  to
               such  date,  be  required  to pay any  further  Bounty  Fees with
               respect  to End  Users  acquired  as a  result  of any such * * *
               efforts.

          b.   A "Qualified End User" is an End User who remains an End User for
               at least thirty (30) consecutive days.

          c.   On the first day of each month commencing March 1, 1998, TS shall
               pay AOL the  aggregate  amount of such  Bounty  Fees owing to AOL
               with respect to the preceding month (or the preceding 35 days, in
               the case of the first such payment).

          2. "Bounty Fee" means (i) with respect to any  Qualified  End User who
     subscribed to the Services on or before the Change Time (as defined below),
     $* * * and (ii) with respect to any  Qualified  End User who  subscribed to
     the Services  after the Change Time,  $* * * , provided  that the amount of
     any Bounty Fee payable to any Qualified End User (i) whose  subscription is
     the result of * * * efforts  directed to subscribers to the AOL Service and
     (ii) who  subscribes  to any Services at any time after the 120th day after
     the commencement of such * * * efforts will be one-half (1/2) of the amount
     set forth in clause (i) or (ii),  as the case may be.  "Change  Time" means
     the time at which an  aggregate  of * * * persons  or  entities  shall have
     subscribed to the Services  since the  Effective  Date and become End Users
     (and  regardless  of whether  such  persons or  entities  shall then be End
     Users).

          3. In  addition  to any  other  payments  required  hereunder  (and in
     addition to any Warrant Shares due AOL pursuant to the Supplemental Warrant
     and any amendments  thereto) and provided that AOL shall have delivered the
     Ad Values of promotions and advertisements  required by Sections III.A.1(a)
     and (b)


                                       5

<PAGE>



     to be provided during the Additional Promotion Period, on April 3, 1998, in
     consideration of the Additional  Promotions and any additional promotion or
     marketing provided by AOL to TS during the Additional  Promotion Period, TS
     shall pay to AOL a guaranteed,  non-refundable amount (the "Excess Amount")
     equal to (i)  $10,000,000  (or  $3,000,000 in the event that the Additional
     Promotion  Period is terminated as of February 28, 1998 pursuant to Section
     III.A.1(c)  hereof) less (ii) the sum of (x) the aggregate  Bounty Fees, if
     any,  paid to AOL by TS prior to April 3, 1998,  and (y) the product of (i)
     the  Adjustment  Value (as  defined  below)  times  (ii) the  number of the
     Warrant Shares, if any, that shall have vested pursuant to the Supplemental
     Warrant  as of March 31,  1998,  with  respect to the  period  between  the
     Amendment  Effective Date and the end of the Additional  Promotion  Period.
     "Holdings  Share  Price"  shall mean the average of the closing  prices (as
     defined in Section 6(d) of the  Supplemental  Warrant) for one (1) share of
     Holdings'  Common  Stock during each of the four (4)  consecutive  business
     days prior to April 3, 1998. The  "Adjustment  Value" shall mean the dollar
     figure that shall be determined  using the schedule set forth in Attachment
     B.  The  Excess  Amount  shall  be  credited   against  any  subsequent  TS
     obligations  to pay Bounty Fees pursuant to the Agreement on or after April
     3, 1998  until the full  amount of such  Excess  Amount  shall have been so
     credited and,  following  payment of the Excess Amount to AOL, TS shall not
     be required to pay the Bounty Fees otherwise payable to AOL hereunder until
     such time as the aggregate  amount of otherwise  payable Bounty Fees equals
     the Excess Amount.  TS shall thereafter  commence payment of Bounty Fees to
     AOL as otherwise provided herein."

10.  The following new Section V.D is added to Section V of the Agreement:

     "D. Offline  Marketing  Costs.  TS shall be  responsible  for all costs and
     expenses  associated  with  (a) any * * *  efforts  by TS or AOL or  either
     party's  agents,  (b) any * * * efforts  by AOL or its  agents  (including,
     without limitation, any related * * * efforts) and (c) any * * * efforts by
     AOL or its agents  (specifically  including Incentive Payments,  as defined
     below,  if any, and  specifically  excluding any  television or print media
     marketing  campaigns)   (collectively,   the  "Offline  Marketing  Costs");
     provided that all Offline Marketing Costs incurred by AOL shall be approved
     in  writing in advance by TS.  The  Offline  Marketing  Costs  shall not be
     included in the calculation of Actual  Services Costs.  Except with respect
     to the  Estimated * * * Costs (as defined  below),  TS shall pay AOL within
     thirty (30) days of receipt of a monthly  invoice  from AOL  detailing  the
     Offline  Marketing Costs for the preceding  month.  Subject to TS' right to
     approve in advance all Offline Marketing Costs, as provided above, TS shall
     pay AOL in advance with respect to the Offline  Marketing Costs for any * *
     * efforts in an amount equal to AOL's reasonable  estimate for the costs of
     each effort  that AOL  provides  to TS  reasonably  in advance of the dates
     payments are due (such estimated costs, the "Estimated * * * Costs"). which
     Estimated  * * * Costs  shall be  payable  on the first  day of each  month
     (subject to AOL's having provided the estimate for such month),  commencing
     March 1, 1998,  with  respect to  Estimated * * * Costs for such


                                       6

<PAGE>



     month. As promptly as reasonably  possible after the end of each month, AOL
     shall  provide TS with a statement  detailing the Offline  Marketing  Costs
     incurred  for any * * *  efforts  in such  month  and,  to the  extent  the
     aggregate  Costs included on such statement are less than the Estimated * *
     * Costs  previously paid by TS to AOL with respect to such month, AOL shall
     promptly  pay to TS the amount of such  difference  and,  to the extent the
     aggregate Costs included on such statement are greater than the Estimated *
     * * Costs previously paid by TS to AOL with respect to such month, TS shall
     promptly  pay to AOL  the  amount  of such  difference.  The  parties  will
     mutually  agree on how to allocate  any costs and  expenses  other than the
     Offline  Marketing Costs associated with any further offline  marketing and
     promotional   activities  occurring  during  the  remainder  of  the  Term,
     including, without limitation, any joint promotional offers with respect to
     both the AOL Service and the Long  Distance  Telecommunications  Services."
     "Incentive  Payments"  shall mean such payments as TS may elect to fund, at
     its option,  pursuant to  incentive  programs to be  implemented  for * * *
     agents,  which programs will be in form and substance to be mutually agreed
     upon by the parties.

11.  The  following  new Sections  V.F.1 and V.F.2 are added to Section V of the
     Agreement:

          "1. Substantially  concurrently herewith, TS and Holdings are entering
     into  a  written  agreement  with  CompuServe  Interactive  Services,  Inc.
     ("CompuServe")   with   respect  to  the   exclusive   marketing   of  TS's
     telecommunications  services by CompuServe (the "CompuServe  Agreement") on
     the  CompuServe  Service (as defined in the CompuServe  Agreement).  In the
     event a Change Event  occurs,  AOL shall pay, or shall cause  CompuServe to
     pay,  TS within  thirty  (30)  days of such  Change  Event an  amount  (the
     "Repayment Amount") which shall be calculated in accordance with Attachment
     E hereto;  provided  that,  with respect to that  portion of the  Repayment
     Amount  allocable to the Base Payment (the "Base  Payment  Portion"),,  AOL
     may, at its option,  elect, in lieu of paying the Base Payment Portion,  to
     provide  TS with an  additional  amount of  promotion  and  marketing  with
     respect to either the AOL Service or the  CompuServe  Service (as  mutually
     agreed upon by the parties) (the "Change Event  Promotions")  with a value,
     as measured and calculated  using the Ad Value, as defined  herein,  if the
     parties  elect to deliver the Change Event  Promotions  with respect to the
     AOL Service,  and the "Ad Value" (as defined in the CompuServe  Agreement),
     if the  parties  elect to  deliver  such  promotions  with  respect  to the
     CompuServe  Service,  equal to (a) * * * times  (b) the  amount of the Base
     Payment  Portion.  For purposes of Attachment E: (i) "Credit  Amount" shall
     mean, as of the date of the Change Event, the aggregate amounts theretofore
     credited to TS pursuant to Sections  V.C.1(b)  and (c);  (ii)  "Measurement
     Date" means the date sixty (60) days  subsequent to the Effective Date; and
     (iii) "Change Event" means * * *.  Immediately  following the Change Event,
     the parties shall cause the CompuServe Agreement to be terminated; provided
     that such  termination  shall not affect the  advertising  to be  delivered
     pursuant  to  Section  V.F.1  (in the  event AOL  elects  to  deliver  such
     advertising  in  lieu of  paying  the  Base  Payment  Portion  due to TS in
     connection  with a Change  Event).  TS hereby  expressly


                                       7

<PAGE>



     acknowledges and agrees that neither the CompuServe online service (however
     defined in this  Agreement or the  CompuServe  Agreement) nor the end users
     thereof  (including,  without  limitation,  "End  Users" as  defined in the
     CompuServe Agreement) are or shall be deemed to be within the scope of this
     Agreement (including,  without limitation,  the exclusivity  provisions set
     forth in Section VI.A hereof),  (i) by reason of the  consummation of AOL's
     recent acquisition of CompuServe Interactive Services, Inc. (or the fact of
     such acquisition) or (ii) based on the facts known to TS existing as of the
     execution date of this Amendment.

          3. Unless and until a Change Event shall have occurred, (a) no user of
     the TS  telecommunications  services  marketed  thereunder  pursuant to the
     CompuServe  Agreement (the "TS/CS Services") shall for any purposes of this
     Agreement  (excluding any purpose related to the Supplemental  Warrant) be,
     or be deemed to be, an "End User" as defined and used herein, (b) the TS/CS
     Services  shall not be, or be deemed to be,  "Services" as defined and used
     herein,  (c) no  revenues  generated  under or by reason of the  CompuServe
     Agreement  shall form a part of, or in any respect be included  in,  "Gross
     Revenues" as defined and used herein,  and (d) TS's exclusivity  rights set
     forth in Section VII.A herein shall not apply in any manner to CompuServe's
     marketing of the TS/CS Services.

          4. From and after the date a Change  Event  shall have  occurred,  (a)
     each user of the TS/CS  Services  shall for all purposes of this  Agreement
     and the  Warrants  be,  and shall be deemed to be, an "End User" as defined
     and used herein,  (b) the TS/CS  Services  shall be, and shall be deemed to
     be, "Services" as defined and used herein, (c) all revenues generated under
     or by reason  of the  CompuServe  Agreement  shall  form a part of,  and be
     included in,  "Gross  Revenues"  as defined and used  herein,  and (d) TS's
     exclusivity  rights  set  forth in  Section  VII.A  herein  shall  apply to
     CompuServe's marketing of the TS/CS Services;  provided that, to the extent
     that the  CompuServe  Service shall be operated as a separately  accessible
     online service (e.g., subscribers are not required to access the service by
     first   accessing   the  America   Online  brand   service)   (and  without
     acknowledgment  or agreement by AOL that such CompuServe  Service satisfies
     the definition of AOL Service set forth Section I.A.9  hereof),  AOL agrees
     that TS  shall  continue  to have the  access,  linkage,  designated  area,
     display and other similar rights within and with respect to such CompuServe
     and the billing and servicing of any End Users thereon that are provided in
     the CompuServe Agreement."

          5.  AOL  hereby  consents  to TS' and  Holdings'  entering  into,  and
     performing  under,  the  CompuServe  Agreement  and agrees that,  in and of
     itself,  such  conduct  shall not  constitute a breach by TS or Holdings of
     Section  VII.A.6 of this  Agreement  or require the payment of any override
     pursuant thereto.


                                       8

<PAGE>



12.  The  following  clause  (iv) is added to the end of  Section  XI.A.2 of the
     Agreement:

          "and (iv) any claim  relating to (a) the content of any  statement  or
          claim made by TS in connection with the Services or (b) the content of
          any promotion,  advertisement  or other marketing  (whether offline or
          online,  including  * * *)  relating to the  Services  (excluding  any
          content that was  submitted by AOL),  which content AOL (x) advised TS
          that it was not  reviewing,  (y)  did not  receive  from TS or was not
          otherwise provided a reasonable  opportunity to review or (z) reviewed
          and provided comments, suggestions or input that were not reflected by
          TS in the content  (and the claim is based on the content that was not
          reflected)."

13.  The  parties  hereby  agree to execute  an  amendment  to the  Supplemental
     Warrant  (the  "Warrant  Amendment"),  as  soon as  reasonably  practicable
     following the Amendment  Effective Date, which shall provide that each "End
     User"  (as  defined  in the  CompuServe  Agreement)  acquired  through  the
     CompuServe  Service shall be included in the  calculation of Warrant Shares
     pursuant to Section 1(a) of the  Supplemental  Warrant.  Until such time as
     the parties have executed the Warrant Amendment, this paragraph shall serve
     as a valid  amendment  to the  Supplemental  Warrant  and  shall  be  fully
     self-executing in all respects.

14.  The parties hereby agree that (a) the number of End Users who subscribed to
     the Long Distance  Telecommunications  Services  between the Effective Date
     and  December  31,  1997,  is a minimum  of * * * and (b) the number of End
     Users  who  subscribed  to the Long  Distance  Telecommunications  Services
     between  December  31,  1997,  and  January  25, 1998 is * * *. The parties
     acknowledge  that AOL is utilizing  the figure of * * * net End Users as of
     December 31, 1997 for purposes of calculating  the number of Warrant Shares
     due to AOL as of such date;  provided that, to the extent the actual number
     of net End Users from the period  between the  Effective  Date and December
     31,  1997 is greater  than * * * (the  "Excess End  Users"),  then TS shall
     continue to be responsible  to provide AOL Warrant Shares in  consideration
     of such actual Excess End Users as of December 31, 1998.

15.  This  Amendment does not, and shall not be construed to, modify any term or
     condition of the  Agreement  (including,  without  limitation,  any payment
     obligations  under the  Agreement)  other  than  those  specific  terms and
     conditions  expressly  referenced  in  this  Amendment.  Except  as  herein
     provided,  the  Agreement  shall  remain  unchanged  and in full  force and
     effect.  In the  event of any  inconsistency  or  discrepancy  between  the
     Agreement and this  Amendment,  the terms and  conditions set forth in this
     Amendment  shall  control.  Neither party shall be bound by, and each party
     specifically  objects to, any term,  condition or other  provision  that is
     different  from or in addition to the  provisions of this Amendment and the
     Agreement  (whether or not it would  materially alter this Amendment or the
     Agreement) and which is proffered by the other party in any  correspondence
     or other document, unless the party to be bound thereby specifically agrees
     to such provision in writing in accordance with the terms of the Agreement.
     This  Amendment  may be executed in  multiple  counterparts,  each of which
     shall be deemed an original, but all of which together shall constitute one
     and the same  document.  This


                                       9

<PAGE>



     Amendment  shall be governed by the internal laws of the State of New York,
     without giving effect to the principles of conflict of laws thereof.







                                       10

<PAGE>







     IN WITNESS WHEREOF, the undersigned have caused this Amendment to be signed
on their behalf as of the Amendment Effective Date.

AMERICA ONLINE, INC.

By   /s/ David M. Colburn
     ----------------------------
     Name: David M. Colburn
     Title: Senior Vice-President

TEL-SAVE, INC.

By   /s/ Daniel Borislow
     ----------------------------
     Name: Daniel Borislow
     Title: Chairman & CEO

TEL-SAVE HOLDINGS, INC.

By   /s/ Daniel Borislow
     ----------------------------
     Name: Daniel Borislow
     Title: Chairman & CEO




                                       11

<PAGE>






                                  ATTACHMENT A

               DELIVERABLES DURING THE ADDITIONAL PROMOTION PERIOD

AOL Deliverables

Date              Description                           Status as of Signing

* * *                      * * *                                 * * *


TS Deliverables

Date              Description                           Status as of Signing

* * *                      * * *                                 * * *


[Endnotes* * * ]


<PAGE>



                                  Attachment B

                            Adjustment Value Schedule

     The "Adjustment  Value" shall mean, as of any date of calculation  thereof,
the average of the  amounts set forth in the TS column and the AOL column  below
with respect to the Holdings Share Price as of such calculation  date,  provided
that such  Adjustment  Value with respect to a Holdings  Share Price between the
prices set forth in the column below shall be determined by interpolation.



<TABLE>
<CAPTION>
                    SHARE
                    PRICE
                   HOLDINGS                       TS                          AOL                        AVERAGE
                 -------------               --------------               -------------               --------------
<S>           <C>                         <C>                          <C>                         <C>             
              $         15.00             $           8.93             $          8.13             $           8.53
              $         16.00             $           9.77             $          8.98             $           9.38
              $         17.00             $          10.62             $          9.83             $          10.23
              $         18.00             $          11.48             $         10.68             $          11.08
              $         19.00             $          12.35             $         11.54             $          11.95
              $         20.00             $          13.22             $         12.39             $          12.81
              $         21.00             $          14.11             $         13.29             $          13.70
              $         22.00             $          15.00             $         14.21             $          14.61
              $         23.00             $          15.89             $         15.12             $          15.51
              $         24.00             $          16.79             $         16.04             $          16.42
              $         25.00             $          17.70             $         16.96             $          17.33
              $         26.00             $          18.61             $         17.87             $          18.24
              $         27.00             $          19.53             $         18.79             $          19.16
              $         28.00             $          20.45             $         19.70             $          20.08
              $         29.00             $          21.37             $         20.62             $          21.00
              $         30.00             $          22.30             $         21.57             $          21.94
              $         31.00             $          23.23             $         22.53             $          22.88
              $         32.00             $          24.17             $         23.48             $          23.83
              $         33.00             $          25.11             $         24.44             $          24.78
              $         34.00             $          26.05             $         25.40             $          25.73
              $         35.00             $          26.99             $         26.35             $          26.67
</TABLE>



<PAGE>




                                  Attachment E

The Repayment  Amount shall be calculated as the sum of the amounts with respect
to the Initial Payment,  the Base Payment and the Midterm  Payment,  as each are
determined as follows (and subject to Section __ of the Agreement):

Initial Payment

With respect to any date on which the Change Event occurs:

1.  If before MD                 IA

2.  If after MD but before CL    IA x [1 - ((#M GREATER THAN MD) /22)] - CA
3.  If after CL                  IA x [1 - ((#M GREATER THAN MD) /22)] - CA




Base Payment

With respect to any date on which the Change Event occurs:

1.  If before MD and after CL    BP

2.  If after MD and after CL     BP x [1 - ((#M GREATER THAN CL) / (24 - #M@CL)]


Midterm Advance

With respect to any date on which the Change Event occurs:

1.   At all times:               MA x [1 - (#M GREATER THAN MA) / 12]

  Key:

IA                  =      Initial Advance
BP                  =      Base Payment
MA                  =      Midterm Advance
CE                  =      Change Event
CA                  =      Credit Amount
CL                  =      Commercial Launch Date
MD                  =      Measurement Date
#M GREATER THAN     =      Number of months (or portions of months) since [X]

#M@cl               =      Number  of  months  (or  portions  of  months)  since
                           Effective Date in which CL occurs





================================================================================

                             TEL-SAVE HOLDINGS, INC.

                                       TO

                  FIRST TRUST OF NEW YORK, NATIONAL ASSOCIATION

                                                                         TRUSTEE



                                   -----------

                                    INDENTURE

                          DATED AS OF DECEMBER 10, 1997

                   5% CONVERTIBLE SUBORDINATED NOTES DUE 2004

================================================================================



                                       1

<PAGE>



                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                  Page
                                                                                  ----
ARTICLE I

Definitions and Incorporation by Reference
- ------------------------------------------
<S>      <C>                                                                    <C>
         SECTION 1.01.  Definitions..............................................1

         SECTION 1.02.  Other Definitions........................................6

         SECTION 1.03.  Incorporation by Reference of Trust Indenture Act........7

         SECTION 1.04.  Rules of Construction....................................7

ARTICLE II

The Securities
- --------------

         SECTION 2.01.  Form and Dating..........................................7

         SECTION 2.02.  Execution, Authentication and Delivery...................9

         SECTION 2.03.  Registrars, Paying Agents and Conversion Agents.........10

         SECTION 2.04.  Paying Agent to Hold Money in Trust.....................10

         SECTION 2.05.  Noteholder Lists........................................10

         SECTION 2.06.  Transfer and Exchange...................................10

         SECTION 2.07.  Replacement Securities..................................13

         SECTION 2.08.  Outstanding Securities..................................14

         SECTION 2.09.  Treasury Securities.....................................14

         SECTION 2.10.  Temporary Securities; Exchange of Global Security for
                          Certificated Securities...............................14

         SECTION 2.11.  Cancellation............................................15

         SECTION 2.12.  Defaulted Interest......................................15

ARTICLE III

</TABLE>

                                       i

<PAGE>

<TABLE>
<CAPTION>

Redemption
- ----------

<S>      <C>                                                                    <C>
         SECTION 3.01.  Notices to Trustee......................................15

         SECTION 3.02.  Selection of Securities to be Redeemed..................15

         SECTION 3.03.  Notice of Redemption....................................17

         SECTION 3.04.  Effect of Notice of Redemption..........................17

         SECTION 3.05.  Deposit of Redemption Price.............................17

         SECTION 3.06.  Securities Redeemed in Part.............................17

         SECTION 3.07.  Optional Redemption.....................................17

         SECTION 3.08.  Designated Event Offer..................................17

ARTICLE IV

Covenants
- ---------

         SECTION 4.01.  Payment of Securities...................................19

         SECTION 4.02.  SEC Reports.............................................19

         SECTION 4.03.  Compliance Certificate..................................20

         SECTION 4.04.  Stay, Extension and Usury Law...........................20

         SECTION 4.05.  Corporate Existence.....................................21

         SECTION 4.06.  Taxes...................................................21

         SECTION 4.07.  Designated Event........................................21

         SECTION 4.08.  Investment Company Act..................................23

ARTICLE V

Conversion
- ----------

         SECTION 5.01.  Conversion Privilege....................................22

         SECTION 5.02.  Conversion Procedure....................................22

         SECTION 5.03.  Fractional Shares.......................................22

                                       ii

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

<S>      <C>                                                                    <C>
         SECTION 5.04.  Taxes on Conversion.....................................23

         SECTION 5.05.  Company to Provide Stock................................23

         SECTION 5.06.  Adjustment of Conversion Price..........................24

         SECTION 5.07.  No Adjustment...........................................27

         SECTION 5.08.  Other Adjustments.......................................27

         SECTION 5.09.  Adjustments for Tax Purposes............................27

         SECTION 5.10.  Adjustments by the Company..............................27

         SECTION 5.11.  Notice of Adjustment....................................28

         SECTION 5.12.  Notice of Certain Transactions..........................28

         SECTION 5.13.  Effect of Reclassifications, Consolidations, Mergers
                         or Sales on Conversion Privilege.......................28

         SECTION 5.14.  Trustee's Disclaimer....................................29

ARTICLE VI

Subordination
- -------------

         SECTION 6.01.  Agreement to Subordinate................................29

         SECTION 6.02.  No Payment on Securities if Senior Debt in Default......30

         SECTION 6.03.  Distribution on Acceleration of Securities; 
                         Dissolution and Reorganization; Subrogation 
                         of Securities..........................................31

         SECTION 6.04.  Reliance by Senior Debt on Subordination Provisions.....34

         SECTION 6.05.  No Waiver of Subordination Provisions...................34

         SECTION 6.06.  Trustee's Relation to Senior Debt.......................34

         SECTION 6.07.  Other Provisions Subject Hereto.........................35

ARTICLE VII

Successors
- ----------

         SECTION 7.01.  Merger, Consolidation or Sale of Assets.................35

                                      iii

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
<S>      <C>                                                                    <C>
         SECTION 7.02.  Successor Corporation Substituted.......................36

ARTICLE VIII

Defaults and Remedies
- ---------------------

         SECTION 8.01.  Events of Default.......................................36

         SECTION 8.02.  Acceleration............................................38

         SECTION 8.03.  Other Remedies..........................................38

         SECTION 8.04.  Waiver of Past Defaults.................................38

         SECTION 8.05.  Control by Majority.....................................38

         SECTION 8.06.  Limitation on Suits.....................................39

         SECTION 8.07.  Rights of Noteholders to Receive Payment................39

         SECTION 8.08.  Collection Suit by Trustee..............................39

         SECTION 8.09.  Trustee May File Proofs of Claim........................39

         SECTION 8.10.  Priorities..............................................40

         SECTION 8.11.  Undertaking for Costs...................................40

ARTICLE IX

Trustee
- -------

         SECTION 9.01.  Duties of Trustee.......................................40

         SECTION 9.02.  Rights of Trustee.......................................41

         SECTION 9.03.  Individual Rights of Trustee............................41

         SECTION 9.04.  Trustee's Disclaimer....................................42

         SECTION 9.05.  Notice of Defaults......................................42

         SECTION 9.06.  Reports by Trustee to Noteholders.......................42

         SECTION 9.07.  Compensation and Indemnity..............................42

         SECTION 9.08.  Replacement of Trustee..................................43

</TABLE>

                                       iv

<PAGE>

<TABLE>
<CAPTION>
<S>      <C>                                                                    <C>
         SECTION 9.09.  Successor Trustee by Merger, Etc........................44

         SECTION 9.10.  Eligibility; Disqualification...........................44

         SECTION 9.11.  Preferential Collection of Claims Against Company.......44

ARTICLE X

Discharge of Indenture
- ----------------------

         SECTION 10.01.  Termination of Company's Obligations...................44

         SECTION 10.02.  Repayment to Company...................................44

ARTICLE XI

Amendments, Supplements and Waivers
- -----------------------------------

         SECTION 11.01.  Without Consent of Noteholders.........................45

         SECTION 11.02.  With Consent of Noteholders............................45

         SECTION 11.03.  Compliance with Trust Indenture Act....................46

         SECTION 11.04.  Revocation and Effect of Consents......................46

         SECTION 11.05.  Notation on or Exchange of Securities..................47

         SECTION 11.06.  Trustee Protected......................................47

ARTICLE XII

Miscellaneous
- -------------

         SECTION 12.01.  Trust Indenture Act Controls...........................47

         SECTION 12.02.  Notices................................................47

         SECTION 12.03.  Communication by Noteholders with Other Noteholders....48

         SECTION 12.04.  Certificate and Opinion as to Conditions Precedent.....48

         SECTION 12.05.  Statements Required in Certificate or Opinion..........48

         SECTION 12.06.  Rules by Trustee and Agents............................49

         SECTION 12.07.  Legal Holidays.........................................49

</TABLE>

                                       v

<PAGE>

<TABLE>
<CAPTION>
<S>      <C>                                                                    <C>
         SECTION 12.08.  No Recourse Against Others.............................49

         SECTION 12.09.  Counterparts...........................................49

         SECTION 12.10.  Variable Provisions....................................49

         SECTION 11.11.  GOVERNING LAW..........................................50

         SECTION 12.12.  No Adverse Interpretation of Other Agreements..........50

         SECTION 12.13.  Successors.............................................50

         SECTION 12.14.  Severability...........................................50

         SECTION 12.15.  Table of Contents, Headings, Etc.......................50

</TABLE>

                                       vi

<PAGE>

EXHIBIT A      FORM OF CONVERTIBLE SUBORDINATED NOTE.........................A-1

EXHIBIT B      FORM OF TRANSFER CERTIFICATE..................................B-1

EXHIBIT C      FORM OF ACCREDITED INVESTOR TRANSFEREE CERTIFICATE............C-1

EXHIBIT D      FORM OF REGISTRATION AGREEMENT ...............................E-1


                                      vii

<PAGE>

                  INDENTURE  dated as of  December  10,  1997  between  Tel-Save
Holdings,  Inc., a Delaware corporation (the "Company"),  and First Trust of New
York, National Association, as trustee (the "Trustee").

                  Each  party  agrees as  follows  for the  benefit of the other
party and for the equal and ratable  benefit of the Noteholders of the Company's
5% Convertible Subordinated Notes Due 2004 (the "Securities"):

                                    ARTICLE I

                   Definitions and Incorporation by Reference

                  SECTION 1.01. Definitions. "Affiliate" of any specified person
means any other person  directly or indirectly  controlling  or controlled by or
under direct or indirect  common  control with such  specified  person.  For the
purposes of this definition,  "control"  (including,  with correlative meanings,
the terms  "controlling",  "controlled by" and "under common control with"),  as
used  with  respect  to any  person,  shall  mean the  possession,  directly  or
indirectly,  of the power to direct or cause the direction of the  management or
policies of such person,  whether through the ownership of voting  securities or
by agreement or otherwise.

                  "Agent" means any Registrar, Paying Agent or Conversion Agent.

                  "Board  of  Directors"  means the  Board of  Directors  of the
Company or any authorized committee of the Board.

                  "Board  Resolution"  means a copy of a resolution of the Board
of Directors certified by the Secretary or an Assistant Secretary of the Company
to be in full force and effect on the date of such certification and delivery to
the Trustee.

                  "Business Day" means any day that is not a Legal Holiday.

                  "Capital   Stock"   means  any  and  all  shares,   interests,
participations,  rights  or other  equivalents  (however  designated)  of equity
interests in any entity,  including,  without  limitation,  corporate  stock and
partnership interests.

                  "Change of Control" means any event where: (i) any "person" or
"group" (as such terms are used in Section  13(d) and 14(d) of the Exchange Act)
is or becomes the "beneficial  owner" (as defined in Rules 13d-3 and 13d-5 under
the Exchange Act) of shares  representing  more than 50% of the combined  voting
power of the then-outstanding securities entitled to vote generally in elections
of directors of the Company ("Voting Stock"), (ii) the Company consolidates with
or  merges  into any other  corporation,  or any other  person  merges  into the
Company, and, in the case of any such transaction,  the outstanding Common Stock
of the  Company is  reclassified  into or  exchanged  for any other  property or
security,  unless  the  stockholders  of the  Company  immediately  before  such
transaction own, directly or indirectly  immediately following such transaction,
at least a majority  of the  combined  voting  power of the


<PAGE>

outstanding voting securities of the corporation resulting from such transaction
in  substantially  the same  proportion  as their  ownership of the Voting Stock
immediately  before such  transaction,  (iii) the Company conveys,  transfers or
leases all or  substantially  all of its assets to any person (other than to one
or  more  wholly-owned  subsidiaries  of the  Company)  or  (iv)  any  time  the
Continuing  Directors do not  constitute a majority of the Board of Directors of
the Company (or, if applicable, a successor corporation to the Company).

                  "Common  Stock"  means the common  stock of the Company as the
same exists at the date of the execution of this  Indenture or as such stock may
be constituted from time to time.

                  "Company"  means  the  party  named  as  such  above  until  a
successor  replaces it in accordance  with Article VII and thereafter  means the
successor.

                  "Continuing  Directors" means as of any date of determination,
any member of the Board of Directors of the Company who (i) was a member of such
Board of  Directors  on the date of this  Indenture  or (ii) was  nominated  for
election or elected to such Board of  Directors  with the approval of a majority
of the  Continuing  Directors who were members of such board at the time of such
nomination or election.

                  "Daily  Market  Price"  means  the  price of a share of Common
Stock on the relevant  date,  determined  (a) on the basis of the last  reported
sale price  regular  way of the Common  Stock as  reported  on the Nasdaq  Stock
Market's  National Market (the "NNM"), or if the Common Stock is not then listed
on the NNM, as  reported on such  national  securities  exchange  upon which the
Common Stock is listed,  or (b) if there is no such  reported sale on the day in
question,  on the basis of the average of the  closing bid and asked  quotations
regular way as so reported,  or (c) if the Common Stock is not listed on the NNM
or on any national securities exchange,  on the basis of the average of the high
bid  and  low  asked  quotations  regular  way on the  day  in  question  in the
over-the-counter  market as reported by the National  Association  of Securities
Dealers Automated Quotation System, or if not so quoted, as reported by National
Quotation Bureau, Incorporated, or a similar organization.

                  "Default" means any event that is, or with the passage of time
or the giving of notice or both, would be an Event of Default.

                  "Depositary" means The Depository Trust Company,  its nominees
and their respective successors.

                  "Designated Event" means the occurrence of a Change of Control
or a Termination of Trading.

                  "Designated  Senior Debt" means (i) any Senior Debt which,  as
of the date of this Indenture,  has an aggregate principal amount outstanding of
at  least  $15  million,  and  (ii)  any  Senior  Debt  which,  at the  date  of
determination,  has an aggregate principal amount outstanding of, or commitments
to lend up to,  at least  $15  million  and is  specifically  designated  by the
Company  in  the  instrument   evidencing  or  governing  such  Senior  Debt  as
"Designated Senior



                                       2
<PAGE>

Debt" for purposes of this Indenture  (provided,  that such instrument may place
limitations  and  conditions  on the right of such Senior  Debt to exercise  the
rights of Designated Senior Debt).

                  "Exchange Act" means the  Securities  Exchange Act of 1934, as
amended.

                  "GAAP" means  generally  accepted  accounting  principles  set
forth in the opinions and  pronouncements of the Accounting  Principles Board of
the American  Institute of  Certified  Public  Accountants  and  statements  and
pronouncements  of the  Financial  Accounting  Standards  Board or in such other
statements  by such other  entity as  approved by a  significant  segment of the
accounting profession, which are in effect from time to time.

                  "Global  Securities  Legend" means the legend  labeled as such
and that is set forth in Exhibit A hereto.

                  "Guarantee"  means a guarantee  (other than by  endorsement of
negotiable  instruments  for  collection  in the ordinary  course of  business),
direct or indirect,  in any manner (including,  without  limitation,  letters of
credit and reimbursement  agreements in respect thereof),  of all or any part of
any Indebtedness.

                  "Indebtedness"   means,  with  respect  to  any  person,   all
obligations, whether or not contingent, of such person (i)(a) for borrowed money
(including, but not limited to, any indebtedness secured by a security interest,
mortgage or other lien on the assets of such person which is (1) given to secure
all or part of the purchase price of property subject thereto,  whether given to
the vendor of such  property or to another,  or (2)  existing on property at the
time of  acquisition  thereof),  (b)  evidenced  by a note,  debenture,  bond or
written instrument,  (c) under a lease required to be capitalized on the balance
sheet of the lessee under GAAP or under any lease or related document (including
a purchase agreement) which provides that such person is contractually obligated
to purchase or to cause a third party to purchase such leased  property,  (d) in
respect of letters of credit, bank guarantees or bankers' acceptances (including
reimbursement  obligations  with  respect  to any of the  foregoing),  (e)  with
respect to Indebtedness secured by a mortgage, pledge, lien, encumbrance, charge
or adverse claim  affecting  title or resulting in an  encumbrance  to which the
property or assets of such  person are  subject,  whether or not the  obligation
secured  thereby shall have been assumed or Guaranteed by or shall  otherwise be
such person's legal liability, (f) in respect of the balance of the deferred and
unpaid purchase price of any property or assets,  and (g) under interest rate or
currency swap  agreements,  cap, floor and collar  agreements,  spot and forward
contracts  and similar  agreements  and  arrangements;  (ii) with respect to any
obligation of others of the type described in the preceding  clause (i) or under
clause (iii) below  assumed by or  guaranteed in any manner by such person or in
effect  guaranteed by such person  through an agreement to purchase  (including,
without  limitation,  "take or pay" and  similar  arrangements),  contingent  or
otherwise  (and the  obligations  of such  person  under  any such  assumptions,
guarantees  or  other  such  arrangements);  and  (iii)  any and all  deferrals,
renewals,   extensions,   refinancings   and   refundings   of,  or  amendments,
modifications or supplements to, any of the foregoing.

                  "Indenture" means this Indenture as amended from time to time.



                                       3
<PAGE>

                  "Initial  Purchasers" means Smith Barney Inc., Deutsche Morgan
Grenfell Inc. and UBS Securities

LLC.

                  "Issuance  Date"  means the date on which the  Securities  are
first authenticated and issued.

                  "Material  Subsidiary"  means any  Subsidiary  of the  Company
which, at the date of determination, is a "significant subsidiary" as defined in
Rule 1-02(w) of Regulation S-X under the Securities Act and the Exchange Act (as
such Regulation is in effect on the date hereof).

                  "Noteholder"  or  "holder"  means a  person  in  whose  name a
Security is registered.

                  "Obligations" means any principal,  interest, penalties, fees,
indemnifications,  reimbursements,  damages and other liabilities  payable under
the documentation governing any Indebtedness.

                  "Offering  Memorandum" means the offering  memorandum relating
to the Securities dated December 5, 1997.

                  "Officers'  Certificate"  means a  certificate  signed  by two
Officers,  one of whom must be the  Chairman of the Board,  the Chief  Executive
Officer,  the  President,  the Chief  Financial  Officer or the Treasurer of the
Company. See Sections 12.04 and 12.05 hereof.

                  "Opinion  of  Counsel"  means a  written  opinion  from  legal
counsel who is acceptable  to the Trustee.  The counsel may be an employee of or
counsel to the Company or the Trustee. See Sections 12.04 and 12.05 hereof.

                  "person" means any individual, corporation, partnership, joint
venture, association, joint stock company, trust, unincorporated organization or
government or any agency or political subdivision thereof.

                  "principal"  of a debt  security  means the  principal  of the
security plus the premium, if any, on the security.

                  "Registration  Agreement"  means  the  Registration  Agreement
relating to the Securities dated December 10, 1997,  between the Company and the
Initial Purchasers, a form of which is attached as Exhibit D hereto.

                  "Representative"  means the trustee,  agent or  representative
(if any) for an issue of Senior Debt.

                  "Restricted  Securities  Legend"  means the legend  labeled as
such and that is set forth in Exhibit A hereto.

                  "SEC" means the Securities and Exchange Commission.



                                       4
<PAGE>

                  "Securities"  means the  Securities  described in the preamble
above that are issued, authenticated and delivered under this Indenture.

                  "Securities Act" means the Securities Act of 1933, as amended.

                  "Senior Debt" means the  principal  of,  interest on and other
amounts due on Indebtedness of the Company,  whether  outstanding on the date of
the  Indenture or  thereafter  created,  incurred,  assumed or Guaranteed by the
Company;  unless, in the instrument  creating or evidencing or pursuant to which
Indebtedness is outstanding,  it is expressly provided that such Indebtedness is
not senior in right of payment to the  Securities.  Senior Debt  includes,  with
respect to the obligations described above,  interest accruing,  pursuant to the
terms of such Senior Debt,  on or after the filing of any petition in bankruptcy
or for  reorganization  relating  to the  Company,  whether  or not  post-filing
interest is allowed in such proceeding,  at the rate specified in the instrument
governing the relevant obligation.  Notwithstanding  anything to the contrary in
the foregoing,  Senior Debt shall not include:  (a)  Indebtedness  of or amounts
owed by the Company for  compensation  to employees,  or for goods,  services or
materials purchased in the ordinary course of business;  (b) Indebtedness of the
Company to a Subsidiary of the Company; or (c) any liability for Federal, state,
local or other taxes owed or owing by the Company.

                  "Shelf  Registration  Statement"  shall have the  meaning  set
forth in the Registration Agreement.

                  "Subsidiary"  means  any  corporation,  association  or  other
business  entity of which more than 50% of the total  voting  power of shares of
Capital Stock entitled  (without regard to the occurrence of any contingency) to
vote in the election of directors,  managers or trustees  thereof is at the time
owned or controlled, directly or indirectly, by any person or one or more of the
other Subsidiaries of that person or a combination thereof.

                  "Termination of Trading" means an event where the Common Stock
(or other securities into which the Securities are then  convertible) is neither
listed for trading on a United States national  securities exchange nor approved
for trading on an established automated  over-the-counter  trading market in the
United States.

                  "TIA"  means the  Trust  Indenture  Act of 1939 (15 U.S.  Code
ss.ss. 77aaa-77bbbb) as in effect on the date of execution of this Indenture.

                  "Trading  Day" shall mean (A) if the  applicable  security  is
listed or  admitted  for  trading  on the New York  Stock  Exchange  or  another
national securities exchange, a day on which the New York Stock Exchange or such
other national securities  exchange is open for business,  (B) if the applicable
security is quoted on the NNM, a day on which  trades may be made thereon or (C)
if the applicable security is not so listed, admitted for trading or quoted, any
day other than a Saturday or Sunday or a day on which  banking  institutions  in
the State of New York are  authorized or obligated by law or executive  order to
close.



                                       5
<PAGE>

                  "Trustee"  means  the  party  named  as  such  above  until  a
successor  replaces it in  accordance  with the  applicable  provisions  of this
Indenture and thereafter means the successor.

                  "Trust Officer" means any officer or assistant  officer of the
Trustee assigned by the Trustee to administer this Indenture.

                  SECTION 1.02.  Other Definitions.

                                                                     Defined in
Term                                                                  Section
- ----                                                                  -------

"Agent Members".........................................................2.01
"Bankruptcy Law"........................................................8.01
"Cedel Bank"............................................................2.01
"Commencement Date".....................................................3.08
"Conversion Agent"......................................................2.03
"Conversion Date".......................................................5.02
"Conversion Price"......................................................5.01
"Conversion Shares".....................................................5.06
"Current Market Price"..................................................5.06
"Custodian".............................................................8.01
"Designated Event Offer"................................................4.07
"Designated Event Payment"..............................................4.07
"Designated Event Payment Date".........................................3.08
"Distribution Date".....................................................5.06
"Distribution Record Date"..............................................5.06
"Excess Payment"......................................................  5.06
"Euroclear".............................................................2.01
"Event of Default"......................................................8.01
"Global Security".......................................................2.01
"Legal Holiday"........................................................12.07
"Non-Global Purchasers".................................................2.01
"Offer Amount"..........................................................3.08
"Officer"..............................................................12.10
"Paying Agent"..........................................................2.03
"Payment Blockage Notice"...............................................6.02
"Payment Blockage Period"...............................................6.02
"Payment Default".......................................................8.01
"Purchase Agreement"....................................................2.01
"Purchase Date".........................................................5.06
"QIBs"..................................................................2.01
"Registrar".............................................................2.03
"Regulation S"..........................................................2.01
"Restricted Securities".................................................2.01
"Rights"................................................................5.06


                                       6
<PAGE>

"Rule 144A".............................................................2.01
"Tender Period".........................................................3.08


                  SECTION 1.03.  Incorporation  by Reference of Trust  Indenture
Act.  Whenever this Indenture refers to a provision of the TIA, the provision is
incorporated by reference in and made a part of this Indenture.

                  The  following  TIA  terms  used in this  Indenture  have  the
following meanings:

                  "indenture securities" means the Securities;

                  "indenture security holder" means a Noteholder;

                  "indenture to be qualified" means this Indenture;

                  "indenture  trustee"  or  "institutional  trustee"  means  the
         Trustee; and

                  "obligor"  on the  Securities  means the  Company or any other
         obligor on the Securities.

                  All other terms used in this Indenture that are defined by the
TIA,  defined by TIA  reference to another  statute or defined by SEC rule under
the TIA have the meanings so assigned to them.

                  SECTION  1.04.  Rules  of  Construction.  Unless  the  context
otherwise requires:

                  (a)  a term has the meaning assigned to it;

                  (b) an accounting  term not otherwise  defined has the meaning
         assigned to it in accordance with GAAP consistently applied;

                  (c)  "or" is not exclusive;

                  (d) words in the singular include the plural, and words in the
         plural include the singular; and

                  (e) provisions apply to successive events and transactions.

                                   ARTICLE II

                                 The Securities

                  SECTION  2.01.  Form  and  Dating.   The  Securities  and  the
Trustee's  certificate of  authentication  shall be substantially in the form of
Exhibit  A which is hereby  incorporated  in and  expressly  made a part of this
Indenture.



                                       7
<PAGE>

                  The Securities  may have  notations,  legends or  endorsements
required  by law,  stock  exchange  rule,  agreements  to which the  Company  is
subject,  if  any,  or  usage  (provided  that  any  such  notation,  legend  or
endorsement is in a form  acceptable to the Company).  The Company shall furnish
any such  legend not  contained  in Exhibit A to the  Trustee in  writing.  Each
Security shall be dated the date of its authentication. The terms and provisions
of the Securities set forth in Exhibit A are part of the terms of this Indenture
and to the extent  applicable,  the Company and the Trustee,  by their execution
and delivery of this Indenture, expressly agree to such terms and provisions and
to be bound thereby.

                  (a) Global  Securities.  The  Securities are being offered and
sold by the Company pursuant to a Purchase Agreement relating to the Securities,
dated  December  5, 1997,  among the Company  and the  Initial  Purchasers  (the
"Purchase Agreement").

                  Securities  offered and sold (i) in reliance on  Regulation  S
under the Securities Act  ("Regulation S") shall be issued in the form of one or
more permanent  global  Securities in definitive,  fully registered form without
interest coupons with the Global Securities Legend set forth in Exhibit A hereto
or (ii) to  Qualified  Institutional  Buyers  ("QIBs")  in reliance on Rule 144A
under the  Securities  Act  ("Rule  144A"),  each as  provided  in the  Purchase
Agreement,  shall  be  issued  in  the  form  of one or  more  permanent  global
Securities in definitive,  fully  registered form without  interest coupons with
the Global  Securities  Legend  and  Restricted  Securities  Legend set forth in
Exhibit A hereto (together, the "Global Securities"). Each Global Security shall
be deposited on behalf of the purchasers of the Securities  represented  thereby
with the Trustee,  at its New York office, as custodian for the Depositary,  and
registered in the name of the Depositary or a nominee of the Depositary (and, in
the case of  Regulation  S, for the  accounts of  designated  agents  holding on
behalf of the Euroclear  System  ("Euroclear")  or Cedel Bank,  societe  anonyme
("Cedel Bank")),  duly executed by the Company and  authenticated by the Trustee
as hereinafter  provided.  The aggregate principal amount of the Global Security
may from time to time be  increased  or  decreased  by  adjustments  made on the
records  of the  Trustee  and  the  Depositary  or its  nominee  as  hereinafter
provided.

                  (b) Book-Entry  Provisions.  This Section  2.01(b) shall apply
only to a Global Security deposited with or on behalf of the Depositary.

                  The Company shall execute and the Trustee shall, in accordance
with this Section 2.01(b) and the written order of the Company, authenticate and
deliver  initially one or more Global Securities that (i) shall be registered in
the name of Cede & Co. or other  nominee  of such  Depositary  and (ii) shall be
delivered  by the Trustee to such  Depositary  or pursuant to such  Depositary's
instructions or held by the Trustee as custodian for the Depositary  pursuant to
a FAST Balance Certificate Agreement between the Depositary and the Trustee.

                  Members  of,  or  participants  in,  the  Depositary   ("Agent
Members")  shall have no rights under this  Indenture with respect to any Global
Security  held on  their  behalf  by the  Depositary  or by the  Trustee  as the
custodian of the  Depositary or under such Global  Security,  and the Depositary
may be treated by the  Company,  the Trustee and any agent of the Company or the
Trustee  as the  absolute  owner  of  such  Global  Security  for  all  purposes
whatsoever.



                                       8
<PAGE>

Notwithstanding  the foregoing,  nothing  herein shall prevent the Company,  the
Trustee or any agent of the  Company or the Trustee  from  giving  effect to any
written certification,  proxy or other authorization furnished by the Depositary
or impair,  as between the Depositary  and its Agent  Members,  the operation of
customary practices of such Depositary governing the exercise of the rights of a
holder of a beneficial interest in any Global Security.

                  (c)  Certificated  Securities.  Except as  provided in Section
2.10,  owners of beneficial  interests in Global Securities will not be entitled
to  receive  physical  delivery  of  certificated   Securities.   Purchasers  of
Securities who are not QIBs and did not purchase  Securities sold in reliance on
Regulation S under the  Securities  Act  (referred to herein as the  "Non-Global
Purchasers")  will  receive  certificated   Securities  bearing  the  Restricted
Securities  Legend  set  forth in  Exhibit A hereto  ("Restricted  Securities").
Restricted  Securities will bear the Restricted  Securities  Legend set forth on
Exhibit A unless removed in accordance  with Section  2.06(b) hereof and may not
be exchanged for a Global Security, or interest therein, at any time.

                  After a transfer  of any  Securities  during the period of the
effectiveness of a Shelf Registration  Statement with respect to the Securities,
all requirements pertaining to legends on such Security will cease to apply, the
requirements  requiring any such Security issued to certain holders to be issued
in global form will cease to apply, and a certificated  Security without legends
will be available to the holder of such Securities.

                  SECTION 2.02.  Execution,  Authentication  and  Delivery.  Two
Officers  shall  sign the  Securities  for the  Company  by manual or  facsimile
signature. The Company's seal shall be reproduced on the Securities.

                  If an Officer whose signature is on a Security no longer holds
that  office at the time the  Security  is  authenticated,  the  Security  shall
nevertheless be valid.

                  A  Security  shall  not be valid  until  authenticated  by the
manual signature of an authorized officer of the Trustee. The signature shall be
conclusive  evidence  that  the  Security  has  been  authenticated  under  this
Indenture.

                  Upon a written  order of the Company  signed by two  Officers,
the Trustee  shall  authenticate  the  Securities  for  original  issue up to an
aggregate  principal  amount of  $240,000,000  and  deliver  such  authenticated
securities  as  directed  in such  order.  The  aggregate  principal  amount  of
Securities  outstanding  at any time  shall not  exceed  such  amount  except as
provided in Section 2.07.

                  The  Trustee may  appoint  one or more  authenticating  agents
acceptable to the Company to authenticate  Securities.  An authenticating  agent
may  authenticate  Securities  whenever the Trustee may do so. Each reference in
this Indenture to authentication by the Trustee includes  authentication by such
agent. An authenticating  agent has the same rights as an Agent to deal with the
Company or an Affiliate.



                                       9
<PAGE>

                  SECTION 2.03.  Registrar,  Paying Agent and Conversion  Agent.
The Company shall maintain in the Borough of Manhattan,  City of New York, State
of New York (i) an  office or  agency  where  Securities  may be  presented  for
registration  of transfer or for exchange (the  "Registrar"),  (ii) an office or
agency where  Securities  may be presented for payment (the "Paying  Agent") and
(iii) an office or agency where  Securities may be presented for conversion (the
"Conversion  Agent").  The Registrar shall keep a register of the Securities and
of their transfer and exchange.  The Company has initially appointed the Trustee
as its Registrar, Paying Agent and Conversion Agent in New York. The Company may
appoint one or more co-registrars,  one or more additional paying agents and one
or more  additional  conversion  agents  in such  other  locations  as it  shall
determine.  The term  "Registrar"  includes any  co-registrar,  the term "Paying
Agent"  includes any  additional  paying agent and the term  "Conversion  Agent"
includes  any  additional  conversion  agent.  The Company may change any Paying
Agent, Registrar or Conversion Agent without prior notice to any Noteholder. The
Company shall notify the Trustee of the name and address of any  newly-appointed
Agent not a party to this Indenture. If the Company fails to appoint or maintain
another entity as Registrar, Paying Agent or Conversion Agent, the Trustee shall
act as such.

                  SECTION 2.04. Paying Agent to Hold Money in Trust. The Company
shall  require each Paying Agent other than the Trustee to agree in writing that
the  Paying  Agent  will hold in trust for the  benefit  of  Noteholders  or the
Trustee  all money held by the Paying  Agent for the  payment  of  principal  or
interest  on the  Securities,  and will notify the Trustee of any default by the
Company  in making  any such  payment.  While any such  default  continues,  the
Trustee may require a Paying  Agent to pay all money held by it to the  Trustee.
The Company at any time may  require a Paying  Agent to pay all money held by it
to the Trustee and to account for any money  disbursed  by it. Upon payment over
to the  Trustee,  the Paying Agent (if other than the Company or an Affiliate of
the Company) shall have no further liability for the money. If the Company or an
Affiliate of the Company acts as Paying Agent,  it shall segregate and hold in a
separate trust fund for the benefit of the  Noteholders  all money held by it as
Paying Agent.

                  SECTION 2.05.  Noteholder Lists. The Trustee shall preserve in
as current a form as is reasonably practicable the most recent list available to
it of the  names  and  addresses  of  Noteholders.  If the  Trustee  is not  the
Registrar,  the Company  shall furnish to the Trustee on or before each interest
payment  date and at such other  times as the  Trustee  may request in writing a
list in such form and as of such date as the Trustee may  reasonably  require of
the names and addresses of Noteholders.

                  SECTION 2.06.  Transfer and  Exchange.  Where  Securities  are
presented to the Registrar  with a request to register a transfer or to exchange
them for an equal principal  amount of Securities of other  denominations,  such
Registrar  shall register the transfer or make the exchange if its  requirements
for  such  transactions  are met.  To  permit  registrations  of  transfers  and
exchanges, the Company shall issue and the Trustee shall authenticate Securities
at the Registrar's request. No service charge shall be made for any registration
of transfer or exchange (except as otherwise  expressly  permitted herein),  but
the Company may require payment of a sum sufficient to cover any transfer tax or
similar governmental charge payable in connection



                                       10
<PAGE>

therewith  (other  than any such  transfer  tax or similar  governmental  charge
payable upon exchanges  pursuant to Sections  2.10,  3.06,  3.08,  5.02 or 11.05
hereof).

                  The Company  shall not be required (i) to issue,  register the
transfer of, or exchange  Securities during a period beginning at the opening of
business 15 days before the day of any  selection of Securities  for  redemption
under  Section  3.02  hereof and ending at the close of  business  on the day of
selection,  or (ii) to  exchange  or register  the  transfer of any  Security so
selected for redemption in whole or in part,  except the  unredeemed  portion of
any Security being redeemed in part.

                  (a)  Notwithstanding  any provision to the contrary herein, so
long as a Global Security remains outstanding and is held by or on behalf of the
Depositary,  transfers  of a Global  Security,  in  whole or in part,  or of any
beneficial  interest  therein,  shall only be made in  accordance  with  Section
2.01(b) and this Section 2.06(a);  provided,  however, that beneficial interests
in a Global Security may be transferred to persons who take delivery  thereof in
the form of a beneficial interest in the same Global Security in accordance with
the transfer  restrictions  set forth under the heading "Notice to Investors" in
the Offering Memorandum and, if applicable, in the Restricted Securities Legend.

                  (i) Except for transfers or exchanges made in accordance  with
         any of clauses (ii) through (iv) of this Section 2.06(a),  transfers of
         a Global Security shall be limited to transfers of such Global Security
         in  whole,  but not in part,  to  nominees  of the  Depositary  or to a
         successor of the Depositary or such successor's nominee.

                   (ii) Global Security to Restricted Security. If an owner of a
         beneficial  interest in a Global Security deposited with the Depositary
         or with the Trustee as custodian for the Depositary  wishes at any time
         to transfer  its  interest  in such Global  Security to a person who is
         required to take delivery thereof in the form of a Restricted Security,
         such owner may,  subject to the rules and  procedures  of  Euroclear or
         Cedel Bank, if applicable,  and the  Depositary,  cause the exchange of
         such interest for one or more  Restricted  Securities of any authorized
         denomination  or  denominations  and of the  same  aggregate  principal
         amount at maturity.  Upon receipt by the Registrar of (1)  instructions
         from  Euroclear  or  Cedel  Bank,  if  applicable,  and the  Depositary
         directing  the  Trustee  to  authenticate   and  deliver  one  or  more
         Restricted  Securities  of  the  same  aggregate  principal  amount  at
         maturity  as the  beneficial  interest  in the  Global  Security  to be
         exchanged,  such  instructions  to  contain  the  name or  names of the
         designated  transferee or transferees,  the authorized  denomination or
         denominations  of  the  Restricted  Securities  to  be  so  issued  and
         appropriate delivery instructions,  (2) a certificate  substantially in
         the form of  Exhibit  B  attached  hereto  given  by the  owner of such
         beneficial  interest  and  stating  that the person  transferring  such
         interest in such Global  Security  reasonably  believes that the person
         acquiring the  Restricted  Securities  for which such interest is being
         exchanged is an institutional "accredited investor" (as defined in Rule
         501(a)(1),  (2), (3) or (7) of Regulation D under the  Securities  Act)
         and  is  acquiring  such  Restricted  Securities  having  an  aggregate
         principal  amount of not less than  $250,000 for its own account or for
         one  or  more  accounts  as to  which  the  transferee  exercises  sole
         investment discretion, (3) a



                                       11
<PAGE>

         certificate  in the form of  Exhibit  C  attached  hereto  given by the
         person  acquiring the Restricted  Securities for which such interest is
         being  exchanged,  to the effect set forth therein,  and (4) such other
         certifications,  legal opinions or other information as the Company may
         reasonably require to confirm that such transfer is being made pursuant
         to  an  exemption  from,  or  in a  transaction  not  subject  to,  the
         registration  requirements  of the  Securities  Act, then  Euroclear or
         Cedel Bank, if applicable,  or the Registrar,  as the case may be, will
         instruct  the  Depositary  to reduce or cause to be reduced such Global
         Security  by  the  aggregate   principal  amount  at  maturity  of  the
         beneficial interest therein to be exchanged and to debit or cause to be
         debited  from the  account  of the  person  making  such  transfer  the
         beneficial  interest in the Global Security that is being  transferred,
         and  concurrently  with such  reduction  and debit  the  Company  shall
         execute,  and the Trustee shall  authenticate and deliver,  one or more
         Restricted  Securities  of  the  same  aggregate  principal  amount  at
         maturity in accordance with the instructions referred to above.

                  (iii) Restricted Security to Restricted Security.  If a holder
         of a Restricted Security wishes at any time to transfer such Restricted
         Security to a person who is required  to take  delivery  thereof in the
         form  of a  Restricted  Security,  such  holder  may,  subject  to  the
         restrictions  on  transfer  set  forth  herein  and in such  Restricted
         Security,  cause the  exchange of such  Restricted  Security for one or
         more   Restricted   Securities  of  any  authorized   denomination   or
         denominations  and of the same aggregate  principal amount at maturity.
         Upon receipt by the  Registrar of (1) such  Restricted  Security,  duly
         endorsed  as  provided  herein,   (2)  instructions  from  such  holder
         directing  the  Trustee  to  authenticate   and  deliver  one  or  more
         Restricted  Securities  of  the  same  aggregate  principal  amount  at
         maturity as the Restricted Security to be exchanged,  such instructions
         to  contain  the  name  or  names  of  the  designated   transferee  or
         transferees,  the  authorized  denomination  or  denominations  of  the
         Restricted   Securities  to  be  so  issued  and  appropriate  delivery
         instructions,  (3) a  certificate  from the  holder  of the  Restricted
         Security to be exchanged in the form of Exhibit B attached hereto,  (4)
         a  certificate  in the form of Exhibit C attached  hereto  given by the
         person  acquiring the Restricted  Securities for which such interest is
         being  exchanged,  to the effect set forth therein,  and (5) such other
         certifications,  legal opinions or other information as the Company may
         reasonably require to confirm that such transfer is being made pursuant
         to  an  exemption  from,  or  in a  transaction  not  subject  to,  the
         registration  requirements  of the Securities  Act, then the Registrar,
         shall  cancel or cause to be  canceled  such  Restricted  Security  and
         concurrently  therewith,  the Company  shall  execute,  and the Trustee
         shall  authenticate and deliver,  one or more Restricted  Securities of
         the same aggregate principal amount at maturity, in accordance with the
         instructions referred to above.

                  (iv) Other  Exchanges.  In the event that a Global Security is
         exchanged  for  Securities in  definitive  registered  form pursuant to
         Section  2.10,  prior  to the  effectiveness  of a  Shelf  Registration
         Statement  with  respect to such  Securities,  such  Securities  may be
         exchanged only in accordance with such procedures as are  substantially
         consistent  with  the  provisions  of  clauses  (ii)  and  (iii)  above
         (including the certification  requirements intended to ensure that such
         transfers  comply with Rule 144A or  Regulation S under the



                                       12
<PAGE>

         Securities  Act, as the case may be) and such other  procedures  as may
         from time to time be adopted by the Company.

                  (b) Except in connection with a Shelf  Registration  Statement
contemplated by and in accordance with the terms of the Registration  Agreement,
if  Securities  are  issued  upon the  registration  of  transfer,  exchange  or
replacement of Securities bearing the Restricted  Securities Legend set forth in
Exhibit A hereto,  or if a request is made to remove such Restricted  Securities
Legend on  Securities,  the  Securities  so  issued  shall  bear the  Restricted
Securities Legend, or the Restricted  Securities Legend shall not be removed, as
the case may be,  unless there is  delivered  to the Company  such  satisfactory
evidence,  which may include an opinion of counsel  licensed to practice  law in
the  State of New York,  as may be  reasonably  required  by the  Company,  that
neither  the legend nor the  restrictions  on  transfer  set forth  therein  are
required to ensure that  transfers  thereof  comply with the  provisions of Rule
144A,  Rule 144 or  Regulation  S under the  Securities  Act or, with respect to
Restricted  Securities,  that such  Securities are not  "restricted"  within the
meaning of Rule 144 under the  Securities  Act. Upon provision to the Company of
such  satisfactory  evidence,  the  Trustee,  at the  written  direction  of the
Company, shall authenticate and deliver Securities that do not bear the legend.

                  (c)   Neither  the  Trustee  nor  any  Agent  shall  have  any
responsibility for any actions taken or not taken by the Depositary.

                  SECTION  2.07.  Replacement  Securities.  If the  holder  of a
Security claims that the Security has been lost,  destroyed or wrongfully  taken
or if such  Security is  mutilated  and is  surrendered  to the  Registrar,  the
Company shall issue and the Trustee shall authenticate a replacement Security if
the  Trustee's  and the Company's  requirements  (as shall have been  previously
communicated  to the Trustee in a written  letter of standing  instruction)  are
met. If required by the Trustee, the Registrar or the Company, an indemnity bond
must be  sufficient  in the  judgment  of each of the  foregoing  to protect the
Company,  the Trustee, any Agent or any authenticating agent from any loss which
any of them may suffer if a Security is replaced. The Company may charge for its
expenses in replacing a Security.

                  In case any such mutilated, destroyed, lost or stolen Security
has become or is about to become due and payable,  or is about to be redeemed or
purchased by the Company pursuant to Article III hereof or converted into shares
of Common Stock pursuant to Article V hereof, the Company in its discretion may,
instead of issuing a new Security,  pay, redeem or convert such Security, as the
case may be.

                  Every replacement Security is an additional  obligation of the
Company.

                  SECTION   2.08.   Outstanding   Securities.   The   Securities
outstanding  at any time are all the  Securities  authenticated  by the  Trustee
except for those  canceled by it, those  delivered to it for  cancellation,  and
those described in this Section as not outstanding.



                                       13
<PAGE>

                  If  a  Security  is  replaced,  paid,  redeemed  or  converted
pursuant to Section 2.07 hereof, it ceases to be outstanding unless, in the case
of a replaced  Security,  the Trustee receives proof satisfactory to it that the
replaced Security is held by a bona fide purchaser.

                  If Securities are  considered  paid under Section 4.01 hereof,
they cease to be outstanding and interest on them ceases to accrue.

                  A  Security  does not  cease  to be  outstanding  because  the
Company or an Affiliate of the Company holds the Security.

                  SECTION 2.09. Treasury Securities.  In determining whether the
Noteholders of the required principal amount of Securities have concurred in any
direction, waiver or consent, Securities owned by the Company or an Affiliate of
the Company shall be considered as though they are not outstanding,  except that
for the  purposes  of  determining  whether the Trustee  shall be  protected  in
relying on any such direction,  waiver or consent, only Securities which a Trust
Officer knows are so owned shall be so disregarded.

                  SECTION  2.10.  Temporary   Securities;   Exchange  of  Global
Security for Certificated Securities.  (a) Until definitive Securities are ready
for  delivery,  the  Company may  prepare  and the  Trustee  shall  authenticate
temporary Securities. Temporary Securities shall be substantially in the form of
definitive  Securities  but may  have  variations  that  the  Company  considers
appropriate for temporary  Securities.  Without  unreasonable delay, the Company
shall  prepare and the  Trustee  shall  authenticate  definitive  Securities  in
exchange for temporary Securities.

                  (b) A Global  Security  deposited  with the Depositary or with
the Trustee as custodian  for the  Depositary  pursuant to Section 2.01 shall be
transferred  to the  beneficial  owners  thereof  in the  form  of  certificated
securities  only  if  such  transfer  complies  with  Section  2.06  and (i) the
Depositary  notifies  the Company  that it is unwilling or unable to continue as
Depositary for such Global Security or if at any time such Depositary  ceases to
be a  "clearing  agency"  registered  under  the  Exchange  Act and a  successor
Depositary  is not  appointed by the Company  within 90 days of such notice,  or
(ii) an Event of Default has occurred and is continuing.

                  (c) Any Global Security that is transferable to the beneficial
owners thereof in the form of certificated  Securities  pursuant to this Section
2.10  shall be  surrendered  by the  Depositary  to the  Trustee  located in the
Borough of Manhattan,  The City of New York, to be so  transferred,  in whole or
from time to time in part,  without charge,  and the Trustee shall  authenticate
and  deliver,  upon such  transfer of each portion of such Global  Security,  an
equal  aggregate  principal  amount at  maturity  of  Securities  of  authorized
denominations  in the form of certificated  Securities.  Any portion of a Global
Security transferred  pursuant to this Section shall be executed,  authenticated
and delivered only in denominations of $1,000 and any integral  multiple thereof
and registered in such names as the Depositary  shall direct.  Any Securities in
the form of certificated Securities delivered in exchange for an interest in the
Global Security



                                       14
<PAGE>

shall,  except as otherwise  provided by Section  2.06(b),  bear the  Restricted
Securities Legend set forth in Exhibit A hereto.

                  (d) Prior to any  transfer  pursuant to Section  2.10(b),  the
registered holder of a Global Security may grant proxies and otherwise authorize
any person,  including Agent Members and persons that may hold interests through
Agent Members,  to take any action which a holder is entitled to take under this
Indenture or the Securities.

                  (e) In the event of the  occurrence  of  either of the  events
specified in Section  2.10(b),  the Company will promptly make  available to the
Trustee a  reasonable  supply of  certificated  Securities  in  definitive  form
without interest coupons.

                  SECTION  2.11.  Cancellation.  The  Company  at any  time  may
deliver  Securities to the Registrar for  cancellation.  The  Registrar,  Paying
Agent  and  Conversion  Agent  shall  forward  to  the  Trustee  any  Securities
surrendered  to them  for  registration  of  transfer,  redemption,  conversion,
exchange  or  payment.   The  Trustee  shall  promptly   cancel  all  Securities
surrendered for  registration  of transfer,  redemption,  conversion,  exchange,
payment,  replacement or cancellation and shall destroy all canceled  Securities
unless the Company otherwise  directs.  The Company may not issue new Securities
to  replace  Securities  that it has paid or that  have  been  delivered  to the
Registrar for cancellation or that any holder has converted.

                  SECTION 2.12. Defaulted Interest. If the Company fails to make
a payment of interest on the  Securities,  it shall pay such defaulted  interest
plus any interest payable on the defaulted  interest,  in any lawful manner.  It
may pay such defaulted  interest,  plus any such interest  payable on it, to the
persons who are  Noteholders  on a subsequent  special  record date. The Company
shall fix any such  record date and  payment  date.  At least 15 days before any
such record date, the Company shall mail to Noteholders a notice that states the
record date, payment date, and amount of such interest to be paid.

                                   ARTICLE III

                                   Redemption

                  SECTION  3.01.  Notices to Trustee.  If the Company  elects to
redeem  Securities  pursuant to Section 3.07 hereof, it shall notify the Trustee
of the  redemption  date and the principal  amount of Securities to be redeemed.
The Company shall give each notice provided for in this Section 3.01 at least 45
days  before  the  redemption  date  (unless a shorter  notice  period  shall be
satisfactory to the Trustee).

                  SECTION 3.02. Selection of Securities to be Redeemed.  If less
than all the  Securities  are to be  redeemed,  the  Trustee  shall  select  the
Securities to be redeemed by a method that complies with the requirements of the
principal  national  securities  exchange,  if any, on which the  Securities are
listed,  or, if the Securities are not so listed, on a pro rata basis, by lot or
by such other method as the Trustee considers fair and appropriate.  The Trustee
shall make the  selection not more than 60 days and not less than 30 days before
the redemption date from



                                       15
<PAGE>

Securities  outstanding not previously  called for  redemption.  The Trustee may
select  for  redemption  portions  of the  principal  of  Securities  that  have
denominations  larger than  $1,000.  Securities  and portions of them it selects
shall be in amounts of $1,000 or integral  multiples  of $1,000.  Provisions  of
this  Indenture  that apply to Securities  called for  redemption  also apply to
portions of  Securities  called for  redemption.  The Trustee  shall  notify the
Company  promptly of the  Securities  or portions of Securities to be called for
redemption.

                  If any Security  selected for partial  redemption is converted
in part after such  selection,  the converted  portion of such Security shall be
deemed (so far as may be) to be the portion to be selected for  redemption.  The
Securities  (or portions  thereof) so selected shall be deemed duly selected for
redemption for all purposes  hereof,  notwithstanding  that any such Security is
converted  in whole or in part before the  mailing of the notice of  redemption.
Upon any redemption of less than all the Securities, the Company and the Trustee
may treat as outstanding any Securities  surrendered  for conversion  during the
period 15 days next preceding the mailing of a notice of redemption and need not
treat as outstanding any Security authenticated and delivered during such period
in exchange for the unconverted portion of any Security converted in part during
such period.

                  SECTION 3.03.  Notice of Redemption.  At least 30 days but not
more than 60 days before a redemption  date,  the Company shall mail a notice of
redemption to each holder whose  Securities  are to be redeemed at such holder's
registered address.

                  The notice shall  identify the  Securities  to be redeemed and
shall state:

                  (a)  the redemption date;

                  (b)  the redemption price;

                  (c) if any Security is being  redeemed in part, the portion of
         the principal  amount of such  Security to be redeemed and that,  after
         the redemption date, upon cancellation of such Security, a new Security
         or Securities in principal amount equal to the unredeemed  portion will
         be issued in the name of the holder thereof;

                  (d)  the name and address of the Paying Agent;

                  (e) that Securities  called for redemption must be surrendered
         to the  Paying  Agent to collect  the  redemption  price  plus  accrued
         interest;

                  (f)  that,   unless  the  Company   defaults  in  making  such
         redemption  payment or the Paying Agent is prohibited  from making such
         payment  pursuant to the terms of this Indenture,  by law or otherwise,
         interest on Securities  called for  redemption  ceases to accrue on and
         after the redemption date; and

                  (g) the  paragraph  of the  Securities  pursuant  to which the
         Securities called for redemption are being redeemed.



                                       16
<PAGE>

                  Such notice shall also state the current  Conversion Price and
the date on which the right to convert such Securities or portions  thereof into
Common Stock of the Company will expire.

                  At the  Company's  request,  the Trustee  shall give notice of
redemption in the Company's name and at its expense.

                  SECTION 3.04.  Effect of Notice of Redemption.  Once notice of
redemption is mailed, Securities called for redemption become due and payable on
the redemption date at the price set forth in the Security.

                  SECTION 3.05.  Deposit of Redemption  Price.  On or before the
redemption  date, the Company shall deposit with the Trustee or the Paying Agent
money  sufficient to pay the redemption  price of and accrued interest up to but
not including the redemption  date on all Securities to be redeemed on that date
(subject  to the  right of  holders  of record on the  relevant  record  date to
receive interest due on an interest payment date) unless  theretofore  converted
into Common Stock pursuant to the provisions  hereof. The Trustee or such Paying
Agent shall return to the Company any money not required for that purpose.

                  SECTION 3.06. Securities Redeemed in Part. Upon surrender of a
Security that is redeemed in part, the Company shall issue and the Trustee shall
authenticate  for the holder at the expense of the Company a new Security  equal
in principal amount to the unredeemed portion of the Security surrendered.

                  SECTION 3.07. Optional Redemption.  The Company may redeem all
or any portion of the  Securities,  upon the terms and at the redemption  prices
set forth in each of the  Securities.  Any  redemption  pursuant to this Section
3.07 shall be made  pursuant to the  provisions  of Section  3.01  through  3.06
hereof.

                  SECTION 3.08.  Designated  Event Offer. (a) In the event that,
pursuant to Section 4.07 hereof,  the Company shall commence a Designated  Event
Offer, the Company shall follow the procedures in this Section 3.08.

                  (b) The Designated  Event Offer shall remain open for a period
specified  by the Company  which  shall be no less than 30 calendar  days and no
more than 40 calendar days following its commencement on the date of the mailing
of notice in accordance with Section 4.07(b) hereof (the  "Commencement  Date"),
except to the extent that a longer  period is required  by  applicable  law (the
"Tender  Period").  Upon the  expiration of the Tender  Period (the  "Designated
Event  Payment  Date"),  the Company  shall  purchase  the  principal  amount of
Securities  required to be purchased pursuant to Section 4.07 hereof (the "Offer
Amount").

                  (c) If the  Designated  Event  Payment  Date is on or after an
interest payment record date and on or before the related interest payment date,
any accrued  interest to the related  interest  payment date will be paid to the
person in whose name a Security is registered at the



                                       17
<PAGE>

close of  business on such  record  date,  and no  additional  interest  will be
payable to Noteholders who tender  Securities  pursuant to the Designated  Event
Offer.

                  (d) The Company shall provide the Trustee with written  notice
of the Designated  Event Offer at least 10 Business Days before the Commencement
Date.

                  (e) Subject to Section 4.07(b),  on or before the Commencement
Date,  the Company or the  Trustee  (at the request and expense of the  Company)
shall  send,  by first class mail,  a notice to each of the  Noteholders,  which
shall govern the terms of the Designated Event Offer and shall state:

                  (i) that the Designated  Event Offer is being made pursuant to
         this  Section  3.08 and  Section  4.07  hereof and that all  Securities
         tendered will be accepted for payment;

                  (ii) the Offer Amount,  the purchase  price (as  determined in
         accordance with Section 4.07 hereof), the length of time the Designated
         Event Offer will remain open and the Designated Event Payment Date;

                  (iii) that any  Security or portion  thereof  not  tendered or
         accepted for payment will continue to accrue interest;

                  (iv) that,  unless the Company  defaults in the payment of the
         Designated Event Payment,  any Security or portion thereof accepted for
         payment  pursuant to the  Designated  Event Offer shall cease to accrue
         interest after the Designated Event Payment Date;

                  (v) that  Noteholders  electing  to have a Security or portion
         thereof  purchased  pursuant  to any  Designated  Event  Offer  will be
         required to surrender the Security,  with the form entitled  "Option of
         Noteholder To Elect Purchase" on the reverse of the Security completed,
         to the Paying Agent at the address specified in the notice prior to the
         close of business on the third  Business Day preceding  the  Designated
         Event Payment Date;

                  (vi) that  Noteholders  will be  entitled  to  withdraw  their
         election  if the  Paying  Agent  receives,  not later than the close of
         business on the second  Business Day  preceding  the  Designated  Event
         Payment Date, or such longer period as may be required by law, a letter
         or a  telegram,  telex,  facsimile  transmission  (receipt  of which is
         confirmed and promptly  followed by a letter) setting forth the name of
         the Noteholder, the principal amount of the Security or portion thereof
         the  Noteholder  delivered  for  purchase  and a  statement  that  such
         Noteholder is withdrawing  his election to have the Security or portion
         thereof purchased; and

                  (vii) that  Noteholders  whose  Securities are being purchased
         only in part will be issued new Securities equal in principal amount to
         the   unpurchased   portion  of  the  Securities   surrendered,   which
         unpurchased  portion must be equal to $1,000 in principal  amount or an
         integral multiple thereof.



                                       18
<PAGE>

                  In addition,  the notice shall  contain all  instructions  and
materials  that the  Company  shall  reasonably  deem  necessary  to enable such
Noteholders to tender Securities pursuant to the Designated Event Offer.

                  (f) At least one  Business Day prior to the  Designated  Event
Payment  Date,  the Company  shall  irrevocably  deposit with the Trustee or the
Paying Agent in immediately  available funds an amount equal to the Offer Amount
to be held for payment in accordance with the terms of this Section 3.08. On the
Designated  Event Payment Date,  the Company shall,  to the extent  lawful,  (i)
accept for payment the Securities or portions thereof  tendered  pursuant to the
Designated  Event  Offer,  (ii)  deliver or cause to be delivered to the Trustee
Securities so accepted and (iii) deliver to the Trustee an Officers' Certificate
stating such  Securities  or portions  thereof have been accepted for payment by
the Company in accordance  with the terms of this Section 3.08. The Paying Agent
shall  promptly  (but in any case not later  than five  calendar  days after the
Designated  Event Payment Date) mail or deliver to each tendering  Noteholder an
amount  equal  to  the  purchase  price  of  the  Securities  tendered  by  such
Noteholder,  and the Trustee shall promptly  authenticate and mail or deliver to
such  Noteholders a new Security  equal in principal  amount to any  unpurchased
portion of the Security  surrendered,  if any; provided,  that each new Security
shall be in a principal amount of $1,000 or an integral  multiple  thereof.  Any
Securities not so accepted shall be promptly mailed or delivered by or on behalf
of the Company to the holder  thereof.  The Company will  publicly  announce the
results of the Designated  Event Offer on, or as soon as practicable  after, the
Designated Event Payment Date.

                  (g) The Designated Event Offer shall be made by the Company in
compliance  with  all  applicable  provisions  of  the  Exchange  Act,  and  all
applicable  tender offer rules  promulgated  thereunder,  and shall  include all
instructions  and materials that the Company shall  reasonably deem necessary to
enable such Noteholders to tender their Securities.

                                   ARTICLE IV

                                    Covenants

                  SECTION 4.01. Payment of Securities. The Company shall pay the
principal  of and  interest  on the  Securities  on the dates and in the  manner
provided in the  Securities.  Principal and interest shall be considered paid on
the date due if the Paying  Agent (other than the Company or an Affiliate of the
Company)  holds on that date  money  designated  for and  sufficient  to pay all
principal  and interest  then due and such Paying Agent is not  prohibited  from
paying such money to the  Noteholders on that date pursuant to the terms of this
Indenture.  To the extent  lawful,  the Company  shall pay  interest  (including
post-petition  interest in any proceeding  under any Bankruptcy  Law) on overdue
installments of interest  (without regard to any applicable grace period) at the
rate borne by the Securities, compounded semiannually.

                  SECTION  4.02.  SEC  Reports.  Whether or not  required by the
rules and regulations of the SEC, so long as any Securities are outstanding, the
Company  will file with the SEC and furnish to the Trustee and to the holders of
Securities  all  quarterly  and  annual  financial



                                       19
<PAGE>

information  required to be contained in a filing with the SEC on Forms 10-Q and
10-K, including a "Management's  Discussion and Analysis of Financial Conditions
and Results of  Operations"  and,  with  respect to annual  information  only, a
report thereon by the Company's certified independent accountants.

                  SECTION  4.03.  Compliance  Certificate.   The  Company  shall
deliver to the Trustee, within 120 days after the end of each fiscal year of the
Company, an Officers' Certificate stating that a review of the activities of the
Company  and its  subsidiaries  during the  preceding  fiscal year has been made
under the supervision of the signing Officers with a view to determining whether
the Company has kept,  observed,  performed and fulfilled its obligations under,
and complied with the covenants and conditions contained in, this Indenture, and
further stating,  as to each such Officer signing such certificate,  that to the
best of such Officer's knowledge the Company has kept,  observed,  performed and
fulfilled  each  and  every  covenant,  and  complied  with  the  covenants  and
conditions  contained in this Indenture and is not in default in the performance
or observance of any of the terms,  provisions and  conditions  hereof (or, if a
Default or Event of Default shall have occurred, describing all such Defaults or
Events of Default of which such Officer may have knowledge) and that to the best
of such  Officer's  knowledge  no event has occurred and remains in existence by
reason of which payments on account of the principal or of interest,  if any, on
the Securities are prohibited.

                  One of the Officers signing such Officers'  Certificate  shall
be either the Company's principal executive officer, principal financial officer
or principal accounting officer.

                  The  Company  will,  so  long  as any of  the  Securities  are
outstanding, deliver to the Trustee, forthwith upon becoming aware of:

                  (a)  any   Default,   Event  of  Default  or  default  in  the
         performance of any covenant,  agreement or condition  contained in this
         Indenture; or

                  (b) any event of default under any other  mortgage,  indenture
         or instrument as that term is used in Section 8.01(e),

an Officers' Certificate specifying such Default, Event of Default or default.

                  Immediately upon the occurrence of any event giving rise to an
increase in the interest rate on the Securities in accordance  with paragraph 11
of the form thereof or the  termination of any such increase,  the Company shall
give the Trustee  notice of such increase or  termination,  of the interest rate
borne by the Securities  after giving effect to such increase or termination and
of the event  giving rise to such  increase or  termination  (such  notice to be
contained in an Officers'  Certificate),  and prior to receipt of such Officers'
Certificate  the Trustee  shall be  entitled to assume that no such  increase or
termination has occurred, as the case may be.

                  SECTION  4.04.  Stay,  Extension  and Usury Law.  The  Company
covenants  (to the extent  that it may  lawfully  do so) that it will not at any
time insist upon, plead, or in any



                                       20
<PAGE>

manner whatsoever claim or take the benefit or advantage of, any stay, extension
or usury law wherever enacted,  now or at any time hereafter in force, which may
affect the covenants or the performance of this  Indenture;  and the Company (to
the  extent it may  lawfully  do so)  hereby  expressly  waives  all  benefit or
advantage of any such law, and covenants that it will not, by resort to any such
law,  hinder,  delay or impede the execution of any power herein  granted to the
Trustee,  but will suffer and permit the execution of every such power as though
no such law has been enacted.

                  SECTION  4.05.  Corporate  Existence.  Except as  provided  in
Article VII hereof, the Company will do or cause to be done all things necessary
to preserve and keep in full force and effect its  corporate  existence  and the
corporate,  partnership or other  existence of each Subsidiary of the Company in
accordance with the respective  organizational  documents of each Subsidiary and
the rights (charter and  statutory),  licenses and franchises of the Company and
its Subsidiaries;  provided,  however, that the Company shall not be required to
preserve any such right, license or franchise, or the corporate,  partnership or
other  existence of any  Subsidiary,  if the Board of Directors  shall determine
that the  preservation  thereof  is no longer  desirable  in the  conduct of the
business of the Company and its Subsidiaries  taken as a whole and that the loss
thereof is not adverse in any material respect to the Noteholders.

                  SECTION 4.06.  Taxes.  The Company shall, and shall cause each
of its  Subsidiaries  to, pay prior to delinquency  all taxes,  assessments  and
governmental  levies,  except as  contested  in good  faith  and by  appropriate
proceedings.

                  SECTION 4.07.  Designated  Event. (a) Upon the occurrence of a
Designated  Event, each holder of Securities shall have the right, in accordance
with this  Section  4.07 and  Section  3.08  hereof,  to require  the Company to
repurchase all or any part (equal to $1,000 or an integral  multiple thereof) of
such holder's  Securities pursuant to the terms of Section 3.08 (the "Designated
Event Offer") at a purchase price equal to 101% of the principal amount thereof,
plus accrued and unpaid  interest  thereon to the Designated  Event Payment Date
(the "Designated Event Payment").

                  (b) Within 30 days following any Designated Event, the Company
shall mail to each holder the notice provided by Section 3.08(e).

                  SECTION 4.08. Investment Company Act. As long as any Notes are
outstanding,  the Company will conduct its business and  operations so as not to
become an "investment  company" within the meaning of the Investment Company Act
of 1940,  as amended (the  "Investment  Company  Act"),  and will take all steps
required in order for it to continue not to be an  "investment  company" and not
to be required to be registered under the Investment Company Act, including,  if
necessary, redeployment of the assets of the Company.



                                       21
<PAGE>

                                    ARTICLE V

                                   Conversion

                  SECTION 5.01. Conversion Privilege. A holder of a Security may
convert the principal amount thereof (or any portion thereof that is an integral
multiple of $1,000) into fully paid and nonassessable  shares of Common Stock of
the Company at any time after 90 days  following  the Issuance Date and prior to
the close of business on the Business  Day  immediately  preceding  the maturity
date of the Security at the Conversion  Price then in effect,  except that, with
respect to any  Security  called for  redemption,  such  conversion  right shall
terminate at the close of business on the Business Day immediately preceding the
redemption  date  (unless the  Company  shall  default in making the  redemption
payment when it becomes due, in which case the conversion  right shall terminate
on the date such  default  is  cured).  The  number  of  shares of Common  Stock
issuable  upon  conversion of a Security is determined by dividing the principal
amount  of the  Security  converted  by the  conversion  price in  effect on the
Conversion Date (the "Conversion Price").

                  The initial  Conversion Price is stated in paragraph 10 of the
Securities and is subject to adjustment as provided in this Article V.

                  Provisions of this  Indenture  that apply to conversion of all
of a  Security  also  apply to  conversion  of a  portion  of it.  A  holder  of
Securities  is not entitled to any rights of a holder of Common Stock until such
holder of Securities has converted such Securities  into Common Stock,  and only
to the extent that such Securities are deemed to have been converted into Common
Stock under this Article 5.

                  SECTION 5.02. Conversion  Procedure.  To convert a Security, a
holder must satisfy the requirements in paragraph 10 of the Securities. The date
on which the holder  satisfies all of those  requirements is the conversion date
(the "Conversion  Date").  As soon as practicable after the Conversion Date, the
Company shall deliver to the holder through the  Conversion  Agent a certificate
for the number of whole shares of Common Stock  issuable upon the conversion and
a check for any fractional share determined pursuant to Section 5.03. The person
in whose name the  certificate  is registered  shall become the  stockholder  of
record on the Conversion  Date and, as of such date,  such person's  rights as a
Noteholder  with  respect  to the  converted  Security  shall  cease;  provided,
however,  that no  surrender  of a Security on any date when the stock  transfer
books of the Company shall be closed shall be effective to constitute the person
entitled  to receive  the shares of Common  Stock  upon such  conversion  as the
stockholder  of record of such  shares of Common  Stock on such  date,  but such
surrender  shall be effective to constitute the person  entitled to receive such
shares of Common Stock as the  stockholder of record thereof for all purposes at
the close of business on the next  succeeding  day on which such stock  transfer
books are open; provided further,  however, that such conversion shall be at the
Conversion  Price in  effect  on the date that  such  Security  shall  have been
surrendered  for  conversion,  as if the stock transfer books of the Company had
not been closed.



                                       22
<PAGE>

                  No payment or  adjustment  will be made for accrued and unpaid
interest on a converted  Security or for dividends or distributions on shares of
Common Stock issued upon conversion of a Security,  but if any holder surrenders
a Security for conversion after the close of business on the record date for the
payment of an  installment  of interest  and prior to the opening of business on
the next interest  payment date,  then,  notwithstanding  such  conversion,  the
interest  payable on such  interest  payment date shall be paid to the holder of
such Security on such record date. In such event,  unless such Security has been
called for redemption on or prior to such interest  payment date, such Security,
when  surrendered  for  conversion,  must be  accompanied  by  payment  in funds
acceptable  to the Company of an amount  equal to the  interest  payable on such
interest payment date on the portion so converted.

                  If a holder  converts more than one Security at the same time,
the number of whole shares of Common Stock issuable upon the conversion shall be
based on the total principal amount of Securities converted.

                  Upon  surrender of a Security  that is converted in part,  the
Trustee  shall  authenticate  for the holder a new  Security  equal in principal
amount to the unconverted portion of the Security surrendered.

                  SECTION 5.03.  Fractional  Shares.  The Company will not issue
fractional  shares  of Common  Stock  upon  conversion  of a  Security.  In lieu
thereof,  the  Company  will pay an amount in cash based  upon the Daily  Market
Price of the Common Stock on the trading day prior to the date of conversion.

                  SECTION   5.04.   Taxes  on   Conversion.   The   issuance  of
certificates  for shares of Common  Stock upon the  conversion  of any  Security
shall be made without charge to the converting  Noteholder for such certificates
or for  any tax in  respect  of the  issuance  of such  certificates,  and  such
certificates shall be issued in the respective names of, or in such names as may
be  directed  by, the holder or holders  of the  converted  Security;  provided,
however,  that in the event that  certificates for shares of Common Stock are to
be issued in a name other than the name of the holder of the Security converted,
such  Security,  when  surrendered  for  conversion,  shall be accompanied by an
instrument of assignment or transfer,  in form satisfactory to the Company, duly
executed by the registered holder thereof or his duly authorized  attorney;  and
provided further, however, that the Company shall not be required to pay any tax
which may be payable in respect of any  transfer  involved in the  issuance  and
delivery of any such certificates in a name other than that of the holder of the
converted  Security,  and the Company  shall not be required to issue or deliver
such certificates  unless or until the person or persons requesting the issuance
thereof  shall  have paid to the  Company  the  amount of such tax or shall have
established to the satisfaction of the Company that such tax has been paid or is
not applicable.

                  SECTION 5.05.  Company to Provide Stock.  The Company shall at
all times reserve and keep available,  free from preemptive  rights,  out of its
authorized  but unissued  Common Stock,  solely for the purpose of issuance upon
conversion of Securities as herein  provided,  a sufficient  number of shares of
Common Stock to permit the conversion of all  outstanding  Securities for shares
of Common Stock.



                                       23
<PAGE>

                  All shares of Common Stock which may be issued upon conversion
of the  Securities  shall be duly  authorized,  validly  issued,  fully paid and
nonassessable when so issued.

                  SECTION 5.06.  Adjustment of Conversion  Price. The Conversion
Price shall be subject to adjustment from time to time as follows:

                  (a) In case the Company  shall (1) pay a dividend in shares of
Common Stock to holders of Common Stock,  (2) make a  distribution  in shares of
Common Stock to holders of Common Stock, (3) subdivide its outstanding shares of
Common Stock into a greater  number of shares of Common Stock or (4) combine its
outstanding  shares of Common  Stock  into a smaller  number of shares of Common
Stock, the Conversion Price in effect  immediately prior to such action shall be
adjusted  so  that  the  holder  of  any  Security  thereafter  surrendered  for
conversion  shall be entitled  to receive  the number of shares of Common  Stock
which he would have owned immediately  following such action had such Securities
been converted  immediately prior thereto.  Any adjustment made pursuant to this
subsection (a) shall become effective  immediately  after the record date in the
case of a dividend or distribution and shall become effective  immediately after
the effective date in the case of a subdivision or combination.

                  (b) In case the  Company  shall  issue  rights or  warrants to
substantially  all  holders  of  Common  Stock  entitling  them  (for  a  period
commencing no earlier than the record date for the  determination  of holders of
Common  Stock  entitled to receive such rights or warrants and expiring not more
than 45 days after such record  date) to  subscribe  for or  purchase  shares of
Common Stock (or securities  convertible into Common Stock) at a price per share
less than the Current  Market Price (as  determined  pursuant to subsection  (f)
below) of the Common Stock on such record date,  the  Conversion  Price shall be
adjusted so that the same shall equal the price  determined by  multiplying  the
Conversion Price in effect  immediately  prior to such record date by a fraction
of which the numerator shall be the number of shares of Common Stock outstanding
on such  record  date,  plus the  number of shares  of  Common  Stock  which the
aggregate offering price of the offered shares of Common Stock (or the aggregate
conversion  price of the  convertible  securities so offered)  would purchase at
such Current Market Price,  and of which the denominator  shall be the number of
shares  of Common  Stock  outstanding  on such  record  date plus the  number of
additional  shares of  Common  Stock  offered  (or into  which  the  convertible
securities so offered are convertible).  Such adjustments shall become effective
immediately after such record date.

                  (c) In case the  Company  shall  distribute  to all holders of
Common  Stock  shares of any class of Capital  Stock of the  Company  other than
Common  Stock,  evidences  of  indebtedness  or other  assets  (other  than cash
dividends  out  of  current  or  retained  earnings),  or  shall  distribute  to
substantially  all holders of Common Stock  rights or warrants to subscribe  for
securities  (other than those  Securities  referred to in subsection (b) above),
then in each such case the  Conversion  Price shall be adjusted so that the same
shall equal the price  determined by multiplying the Conversion  Price in effect
immediately  prior to the date of such  distribution  by a fraction of which the
numerator  shall  be  the  Current  Market  Price  (determined  as  provided  in
subsection  (f) below) of the Common  Stock on the record date  mentioned  below
less the then fair market value (as determined by the Board of Directors,  whose
determination shall be conclusive



                                       24
<PAGE>

evidence of such fair market value and described in a Board  Resolution)  of the
portion of the assets so distributed or of such subscription  rights or warrants
applicable to one share of Common Stock,  and of which the denominator  shall be
such Current  Market Price of the Common  Stock.  Such  adjustment  shall become
effective immediately after the record date for the determination of the holders
of Common  Stock  entitled to receive  such  distribution.  Notwithstanding  the
foregoing,  in case the Company  shall issue rights or warrants to subscribe for
additional  shares of the Company's  capital stock (other than those referred to
in  subsection  (b) above)  ("Rights")  to  substantially  all holders of Common
Stock,  the  Company  may,  in lieu of making any  adjustment  pursuant  to this
Section  5.06,  make  proper  provision  so that each  holder of a Security  who
converts such Security (or any portion  thereof)  after the record date for such
distribution  and prior to the  expiration  or redemption of the Rights shall be
entitled to receive  upon such  conversion,  in addition to the shares of Common
Stock  issuable upon such  conversion  (the  "Conversion  Shares"),  a number of
Rights to be determined as follows: (i) if such conversion occurs on or prior to
the date for the distribution to the holders of Rights of separate  certificates
evidencing such Rights (the  "Distribution  Date"), the same number of Rights to
which a holder of a number of shares  of  Common  Stock  equal to the  number of
Conversion  Shares is entitled at the time of such conversion in accordance with
the terms and  provisions  of and  applicable  to the  Rights;  and (ii) if such
conversion  occurs  after the  Distribution  Date,  the same number of Rights to
which a holder of the number of shares of Common Stock into which the  principal
amount of the Security so converted  was  convertible  immediately  prior to the
Distribution  Date  would  have  been  entitled  on  the  Distribution  Date  in
accordance with the terms and provisions of and applicable to the Rights.

                  (d) In case the Company  shall,  by dividend or otherwise,  at
any time  distribute  to all  holders of its Common  Stock cash  (including  any
distributions  of cash out of current or  retained  earnings  of the Company but
excluding any cash that is  distributed  as part of a  distribution  requiring a
Conversion  Price  adjustment  pursuant to paragraph  (c) of this Section) in an
aggregate amount that,  together with the sum of (x) the aggregate amount of any
other distributions to all holders of its Common Stock made in cash plus (y) all
Excess Payments, in each case made within the 12 months preceding the date fixed
for   determining  the   stockholders   entitled  to  such   distribution   (the
"Distribution  Record  Date")  and in  respect  of  which  no  Conversion  Price
adjustment  pursuant to paragraphs  (c) or (e) of this Section or this paragraph
(d) has been made,  exceeds 15% of the product of the Current  Market  Price per
share  (determined  as provided in paragraph  (f) of this Section) of the Common
Stock on the  Distribution  Record  Date  multiplied  by the number of shares of
Common Stock outstanding on the Distribution  Record Date (excluding shares held
in the treasury of the Company),  the Conversion  Price shall be reduced so that
the same shall equal the price  determined by multiplying  such Conversion Price
in  effect  immediately  prior  to the  effectiveness  of the  Conversion  Price
reduction  contemplated  by  this  paragraph  (d) by a  fraction  of  which  the
numerator shall be the Current Market Price per share (determined as provided in
paragraph  (f) of this Section) of the Common Stock on the  Distribution  Record
Date less the amount of such cash and other consideration  (including any Excess
Payments) so  distributed  applicable to one share of Common Stock (equal to the
aggregate  amount of such cash and other  consideration  (including  any  Excess
Payments) divided by the number of shares of Common Stock outstanding



                                       25
<PAGE>

on the  Distribution  Record  Date) and the  denominator  shall be such  Current
Market Price per share (determined as provided in paragraph (f) of this Section)
of the Common Stock on the  Distribution  Record Date,  such reduction to become
effective  immediately prior to the opening of business on the day following the
Distribution Record Date.

                  (e) In case a tender  offer or  other  negotiated  transaction
made by the Company or any  Subsidiary  of the Company for all or any portion of
the Common Stock shall be  consummated,  if an Excess Payment is made in respect
of such  tender  offer or other  negotiated  transaction  and the amount of such
Excess Payment,  together with the sum of (x) the aggregate amount of all Excess
Payments plus (y) the aggregate  amount of all  distributions  to all holders of
the  Common  Stock  made in cash  (including  any  distributions  of cash out of
current or retained  earnings of the  Company),  in each case made within the 12
months  preceding  the date of payment of such  current  negotiated  transaction
consideration  or  expiration of such current  tender offer,  as the case may be
(the "Purchase Date"),  and as to which no adjustment  pursuant to paragraph (c)
or paragraph (d) of this Section or this  paragraph  (e) has been made,  exceeds
15% of the product of the Current Market Price per share (determined as provided
in  paragraph  (f) of this  Section) of the Common  Stock on the  Purchase  Date
multiplied by the number of shares of Common Stock  outstanding  (including  any
tendered  shares but excluding any shares held in the treasury of the Company or
any Subsidiary of the Company) on the Purchase Date, the Conversion  Price shall
be reduced so that the same shall equal the price determined by multiplying such
Conversion  Price  in  effect  immediately  prior  to the  effectiveness  of the
Conversion  Price reduction  contemplated by this paragraph (e) by a fraction of
which the numerator  shall be the Current Market Price per share  (determined as
provided in paragraph  (f) of this  Section) of the Common Stock on the Purchase
Date less the amount of such Excess  Payments  and such cash  distributions,  if
any,  applicable to one share of Common Stock (equal to the aggregate  amount of
such Excess Payments and such cash distributions divided by the number of shares
of Common Stock  outstanding on the Purchase Date) and the denominator  shall be
such Current Market Price per share  (determined as provided in paragraph (f) of
this Section) of the Common Stock on the Purchase Date, such reduction to become
effective  immediately prior to the opening of business on the day following the
Purchase Date.

                  (f) The  "Current  Market  Price" per share of Common Stock on
any date shall be deemed to be the  average of the Daily  Market  Prices for the
shorter of (i) 30 consecutive  Business Days ending on the last full Trading Day
on the exchange or market  referred to in  determining  such Daily Market Prices
prior to the time of  determination  or (ii) the period  commencing  on the date
next succeeding the first public  announcement of the issuance of such rights or
such warrants or such other distribution or such negotiated  transaction through
such last full trading day on the exchange or market  referred to in determining
such Daily Market Prices prior to the time of determination.

                  (g) "Excess  Payment" means the excess of (A) the aggregate of
the cash and fair market value of other consideration paid by the Company or any
of its  Subsidiaries  with  respect to the shares  acquired in a tender offer or
other negotiated transaction over (B) the Daily Market



                                       26
<PAGE>

Price on the Trading Day  immediately  following  the  completion of such tender
offer or other  negotiated  transaction  multiplied  by the  number of  acquired
shares.

                  (h) In any case in which this Section 5.06 shall  require that
an  adjustment  be made  immediately  following a record date for an event,  the
Company  may elect to defer,  until  such  event,  issuing  to the holder of any
Security  converted  after such record date the shares of Common Stock and other
Capital Stock of the Company  issuable upon such  conversion  over and above the
shares of Common Stock and other Capital Stock of the Company issuable upon such
conversion only on the basis of the Conversion  Price prior to adjustment;  and,
in lieu of the shares the  issuance of which is so deferred,  the Company  shall
issue or cause its  transfer  agents  to issue  due  bills or other  appropriate
evidence of the right to receive such shares.

                  SECTION 5.07. No  Adjustment.  No adjustment in the Conversion
Price shall be required until cumulative adjustments amount to 1% or more of the
Conversion Price as last adjusted; provided, however, that any adjustments which
by reason of this  Section  5.07 are not  required  to be made  shall be carried
forward and taken into account in any subsequent  adjustment.  All  calculations
under  this  Article  V  shall  be made to the  nearest  cent or to the  nearest
one-hundredth  of a share,  as the case may be. No  adjustment  need be made for
rights to purchase  Common Stock pursuant to a Company plan for  reinvestment of
dividends or interest.  No adjustment need be made for a change in the par value
or no par value of the Common Stock.

                  SECTION 5.08. Other  Adjustments.  (a) In the event that, as a
result of an adjustment  made pursuant to Section 5.06 above,  the holder of any
Security thereafter  surrendered for conversion shall become entitled to receive
any  shares of Capital  Stock of the  Company  other  than  shares of its Common
Stock,  thereafter the Conversion  Price of such other shares so receivable upon
conversion of any Securities shall be subject to adjustment from time to time in
a manner and on terms as nearly equivalent as practicable to the provisions with
respect to Common Stock contained in this Article V.

                  (b) In the event that shares of Common Stock are not delivered
after the  expiration  of any of the rights or  warrants  referred to in Section
5.06(b) and Section 5.06(c) hereof,  the Conversion Price shall be readjusted to
the Conversion  Price which would otherwise be in effect had the adjustment made
upon the issuance of such rights or warrants  been made on the basis of delivery
of only the number of shares of Common Stock actually delivered.

                  SECTION 5.09.  Adjustments for Tax Purposes.  The Company may,
at its option,  make such  reductions in the  Conversion  Price,  in addition to
those required by Section 5.06 above,  as it determines to be advisable in order
that any  stock  dividend,  subdivision  of  shares,  distribution  of rights to
purchase stock or securities or distribution of securities  convertible  into or
exchangeable  for stock  made by the  Company  to its  stockholders  will not be
taxable to the recipients thereof.

                  SECTION  5.10.  Adjustments  by the Company.  The Company from
time to time may, to the extent permitted by law, reduce the Conversion Price by
any amount for any period of at least 20 days,  in which case the Company  shall
give at least 15 days' notice of such

                                       27

<PAGE>

reduction in accordance  with Section 5.11, if the Board of Directors has made a
determination that such reduction would be in the best interests of the Company,
which determination shall be conclusive.

                  SECTION 5.11.  Notice of  Adjustment.  Whenever the Conversion
Price is  adjusted,  the  Company  shall  promptly  mail to  Noteholders  at the
addresses appearing on the Registrar's books a notice of the adjustment and file
with the Trustee an Officers'  Certificate  briefly  stating the facts requiring
the  adjustment  and the  manner  of  computing  it.  The  certificate  shall be
conclusive evidence of the correctness of such adjustment.

                  SECTION  5.12.  Notice of Certain  Transactions.  In the event
that:

                  (1) the  Company  takes any  action  which  would  require  an
adjustment in the Conversion Price;

                  (2)  the  Company  takes  any  action  that  would  require  a
supplemental indenture pursuant to Section 5.13; or

                  (3)  there is a dissolution or liquidation of the Company;

a holder of a Security may wish to convert such  Security  into shares of Common
Stock prior to the record date for or the effective  date of the  transaction so
that he may receive the rights, warrants, securities or assets which a holder of
shares of Common Stock on that date may receive.  Therefore,  the Company  shall
mail to Noteholders at the addresses  appearing on the Registrar's books and the
Trustee a notice stating the proposed  record or effective date, as the case may
be.  The  Company  shall  mail the  notice at least 15 days  before  such  date;
however,  failure to mail such notice or any defect therein shall not affect the
validity  of any  transaction  referred  to in  clause  (1),  (2) or (3) of this
Section 5.12.

                  SECTION  5.13.  Effect of  Reclassifications,  Consolidations,
Mergers or Sales on Conversion  Privilege.  If any of the following shall occur,
namely: (i) any reclassification or change of outstanding shares of Common Stock
issuable upon  conversion of  Securities  (other than a change in par value,  or
from par  value to no par  value,  or from no par  value to par  value,  or as a
result of a subdivision or  combination),  (ii) any  consolidation  or merger to
which the  Company is a party  other  than a merger in which the  Company is the
continuing  corporation and which does not result in any reclassification of, or
change (other than a change in name,  or par value,  or from par value to no par
value,  or from no par  value to par value or as a result  of a  subdivision  or
combination)  in,  outstanding  shares  of  Common  Stock or  (iii)  any sale or
conveyance  of all or  substantially  all of the  property  or  business  of the
Company as an  entirety,  then the  Company,  or such  successor  or  purchasing
corporation,  as the  case  may be,  shall,  as a  condition  precedent  to such
reclassification, change, consolidation, merger, sale or conveyance, execute and
deliver to the Trustee a  supplemental  indenture  in form  satisfactory  to the
Trustee  providing that the holder of each Security then outstanding  shall have
the right to convert such  Security  into the kind and amount of shares of stock
and  other  securities  and  property  (including  cash)  receivable  upon  such
reclassification, change, consolidation, merger, sale or conveyance



                                       28
<PAGE>

by a holder of the number of shares of Common Stock  deliverable upon conversion
of  such  Security   immediately   prior  to  such   reclassification,   change,
consolidation,  merger,  sale or conveyance.  Such supplemental  indenture shall
provide  for  adjustments  of the  Conversion  Price  which  shall be as  nearly
equivalent as may be  practicable to the  adjustments  of the  Conversion  Price
provided for in this  Article V. The  foregoing,  however,  shall not in any way
affect the right a holder of a Security may otherwise  have,  pursuant to clause
(ii) of the last sentence of subsection  (c) of Section 5.06, to receive  Rights
upon  conversion  of a  Security.  If,  in the case of any  such  consolidation,
merger,  sale  or  conveyance,  the  stock  or  other  securities  and  property
(including  cash)  receivable  thereupon  by a holder of Common  Stock  includes
shares of stock or other securities and property of a corporation other than the
successor or purchasing corporation,  as the case may be, in such consolidation,
merger,  sale or  conveyance,  then such  supplemental  indenture  shall also be
executed by such other corporation and shall contain such additional  provisions
to  protect  the  interests  of the  holders of the  Securities  as the Board of
Directors of the Company shall  reasonably  consider  necessary by reason of the
foregoing.  The  provision  of  this  Section  5.13  shall  similarly  apply  to
successive consolidations, mergers, sales or conveyances.

                  In  the  event  the  Company  shall  execute  a   supplemental
indenture  pursuant to this Section 5.13,  the Company shall  promptly file with
the Trustee an Officers'  Certificate briefly stating the reasons therefor,  the
kind or amount of shares of stock or  securities  or property  (including  cash)
receivable by holders of the Securities upon the conversion of their  Securities
after  any  such  reclassification,   change,  consolidation,  merger,  sale  or
conveyance and any adjustment to be made with respect thereto.

                  SECTION 5.14. Trustee's Disclaimer. The Trustee has no duty to
determine when an adjustment  under this Article V should be made, how it should
be made or what such adjustment should be, but may accept as conclusive evidence
of the  correctness  of any such  adjustment,  and shall be protected in relying
upon the  Officers'  Certificate  with  respect  thereto  which the  Company  is
obligated to file with the Trustee  pursuant to Section 5.11.  The Trustee makes
no representation as to the validity or value of any securities or assets issued
upon conversion of Securities,  and the Trustee shall not be responsible for the
Company's failure to comply with any provisions of this Article V.

                  The Trustee shall not be under any responsibility to determine
the  correctness  of any  provisions  contained  in any  supplemental  indenture
executed pursuant to Section 5.13, but may accept as conclusive  evidence of the
correctness  thereof,  and shall be protected  in relying  upon,  the  Officers'
Certificate with respect thereto which the Company is obligated to file with the
Trustee pursuant to Section 5.13.

                                   ARTICLE VI

                                  Subordination

                  SECTION  6.01.  Agreement to  Subordinate.  The  Company,  for
itself and its successors, and each Noteholder, by his acceptance of Securities,
agree that the payment of the  principal of or interest on or any other  amounts
due on the Securities is subordinated in right of



                                       29
<PAGE>

payment, to the extent and in the manner stated in this Article VI, to the prior
payment in full of all existing and future  Senior Debt.  The  Securities  shall
rank pari passu with the  Company's 4 1/2%  Convertible  Subordinated  Notes due
2002.

                  SECTION  6.02.  No Payment  on  Securities  if Senior  Debt in
Default. Anything in this Indenture to the contrary notwithstanding,  no payment
on account of principal of or redemption of, interest on or other amounts due on
the Securities (including the making of a deposit pursuant to Section 3.05), and
no redemption,  purchase, or other acquisition of the Securities,  shall be made
by or on behalf of the Company (i) unless full  payment of amounts  then due for
principal  and interest and of all other amounts then due on all Senior Debt has
been made or duly provided for pursuant to the terms of the instrument governing
such Senior Debt, (ii) if, at the time of such payment, redemption,  purchase or
other acquisition, or immediately after giving effect thereto, there shall exist
under any Senior  Debt,  or any  agreement  pursuant to which any Senior Debt is
issued, any default, which default shall not have been cured or waived and which
default  shall  have  resulted  in the full  amount of such  Senior  Debt  being
declared due and payable or (iii) if, at the time of such  payment,  redemption,
purchase or other  acquisition,  the Trustee shall have received  written notice
from the  Representative  of the holders of  Designated  Senior Debt (a "Payment
Blockage  Notice") that there exists under such  Designated  Senior Debt, or any
agreement  pursuant to which such Designated Senior Debt is issued, any default,
which  default  shall not have been  cured or  waived,  permitting  the  holders
thereof to declare any amounts of such  Designated  Senior Debt due and payable,
but only for the period (the "Payment Blockage  Period")  commencing on the date
of receipt of the Payment Blockage Notice and ending (unless earlier  terminated
by notice  given to the  Trustee by the  Representative  of the  holders of such
Designated  Senior  Debt) on the  earlier of (a) the date on which such event of
default  shall have been cured or waived or (b) 180 days from the receipt of the
Payment  Blockage  Notice.  Notwithstanding  the  provisions  described  in  the
immediately  preceding sentence (other than in clauses (i) and (ii)), unless the
holders of such  Designated  Senior Debt or the  Representative  of such holders
shall have accelerated the maturity of such Designated  Senior Debt, the Company
may resume  payments on the  Securities  after the end of such Payment  Blockage
Period.  Not  more  than  one  Payment  Blockage  Notice  may  be  given  in any
consecutive 365-day period,  irrespective of the number of defaults with respect
to Senior Debt during such period.

                  In the event  that,  notwithstanding  the  provisions  of this
Section 6.02,  payments are made by or on behalf of the Company in contravention
of the  provisions  of this Section  6.02,  such  payments  shall be held by the
Trustee,  any  Paying  Agent or the  holders,  as  applicable,  in trust for the
benefit of, and shall be paid over to and  delivered to, the  Representative  of
the holders of Senior Debt or the trustee under the indenture or other agreement
(if any), pursuant to which any instruments  evidencing any Senior Debt may have
been issued for application to the payment of all Senior Debt ratably  according
to the aggregate  amounts  remaining  unpaid to the extent  necessary to pay all
Senior  Debt in full in  accordance  with the terms of such Senior  Debt,  after
giving effect to any concurrent payment or distribution to or for the holders of
Senior Debt.



                                       30
<PAGE>

                  The Company  shall give prompt  written  notice to the Trustee
and any Paying Agent of any default or event of default under any Senior Debt or
under any agreement pursuant to which any Senior Debt may have been issued.

                  SECTION 6.03.  Distribution  on  Acceleration  of  Securities;
Dissolution and Reorganization; Subrogation of Securities. (a) If the Securities
are declared due and payable  because of the  occurrence of an Event of Default,
the Company shall give prompt  written  notice to the holders of all Senior Debt
or to the trustee(s) for such Senior Debt of such acceleration.  The Company may
not  pay  the  principal  of or  interest  on or any  other  amounts  due on the
Securities  until five  Business Days after such holders or trustee(s) of Senior
Debt receive such notice and,  thereafter,  the Company may pay the principal of
or interest on or any other amounts due on the Securities only if the provisions
of this Article VI permit such payment.

                  (b) Upon (i) any  acceleration of the principal  amount due on
the  Securities  because of an Event of  Default or (ii) any direct or  indirect
distribution  of  assets  of the  Company  upon  any  dissolution,  winding  up,
liquidation or reorganization of the Company (whether in bankruptcy,  insolvency
or  receivership  proceedings or upon an assignment for the benefit of creditors
or any other  dissolution,  winding up,  liquidation  or  reorganization  of the
Company):

                  (1) the  holders of all Senior Debt shall first be entitled to
receive payment in full of the principal  thereof,  the interest thereon and any
other amounts due thereon before the holders are entitled to receive  payment on
account of the  principal  of or  interest  on or any other  amounts  due on the
Securities;

                  (2) any  payment or  distribution  of assets of the Company of
any kind or  character,  whether in cash,  property  or  securities  (other than
securities  of the Company as  reorganized  or  readjusted  or securities of the
Company or any other  corporation  provided for by a plan of  reorganization  or
readjustment  the  payment  of which  is  subordinate,  at  least to the  extent
provided in this Article with respect to the Securities,  to the payment in full
without  diminution or  modification  by such plan of all Senior Debt), to which
the holders or the Trustee  would be entitled  (other than in respect of amounts
payable to the Trustee  pursuant to Section  9.07) except for the  provisions of
this Article,  shall be paid by the liquidating trustee or agent or other person
making  such a payment or  distribution,  directly to the holders of Senior Debt
(or their  representative(s)  or  trustee(s)  acting on their  behalf),  ratably
according to the aggregate  amounts remaining unpaid on account of the principal
of or interest on and other  amounts due on the Senior Debt held or  represented
by each,  to the extent  necessary  to make  payment in full of all Senior  Debt
remaining unpaid,  after giving effect to any concurrent payment or distribution
to the holders of such Senior Debt; and

                  (3) in the event  that,  notwithstanding  the  foregoing,  any
payment  or  distribution  of assets of the  Company  of any kind or  character,
whether in cash, property or securities (other than securities of the Company as
reorganized or readjusted, or securities of the Company or any other corporation
provided for by a plan of reorganization or readjustment the payment of which is
subordinate, at least to the extent provided in this Article with respect to the
Securities,  to the payment in full without  diminution or  modification by such
plan of Senior



                                       31
<PAGE>

Debt),  shall be  received  by the  Trustee  (other  than in  respect of amounts
payable to the  Trustee  pursuant  to Section  9.07) or the  holders  before all
Senior Debt is paid in full, such payment or distribution shall be held in trust
for the benefit  of, and be paid over to upon  request by a holder of the Senior
Debt, the holders of the Senior Debt remaining unpaid (or their representatives)
or trustee(s) acting on their behalf,  ratably as aforesaid,  for application to
the  payment of such Senior Debt until all such Senior Debt shall have been paid
in full,  after giving effect to any concurrent  payment or  distribution to the
holders of such Senior Debt.

                  Subject to the payment in full of all Senior Debt, the holders
shall be  subrogated  to the  rights of the  holders  of Senior  Debt to receive
payments  or  distributions  of cash,  property  or  securities  of the  Company
applicable  to the  Senior  Debt  until the  principal  of and  interest  on the
Securities shall be paid in full and, for purposes of such subrogation,  no such
payments or  distributions  to the  holders of Senior Debt of cash,  property or
securities  which otherwise would have been payable or  distributable to holders
shall,  as between the Company,  its creditors  other than the holders of Senior
Debt, and the holders, be deemed to be a payment by the Company to or on account
of the Senior Debt, it being  understood that the provisions of this Article are
and are intended  solely for the purpose of defining the relative  rights of the
holders, on the one hand, and the holders of Senior Debt, on the other hand.

                  Nothing  contained  in  this  Article  or  elsewhere  in  this
Indenture or in the  Securities  is intended to or shall (i) impair,  as between
the  Company  and its  creditors  other  than the  holders of Senior  Debt,  the
obligation of the Company,  which is absolute and  unconditional,  to pay to the
holders the  principal  of and interest on the  Securities  as and when the same
shall  become due and payable in  accordance  with the terms of the  Securities,
(ii) affect the  relative  rights of the holders  and  creditors  of the Company
other than  holders of Senior Debt or, as between  the Company and the  Trustee,
the  obligations of the Company to the Trustee,  or (iii) prevent the Trustee or
the holders from exercising all remedies  otherwise  permitted by applicable law
upon default under this  Indenture,  subject to the rights,  if any,  under this
Article  of the  holders  of  Senior  Debt in  respect  of  cash,  property  and
securities of the Company received upon the exercise of any such remedy.

                  Upon distribution of assets of the Company referred to in this
Article, the Trustee,  subject to the provisions of Section 9.01 hereof, and the
holders shall be entitled to rely upon a certificate of the liquidating  trustee
or agent or other  person  making  any  distribution  to the  Trustee  or to the
holders for the purpose of ascertaining  the persons  entitled to participate in
such distribution,  the holders of the Senior Debt and other indebtedness of the
Company,  the amount thereof or payable  thereon,  the amount or amounts paid or
distributed  thereon and all other facts  pertinent  thereto or to this Article.
The  Trustee,  however,  shall not be deemed  to owe any  fiduciary  duty to the
holders of Senior Debt.  Nothing  contained in this Article or elsewhere in this
Indenture, or in any of the Securities, shall prevent the good faith application
by the Trustee of any moneys which were  deposited  with it hereunder,  prior to
its receipt of written  notice of facts which would  prohibit such  application,
for the purpose of the payment of or on account of the  principal of or interest
on, the Securities  unless,  prior to the date on which such application is



                                       32
<PAGE>

made by the  Trustee,  the Trustee  shall be charged  with actual  notice  under
Section  6.03(d)  hereof of the facts  which would  prohibit  the making of such
application.

                  (c) The  provisions of this Article shall not be applicable to
any cash, properties or securities received by the Trustee or by any holder when
received  as a holder of Senior  Debt and  nothing  in  Section  9.11  hereof or
elsewhere in this  Indenture  shall deprive the Trustee or such holder of any of
its rights as such holder.

                  (d) The  Company  shall  give  prompt  written  notice  to the
Trustee of any fact known to the Company which would  prohibit the making of any
payment of money to or by the Trustee in respect of the  Securities  pursuant to
the  provisions  of this  Article.  The Trustee,  subject to the  provisions  of
Section 9.01 hereof, shall be entitled to assume that no such fact exists unless
the  Company  or any holder of Senior  Debt or any  trustee  therefor  has given
notice thereof to the Trustee. Notwithstanding the provisions of this Article or
any other  provisions of this  Indenture,  the Trustee shall not be charged with
knowledge of the  existence  of any fact which would  prohibit the making of any
payment of moneys to or by the Trustee in respect of the Securities  pursuant to
the provisions in this Article, unless, and until three Business Days after, the
Trustee  shall have  received  written  notice  thereof  from the Company or any
holder or holders of Senior Debt or from any trustee therefor; and, prior to the
receipt of any such written  notice,  the Trustee,  subject to the provisions of
Section 9.01 hereof,  shall be entitled in all respects  conclusively  to assume
that no such  facts  exist;  provided  that if on a date  not  less  than  three
Business Days  immediately  preceding the date upon which,  by the terms hereof,
any  such  moneys  may  become  payable  for  any  purpose  (including,  without
limitation, the principal of or interest on any Security), the Trustee shall not
have  received  with  respect to such  moneys the  notice  provided  for in this
Section 6.03(d), then anything herein contained to the contrary notwithstanding,
the Trustee  shall have full power and  authority  to receive such moneys and to
apply the same to the  purpose  for which they were  received,  and shall not be
affected by any notice to the  contrary  which may be received by it on or after
such prior date.

                  The  Trustee  shall be entitled  to rely  conclusively  on the
delivery  to it of a written  notice by a person  representing  himself  to be a
holder of Senior Debt (or a trustee on behalf of such holder) to establish  that
such notice has been given by a holder of Senior Debt (or a trustee on behalf of
any such holder or holders).  In the event that the Trustee  determines  in good
faith that further  evidence is required with respect to the right of any person
as a holder  of  Senior  Debt to  participate  in any  payment  or  distribution
pursuant  to this  Article,  the  Trustee  may  request  such  person to furnish
evidence  to the  reasonable  satisfaction  of the  Trustee  as to the amount of
Senior Debt held by such person,  the extent to which such person is entitled to
participate in such payment or distribution and any other facts pertinent to the
rights  of  such  person  under  this  Article,  and,  if such  evidence  is not
furnished,  the Trustee may defer any  payment to such person  pending  judicial
determination as to the right of such person to receive such payment;  nor shall
the Trustee be charged with knowledge or the curing or waiving of any default of
the  character  specified  in  Section  6.02  hereof  or that  any  event or any
condition  preventing any payment in respect of the Securities shall have ceased
to exist,  unless and until the Trustee  shall have received  written  notice to
such effect.



                                       33
<PAGE>

                  (e) The  provisions  of this  Section 6.03  applicable  to the
Trustee shall (unless the context  requires  otherwise) also apply to any Paying
Agent for the Company.

                  SECTION  6.04.   Reliance  by  Senior  Debt  on  Subordination
Provisions.  Each holder of any Security by his acceptance thereof  acknowledges
and agrees that the foregoing subordination  provisions are, and are intended to
be, an  inducement  and a  consideration  for each  holder of any  Senior  Debt,
whether such Senior Debt was created or acquired before or after the issuance of
the  Securities,  to acquire and continue to hold, or to continue to hold,  such
Senior Debt, and such holder of Senior Debt shall be deemed conclusively to have
relied on such subordination  provisions in acquiring and continuing to hold, or
in continuing to hold, such Senior Debt. Notice of any default in the payment of
any Senior  Debt,  except as  expressly  stated in this  Article,  and notice of
acceptance  of the  provisions  hereof are hereby  expressly  waived.  Except as
otherwise  expressly  provided herein, no waiver,  forbearance or release by any
holder of Senior  Debt  under  such  Senior  Debt or under  this  Article  shall
constitute a release of any of the  obligations or liabilities of the Trustee or
holders of the Securities provided in this Article.

                  SECTION 6.05. No Waiver of Subordination Provisions. Except as
otherwise expressly provided herein, no right of any present or future holder of
any Senior Debt to enforce subordination as herein provided shall at any time in
any way be  prejudiced  or  impaired by any act or failure to act on the part of
the Company or by any act or failure to act, in good faith,  by any such holder,
or by any noncompliance by the Company with the terms,  provisions and covenants
of this Indenture,  regardless of any knowledge thereof any such holder may have
or be otherwise charged with.

                  Without in any way limiting the  generality  of the  foregoing
paragraph,  the  holders of Senior  Debt may, at any time and from time to time,
without  the  consent  of, or notice  to,  the  Trustee  or the  holders  of the
Securities,  without  incurring  responsibility to the holders of the Securities
and without impairing or releasing the subordination provided in this Article VI
or the obligations  hereunder of the holders of the Securities to the holders of
Senior Debt, do any one or more of the following:  (i) change the manner,  place
or terms of payment of, or renew or alter,  Senior Debt,  or otherwise  amend or
supplement in any manner Senior Debt or any  instrument  evidencing  the same or
any  agreement  under which  Senior Debt is  outstanding;  (ii) sell,  exchange,
release or  otherwise  dispose of any property  pledged,  mortgaged or otherwise
securing  Senior  Debt;  (iii)  release any person  liable in any manner for the
collection  of Senior Debt;  and (iv)  exercise or refrain from  exercising  any
rights against the Company or any other person.

                  SECTION 6.06.  Trustee's  Relation to Senior Debt. The Trustee
in its individual capacity shall be entitled to all the rights set forth in this
Article in respect of any Senior Debt at any time held by it, to the same extent
as any holder of Senior Debt, and nothing in Section 9.11 hereof or elsewhere in
this  Indenture  shall  deprive the Trustee of any of its rights as such holder.
Anything in this Indenture to the contrary  notwithstanding,  amounts payable to
the  Trustee  from time to time  pursuant  to Section  9.07 shall be treated for
purposes of this Article as if such amounts constituted Senior Debt hereunder.



                                       34
<PAGE>

                  With  respect  to the  holders  of Senior  Debt,  the  Trustee
undertakes to perform or to observe only such of its covenants and  obligations,
as are  specifically  set forth in this  Article,  and no implied  covenants  or
obligations  with  respect to the holders of Senior Debt shall be read into this
Indenture  against the Trustee.  The Trustee shall not owe any fiduciary duty to
the holders of Senior Debt but shall have only such  obligations to such holders
as are expressly set forth in this Article.

                  Each holder of a Security by his acceptance thereof authorizes
and directs the Trustee on his behalf to take such action as may be necessary or
appropriate  to  effectuate  the  subordination  provided  in this  Article  and
appoints  the  Trustee  his  attorney-in-fact  for any and  all  such  purposes,
including,  in the  event  of any  dissolution,  winding  up or  liquidation  or
reorganization  under any applicable  bankruptcy law of the Company  (whether in
bankruptcy,  insolvency or  receivership  proceedings or otherwise),  the timely
filing of a claim for the unpaid balance of such holder's Securities in the form
required in such  proceedings  and the causing of such claim to be approved.  If
the Trustee does not file a claim or proof of debt in the form  required in such
proceedings  prior to 30 days  before  the  expiration  of the time to file such
claims  or  proofs,  then  any  holder  or  holders  of  Senior  Debt  or  their
representative  or  representatives  shall  have the right to  demand,  sue for,
collect,  receive and receipt for the payments and  distributions  in respect of
the  Securities  which are  required to be paid or  delivered  to the holders of
Senior  Debt as  provided  in this  Article  and to file and  prove  all  claims
therefor  and to take all  such  other  action  in the  name of the  holders  or
otherwise,  as such  holders  of  Senior  Debt  or  representative  thereof  may
determine to be necessary or appropriate  for the  enforcement of the provisions
of this  Article.  Anything in this  Indenture to the contrary  notwithstanding,
amounts  payable to the Trustee from time to time pursuant to Section 9.07 shall
be treated for purposes of this Article as if such  amounts  constituted  Senior
Debt hereunder.

                  SECTION  6.07.  Other  Provisions  Subject  Hereto.  Except as
expressly  stated in this Article,  notwithstanding  anything  contained in this
Indenture  to the  contrary,  all  the  provisions  of  this  Indenture  and the
Securities  are subject to the provisions of this Article.  However,  nothing in
this Article  shall apply to or  adversely  affect the claims of, or payment to,
the Trustee pursuant to Section 9.07. Notwithstanding the foregoing, the failure
to make a payment on account of  principal of or interest on the  Securities  by
reason of any  provision of this Article VI shall not be construed as preventing
the occurrence of an Event of Default under Section 8.01.

                                   ARTICLE VII

                                   Successors

                  SECTION 7.01.  Merger,  Consolidation  or Sale of Assets.  The
Company may not consolidate or merge with or into any person (whether or not the
Company is the surviving corporation),  or sell, assign, transfer, lease, convey
or otherwise  dispose of all or  substantially  all of its  properties or assets
unless:



                                       35
<PAGE>

                  (a) the  Company is the  surviving  corporation  or the Person
         formed by or surviving any such  consolidation or merger (if other than
         the  Company)  or to which  such  sale,  assignment,  transfer,  lease,
         conveyance or other  disposition  shall have been made is a corporation
         organized or existing  under the laws of the United  States,  any state
         thereof or the District of Columbia;

                  (b)  the   corporation   formed  by  or  surviving   any  such
         consolidation  or merger (if other than the Company) or the corporation
         to which such sale, assignment,  transfer,  lease,  conveyance or other
         disposition  will have been made  assumes  all the  Obligations  of the
         Company,  pursuant to a  supplemental  indenture  in a form  reasonably
         satisfactory to the Trustee, under the Securities and the Indenture;

                  (c) any such sale, assignment,  transfer, lease, conveyance or
         other  disposition  of  all  or  substantially  all  of  the  Company's
         properties  or  assets  shall  be as an  entirety  or  virtually  as an
         entirety to one corporation;

                  (d) immediately  after such transaction no Default or Event of
Default exists; and

                  (e) the Company or such  corporation  shall have  delivered to
         the Trustee an Officers'  Certificate  and an Opinion of Counsel,  each
         stating that such  transaction and the  supplemental  indenture  comply
         with the Indenture and that all  conditions  precedent in the Indenture
         relating to such transaction have been satisfied.

                  SECTION  7.02.  Successor  Corporation  Substituted.  Upon any
consolidation or merger, or any sale, assignment, transfer, lease, conveyance or
other  disposition of all or  substantially  all of the assets of the Company in
accordance with Section 7.01 hereof,  the successor  corporation  formed by such
consolidation  or into or with which the Company is merged or the corporation to
which such sale, assignment, transfer, lease, conveyance or other disposition is
made shall succeed to, and be  substituted  for and may exercise every right and
power of, the  Company  under  this  Indenture  with the same  effect as if such
successor person has been named as the Company herein;  provided,  however, that
the  predecessor  Company in the case of a sale,  assignment,  transfer,  lease,
conveyance or other disposition shall not be released from the obligation to pay
the principal of and interest on the Securities.

                                  ARTICLE VIII

                              Defaults and Remedies

                  SECTION 8.01. Events of Default.  An "Event of Default" occurs
if:

                  (a) the  Company  defaults  in the  payment of interest on any
         Security  when  the  same  becomes  due and  payable,  and the  Default
         continues for a period of 30 days after the date due and payable;



                                       36
<PAGE>

                  (b) the Company  defaults in the payment of the  principal  of
         any Security  when the same  becomes due and payable at maturity,  upon
         redemption or otherwise;

                  (c) the Company  fails to observe or perform  any  covenant or
         agreement contained in Section 4.07 hereof;

                  (d) the Company fails to observe or perform any other covenant
         or agreement  contained in this Indenture or the Securities required by
         it to be performed  and the Default  continues  for a period of 60 days
         after the receipt of written  notice from the Trustee to the Company or
         from the  holders  of 25% in  aggregate  principal  amount  of the then
         outstanding Securities to the Company and the Trustee stating that such
         notice is a "Notice of Default";

                  (e)  there is a  default  under  any  mortgage,  indenture  or
         instrument  under  which  there may be issued or by which  there may be
         secured or evidenced any Indebtedness for money borrowed by the Company
         or any Material  Subsidiary  of the Company (or the payment of which is
         guaranteed  by the Company or any Material  Subsidiary of the Company),
         whether such  Indebtedness  or guarantee now exists or is created after
         the Issuance Date, which default (i) is caused by a failure to pay when
         due  principal  of or  interest on such  Indebtedness  within the grace
         period  provided  for in such  Indebtedness  (which  failure  continues
         beyond any  applicable  grace  period) (a  "Payment  Default")  or (ii)
         results in the acceleration of such  Indebtedness  prior to its express
         maturity (without such  acceleration  being rescinded or annulled) and,
         in each case, the principal amount of any such  Indebtedness,  together
         with the principal  amount of any other such  Indebtedness  under which
         there  is a  Payment  Default  or the  maturity  of  which  has been so
         accelerated, aggregates $10 million or more;

                  (f) a final,  non-appealable  judgment or final non-appealable
         judgments  (other than any  judgment as to which a reputable  insurance
         company  has  accepted  full  liability)  for the  payment of money are
         entered  by a court or courts of  competent  jurisdiction  against  the
         Company  or  any  Material   Subsidiary   of  the  Company  and  remain
         undischarged  for  a  period  (during  which  execution  shall  not  be
         effectively stayed) of 60 days, provided that the aggregate of all such
         judgments exceeds $5 million;

                  (g) the  Company or any  Material  Subsidiary  pursuant  to or
         within the meaning of any  Bankruptcy  Law:  (i)  commences a voluntary
         case,  (ii) consents to the entry of an order for relief  against it in
         an  involuntary  case in which it is the debtor,  (iii) consents to the
         appointment of a Custodian of it or for all or substantially all of its
         property,  (iv)  makes a  general  assignment  for the  benefit  of its
         creditors,  or (v) makes the  admission in writing that it generally is
         unable to pay its debts as the same become due; or

                  (h) a court  of  competent  jurisdiction  enters  an  order or
         decree under any  Bankruptcy  Law that:  (i) is for relief  against the
         Company or any  Material  Subsidiary  of the Company in an  involuntary
         case,  (ii)  appoints  a  Custodian  of the  Company  or  any  Material
         Subsidiary  of the  Company  or for  all  or  substantially  all of its
         property, and the



                                       37
<PAGE>

         order or decree  remains  unstayed  and in effect  for 60 days or (iii)
         orders the liquidation of the Company or any Material Subsidiary of the
         Company,  and the order or decree remains unstayed and in effect for 60
         days.

                  The term  "Bankruptcy  Law" means Title 11,  U.S.  Code or any
similar  Federal or state law for the relief of  debtors.  The term  "Custodian"
means any receiver, trustee, assignee,  liquidator or similar official under any
Bankruptcy Law.

                  SECTION 8.02. Acceleration. If an Event of Default (other than
an Event of Default  specified  in clauses (g) and (h) of Section  8.01  hereof)
occurs  and  is  continuing,  the  Trustee  by  notice  to the  Company,  or the
Noteholders  of at  least  25%  in  principal  amount  of  the  then-outstanding
Securities  by  notice to the  Company  and the  Trustee,  may  declare  all the
Securities  to be due and payable.  Upon such  declaration,  the  principal  of,
premium,  if any, and accrued and unpaid interest on the Securities shall be due
and payable  immediately.  If an Event of Default specified in clause (g) or (h)
of Section  8.01 hereof  occurs,  such an amount  shall ipso facto become and be
immediately  due and payable without any declaration or other act on the part of
the  Trustee or any  Noteholder.  The  Noteholders  of a majority  in  aggregate
principal amount of the then-outstanding Securities by notice to the Trustee may
rescind  an  acceleration  and its  consequences  if the  rescission  would  not
conflict  with any  judgment or decree,  if all  amounts  payable to the Trustee
pursuant to Section  9.07 hereof  have been paid and if all  existing  Events of
Default  have been cured or waived  except  nonpayment  of principal or interest
that has become due solely because of the acceleration.

                  SECTION 8.03.  Other  Remedies.  If an Event of Default occurs
and is  continuing,  the Trustee may pursue any available  remedy to collect the
payment of principal or interest on the Securities or to enforce the performance
of any provision of the Securities or this Indenture.

                  The  Trustee  may  maintain a  proceeding  even if it does not
possess any of the Securities or does not produce any of them in the proceeding.
A delay or omission by the Trustee or any  Noteholder in exercising any right or
remedy accruing upon an Event of Default shall not impair the right or remedy or
constitute a waiver of or acquiescence in the Event of Default. All remedies are
cumulative to the extent permitted by law.

                  SECTION 8.04.  Waiver of Past Defaults.  The  Noteholders of a
majority in aggregate  principal  amount of the  then-outstanding  Securities by
notice to the Trustee may waive an existing  Default or Event of Default and its
consequences  except a continuing  Default or Event of Default in the payment of
the Designated  Event Payment or the principal of, or interest on, any Security.
When a Default or Event of Default is  waived,  it is cured and  ceases;  but no
such waiver shall extend to any  subsequent or other Default or impair any right
consequent thereon.

                  SECTION  8.05.  Control  by  Majority.  The  Noteholders  of a
majority in principal amount of the  then-outstanding  Securities may direct the
time,  method and place of conducting any proceeding for any remedy available to
the Trustee or exercising any trust or power



                                       38
<PAGE>

conferred on it.  However,  the Trustee may refuse to follow any direction  that
conflicts  with law or this  Indenture,  is unduly  prejudicial to the rights of
other Noteholders, or would involve the Trustee in personal liability.

                  SECTION 8.06.  Limitation on Suits.  A Noteholder may pursue a
remedy with respect to this Indenture or the Securities only if:

                  (a) the Noteholder gives to the Trustee notice of a continuing
         Event of Default;

                  (b) the Noteholders of at least 25% in principal amount of the
         then-outstanding Securities make a request to the Trustee to pursue the
         remedy;

                  (c)  such  Noteholder  or  Noteholders  offer  to the  Trustee
         indemnity  satisfactory to the Trustee  against any loss,  liability or
         expense;

                  (d) the Trustee  does not comply  with the  request  within 60
         days after receipt of the request and the offer of indemnity; and

                  (e) during such 60-day period the Noteholders of a majority in
         principal  amount of the  then-outstanding  Securities  do not give the
         Trustee a direction inconsistent with the request.

                  A  Noteholder  may not use this  Indenture  to  prejudice  the
rights of another  Noteholder or to obtain a preference or priority over another
Noteholder.

                  SECTION  8.07.  Rights  of  Noteholders  to  Receive  Payment.
Notwithstanding  any  other  provision  of  this  Indenture,  the  right  of any
Noteholder  of a Security to receive  payment of  principal  and interest on the
Security,  on or after the respective due dates expressed in the Security, or to
bring suit for the  enforcement of any such payment on or after such  respective
dates,  shall not be impaired or affected  without the consent of the Noteholder
made pursuant to this Section.

                  SECTION  8.08.  Collection  Suit by  Trustee.  If an  Event of
Default  specified  in Section  8.01(a) or (b)  occurs  and is  continuing,  the
Trustee may recover  judgment in its own name and as trustee of an express trust
against the Company for the whole  amount of principal  and  interest  remaining
unpaid on the Securities and interest on overdue principal and interest and such
further  amount as shall be  sufficient  to cover the costs  and,  to the extent
lawful, expenses of collection, including the reasonable compensation, expenses,
disbursements and advances of the Trustee, its agents and counsel.

                  SECTION  8.09.  Trustee May File Proofs of Claim.  The Trustee
may file such proofs of claim and other  papers or documents as may be necessary
or  advisable  in order to have the claims of the  Trustee  and the  Noteholders
allowed in any judicial  proceedings  relative to the Company,  its creditors or
its property.  Nothing contained herein shall be deemed to authorize the Trustee
to  authorize or consent to or accept or adopt on behalf of any  Noteholder  any
plan of



                                       39
<PAGE>

reorganization,  arrangement, adjustment or composition affecting the Securities
or the rights of any Noteholder  thereof, or to authorize the Trustee to vote in
respect of the claim of any Noteholder in any such proceeding.

                  SECTION 8.10.  Priorities.  If the Trustee  collects any money
pursuant to this Article, it shall pay out the money in the following order:

                  First:  to the  Trustee for  amounts  due under  Section  9.07
         hereof;

                  Second:  to the holders of Senior Debt to the extent  required
         by Article VI;

                  Third: to the  Noteholders,  for amounts due and unpaid on the
         Securities  for  principal  and  interest,  ratably,  according  to the
         amounts due and payable on the  Securities  for principal and interest,
         respectively; and

                  Fourth:  to the Company.

                  Except as  otherwise  provided  in Section  2.12  hereof,  the
Trustee may fix a record date and  payment  date for any payment to  Noteholders
made pursuant to this Section.

                  SECTION  8.11.  Undertaking  for  Costs.  In any  suit for the
enforcement  of any right or remedy under this  Indenture or in any suit against
the Trustee for any action  taken or omitted by it as a Trustee,  a court in its
discretion  may  require  the  filing  by any party  litigant  in the suit of an
undertaking  to pay the costs of the suit,  and the court in its  discretion may
assess reasonable costs, including reasonable attorneys' fees, against any party
litigant  in the suit,  having  due  regard to the  merits and good faith of the
claims or defenses made by the party litigant.  This Section does not apply to a
suit by the Trustee,  a suit by a holder  pursuant to Section 8.07 hereof,  or a
suit by Noteholders of more than 10% in principal amount of the then-outstanding
Securities.

                                   ARTICLE IX

                                     Trustee

                  SECTION  9.01.  Duties of Trustee.  (a) If an Event of Default
has occurred and is  continuing,  the Trustee shall  exercise such of the rights
and powers vested in it by this  Indenture,  and use the same degree of care and
skill in their  exercise,  as a prudent  person would  exercise or use under the
circumstances in the conduct of his or her own affairs.

                  (b) Except during the continuance of an Event of Default:  (i)
the Trustee need perform  only those duties that are  specifically  set forth in
this  Indenture  and no others and (ii) in the absence of bad faith on its part,
the Trustee may  conclusively  rely, as to the truth of the  statements  and the
correctness of the opinions  expressed  therein,  upon  certificates or opinions
furnished to the Trustee and, if required by the terms hereof, conforming to the
requirements  of  this  Indenture.   However,  the  Trustee  shall  examine  the
certificates  and  opinions  to  determine  whether  or not they  conform to the
requirements of this  Indenture.  During the continuance of an



                                       40
<PAGE>

event of Default,  the Trustee may consult with its legal  counsel and rely upon
advice from such counsel with respect to legal matters.

                  (c) The Trustee may not be relieved from liability for its own
negligent  action,  its  own  negligent  failure  to  act,  or its  own  willful
misconduct,  except  that:  (i) this  paragraph  does not  limit  the  effect of
paragraph (b) of this Section 9.01; (ii) the Trustee shall not be liable for any
error of  judgment  made in good faith by a Trust  Officer,  unless it is proved
that the Trustee was negligent in ascertaining the pertinent facts and (iii) the
Trustee shall not be liable with respect to any action it takes or omits to take
in good faith in accordance with a direction  received by it pursuant to Section
8.05 hereof.

                  (d) Every  provision of this Indenture that in any way relates
to the Trustee is subject to paragraphs (a), (b) and (c) of this Section 9.01.

                  (e) The Trustee may refuse to perform any duty or exercise any
right or power unless it receives indemnity satisfactory to it against any loss,
liability or expense.

                  (f) The Trustee  shall not be liable for interest on any money
received  by it except as the  Trustee  may agree in writing  with the  Company.
Money held in trust by the  Trustee  need not be  segregated  from  other  funds
except to the extent required by law.

                  SECTION 9.02.  Rights of Trustee.  (a) The Trustee may rely on
any  document  believed by it to be genuine and to have been signed or presented
by the proper person. The Trustee need not investigate any fact or matter stated
in the document.

                  (b) Before the Trustee acts or refrains  from  acting,  it may
require an Officers'  Certificate or an Opinion of Counsel, or both. The Trustee
shall not be liable  for any  action it takes or omits to take in good  faith in
reliance on such Officers' Certificate or Opinion of Counsel.

                  (c) The  Trustee  may act  through  agents  and  shall  not be
responsible  for the  misconduct or negligence of any agent  appointed  with due
care.

                  (d) The Trustee shall not be liable for any action it takes or
omits to take in good faith  which it believes  to be  authorized  or within its
rights or powers.

                  (e) The Trustee  shall not be charged  with  knowledge  of any
Event of Default under subsection (c), (d), (e), (f), (g) or (h) of Section 8.01
unless either (1) a Trust Officer  assigned to its  corporate  trust  department
shall have actual  knowledge  thereof,  or (2) the Trustee  shall have  received
notice  thereof in accordance  with Section 12.02 hereof from the Company or any
holder.

                  SECTION 9.03. Individual Rights of Trustee. The Trustee in its
individual  or any other  capacity may become the owner or pledgee of Securities
and may otherwise  deal with the Company or an Affiliate with the same rights it
would have if it were not  Trustee.  Any



                                       41
<PAGE>

Agent may do the same with like  rights.  However,  the  Trustee  is  subject to
Sections 9.10 and 9.11 hereof.

                  SECTION  9.04.  Trustee's  Disclaimer.  The  Trustee  makes no
representation  as to  the  validity  or  adequacy  of  this  Indenture  or  the
Securities,  it shall not be  accountable  for the Company's use of the proceeds
from the  Securities,  and it shall not be responsible  for any statement of the
Company in the  Indenture  or any  statement in the  Securities  (other than its
authentication)   or  for  compliance  by  the  Company  with  the  Registration
Agreement.

                  SECTION  9.05.  Notice of  Defaults.  If a Default or Event of
Default occurs and is continuing and if it is known to the Trustee,  the Trustee
shall mail to  Noteholders a notice of the Default or Event of Default within 90
days  after it  occurs.  Except in the case of a Default  or Event of Default in
payment on any Security, the Trustee may withhold the notice if and so long as a
committee of its Trust Officers in good faith  determines  that  withholding the
notice is in the interests of Noteholders.

                  SECTION  9.06.  Reports by Trustee to  Noteholders.  Within 60
days after the reporting date stated in Section 12.10, the Trustee shall mail to
Noteholders  a brief report dated as of such  reporting  date that complies with
TIA ss.  313(a) if and to the extent  required by such ss.  313(a).  The Trustee
also shall comply with TIA ss.  313(b)(2).  The Trustee  shall also  transmit by
mail all reports as required by TIA ss. 313(c).

                  A  copy  of  each  report  at  the  time  of  its  mailing  to
Noteholders  shall be filed  with the SEC and each stock  exchange  on which the
Securities are listed.  The Company shall notify the Trustee when the Securities
are listed on any stock exchange.

                  SECTION 9.07.  Compensation  and Indemnity.  The Company shall
pay to the Trustee from time to time  reasonable  compensation  for its services
hereunder.  The  Trustee's  compensation  shall  not be  limited  by any  law on
compensation  of a trustee of an express trust.  The Company shall reimburse the
Trustee upon  request for all  reasonable  disbursements,  expenses and advances
incurred  or made  by it.  Such  disbursements  and  expenses  may  include  the
reasonable disbursements,  compensation and expenses of the Trustee's agents and
counsel.

                  The Company shall  indemnify  the Trustee  against any loss or
liability incurred by it except as set forth in the next paragraph.  The Trustee
shall notify the Company  promptly of any claim for which it may seek indemnity.
The  Company  shall  defend the claim and the  Trustee  shall  cooperate  in the
defense.  The Trustee may have  separate  counsel and the Company  shall pay the
reasonable fees,  disbursements  and expenses of such counsel.  The Company need
not pay for any settlement made without its consent,  which consent shall not be
unreasonably withheld.

                  The  Company  need not  reimburse  any  expense  or  indemnify
against any loss or  liability  incurred by the  Trustee  through the  Trustee's
negligence or bad faith.



                                       42
<PAGE>

                  To secure the Company's  payment  obligations in this Section,
the Trustee shall have a lien equivalent to that of Senior Debt and prior to the
Securities  on all money or property  held or collected  by the Trustee,  except
money or property  held in trust to pay  principal  and  interest on  particular
Securities.

                  When the Trustee incurs expenses or renders  services after an
Event of Default  specified in Section  8.01(g) or (h) occurs,  the expenses and
the  compensation  for the  services  are  intended  to  constitute  expenses of
administration under any Bankruptcy Law.

                  SECTION 9.08. Replacement of Trustee. A resignation or removal
of the Trustee and  appointment  of a successor  Trustee shall become  effective
only upon the successor Trustee's  acceptance of appointment as provided in this
Section.

                  The  Trustee  may  resign by so  notifying  the  Company.  The
Noteholders of a majority in principal amount of the then-outstanding Securities
may remove the Trustee by so notifying the Trustee and the Company.

The Company may remove the Trustee if:

                  (a) the Trustee  fails to comply  with  Section  9.10  hereof,
         unless the  Trustee's  duty to resign is stayed as  provided in TIA ss.
         310(b);

                  (b) the Trustee is adjudged a bankrupt or an  insolvent  or an
         order for  relief is entered  with  respect  to the  Trustee  under any
         Bankruptcy Law;

                  (c) a Custodian or public  officer takes charge of the Trustee
or its property; or

                  (d) the Trustee becomes incapable of acting.

                  If the Trustee resigns or is removed or if a vacancy exists in
the office of Trustee  for any  reason,  the Company  shall  promptly  appoint a
successor Trustee. Within one year after the successor Trustee takes office, the
Noteholders of a majority in principal amount of the then-outstanding Securities
may appoint a successor  Trustee to replace the successor  Trustee  appointed by
the Company.

                  If a successor  Trustee  does not take  office  within 60 days
after the retiring  Trustee  resigns or is removed,  the retiring  Trustee,  the
Company  or  the  Noteholders  of at  least  10%  in  principal  amount  of  the
then-outstanding Securities may petition any court of competent jurisdiction for
the appointment of a successor Trustee.

                  If the  Trustee  fails to comply  with  Section  9.10  hereof,
unless the Trustee's duty to resign is stayed as provided in TIA ss. 310(b), any
Noteholder who has been a bona fide holder of a Security for at least six months
may petition any court of competent  jurisdiction for the removal of the Trustee
and the appointment of a successor Trustee.

                  A successor Trustee shall deliver a written  acceptance of its
appointment  to  the  retiring  Trustee  and  to  the  Company.   Thereupon  the
resignation or removal of the retiring Trustee shall become  effective,  and the
successor  Trustee  shall have all the rights,  powers and



                                       43
<PAGE>

duties of the Trustee under this Indenture.  The successor  Trustee shall mail a
notice of its  succession to  Noteholders.  The retiring  Trustee shall promptly
transfer all property held by it as Trustee to the successor Trustee, subject to
the lien provided for in Section 9.07 hereof. Notwithstanding the resignation or
replacement  of the  Trustee  pursuant  to  this  Section  9.08,  the  Company's
obligations  under  Section  9.07 hereof  shall  continue for the benefit of the
retiring  trustee with respect to expenses and liabilities  incurred by it prior
to such resignation or replacement.

                  SECTION 9.09. Successor Trustee by Merger, Etc. If the Trustee
consolidates,  merges or converts into, or transfers all or substantially all of
its corporate trust business to, another corporation,  the successor corporation
without any further act shall be the successor Trustee.

                  SECTION 9.10.  Eligibility;  Disqualification.  This Indenture
shall always have a Trustee who satisfies the  requirements of TIA ss. 310(a)(1)
and (5). The Trustee shall always have a combined  capital and surplus as stated
in Section 12.10 hereof. The Trustee is subject to TIA ss. 310(b).

                  SECTION  9.11.   Preferential  Collection  of  Claims  Against
Company.  The  Trustee is  subject to TIA ss.  311(a),  excluding  any  creditor
relationship  listed in TIA ss.  311(b).  A  Trustee  who has  resigned  or been
removed shall be subject to TIA ss. 311(a) to the extent indicated therein.

                                    ARTICLE X

                             Discharge of Indenture

                  SECTION  10.01.  Termination  of Company's  Obligations.  This
Indenture  shall  cease to be of  further  effect  (except  that  the  Company's
obligations  under  Sections  9.07 and  10.02  hereof  shall  survive)  when all
outstanding Securities theretofore  authenticated and issued have been delivered
to the  Trustee  for  cancellation  and the  Company  has paid all sums  payable
hereunder.

                  Thereupon,  the Trustee  upon  request of the  Company,  shall
acknowledge  in writing the  discharge of the Company's  obligations  under this
Indenture, except for those surviving obligations specified above.

                  SECTION  10.02.  Repayment  to  Company.  The  Trustee and the
Paying Agent shall  promptly pay to the Company upon request any excess money or
securities held by them at any time.

                  The Trustee and the Paying Agent shall pay to the Company upon
written  request any money held by them for the payment of principal or interest
that  remains  unclaimed  for two years  after the date upon which such  payment
shall have  become due;  provided,  however,  that the Company  shall have first
caused notice of such payment to the Company to be mailed to each



                                       44
<PAGE>

Noteholder  entitled  thereto no less than 30 days prior to such payment.  After
payment to the  Company,  the Trustee and the Paying Agent shall have no further
liability with respect to such money and Noteholders  entitled to the money must
look to the  Company  for  payment as general  creditors  unless any  applicable
abandoned property law designates another person.

                                   ARTICLE XI

                       Amendments, Supplements and Waivers

                  SECTION 11.01. Without Consent of Noteholders. The Company and
the Trustee may amend or supplement this Indenture or the Securities without the
consent of any Noteholder:

                  (a)  to cure any ambiguity, defect or inconsistency;

                  (b) to comply with Sections 5.13 and 7.01 hereof;

                  (c) to provide for  uncertificated  Securities  in addition to
         certificated Securities;

                  (d) to make any  change  that does not  adversely  affect  the
         legal rights hereunder of any Noteholder;

                  (e) to qualify this Indenture  under the TIA or to comply with
         the  requirements of the SEC in order to maintain the  qualification of
         the Indenture under the TIA; or

                  (f) to make any change that provides any additional  rights or
         benefits to the holders of Securities.

                  An  amendment  under this Section may not make any change that
adversely  affects the rights under Article VI of any holder of Senior Debt then
outstanding   unless  the   holders  of  such  Senior  Debt  (or  any  group  or
representative thereof authorized to give a consent) consent to such change.

                  SECTION 11.02. With Consent of Noteholders. Subject to Section
8.07 hereof,  the Company and the Trustee may amend or supplement this Indenture
or the  Securities  with the written  consent  (including  consents  obtained in
connection  with any tender or exchange offer for Securities) of the Noteholders
of at least a majority in principal amount of the  then-outstanding  Securities.
Subject to  Sections  8.04 and 8.07  hereof,  the  Noteholders  of a majority in
principal  amount of the Securities  then  outstanding may also by their written
consent  (including  consents  obtained in  connection  with any tender offer or
exchange offer for Securities) waive any existing Default as provided in Section
8.04 or waive  compliance  in a  particular  instance  by the  Company  with any
provision of this Indenture or the Securities.  However,  without the consent of
each Noteholder affected, an amendment,  supplement or waiver under this Section
may not (with respect to any Securities held by a nonconsenting Noteholder):



                                       45
<PAGE>

                  (a) reduce the amount of  Securities  whose  Noteholders  must
         consent to an amendment, supplement or waiver;

                  (b)  reduce  the rate of or  change  the time for  payment  of
         interest on any Security;

                  (c) reduce the  principal  of or change the fixed  maturity of
         any Security or alter the redemption provisions with respect thereto;

                  (d) make any Security  payable in money other than that stated
         in the Security;

                  (e) make any  change in  Section  8.04,  8.07 or 11.02  hereof
         (this sentence);

                  (f) waive a default  in the  payment of the  Designated  Event
         Payment or principal  of, or interest  on, any Security  (other than as
         provided in Section 8.04);

                  (g)  waive a redemption payment payable on any Security; or

                  (h)  make any  change  that  adversely  affects  the  right of
         Noteholders to convert Securities into Common Stock of the Company.

                  To secure a consent  of the  Noteholders  under  this  Section
11.02,  it shall not be necessary for the  Noteholders to approve the particular
form of any proposed amendment, supplement or waiver, but it shall be sufficient
if such consent approves the substance thereof.

                  After an  amendment,  supplement  or waiver under this Section
becomes  effective,  the  Company  shall mail to  Noteholders  a notice  briefly
describing the amendment or waiver.

                  SECTION  11.03.  Compliance  with Trust  Indenture  Act. Every
amendment  to  this  Indenture  or  the  Securities  shall  be  set  forth  in a
supplemental indenture that complies with the TIA as then in effect.

                  SECTION  11.04.  Revocation  and Effect of Consents.  Until an
amendment,  supplement  or  waiver  becomes  effective,  a  consent  to  it by a
Noteholder  of a Security is a continuing  consent by the  Noteholder  and every
subsequent  Noteholder of a Security or portion of a Security that evidences the
same debt as the  consenting  Noteholder's  Security,  even if  notation  of the
consent is not made on any Security.  However, any such Noteholder or subsequent
Noteholder may revoke the consent as to such Noteholder's Security or portion of
a Security if the Trustee  receives the notice of revocation  before the date on
which  the  Trustee  receives  an  Officers'  Certificate  certifying  that  the
Noteholders of the requisite  principal  amount of Securities  have consented to
the amendment, supplement or waiver.

                  The Company may,  but shall not be obligated  to, fix a record
date for the purpose of determining the  Noteholders  entitled to consent to any
amendment, supplement or waiver. If a record date is fixed, then notwithstanding
the provisions of the immediately  preceding  paragraph,  those persons who were
Noteholders  at such record date (or their duly  designated  proxies),  and only
those  persons,  shall be entitled to consent to such  amendment,  supplement or



                                       46
<PAGE>

waiver or to revoke any consent  previously  given,  whether or not such persons
continue to be Noteholders  after such record date. No consent shall be valid or
effective  for more than 90 days after such  record date  unless  consents  from
Noteholders of the principal  amount of Securities  required  hereunder for such
amendment or waiver to be  effective  shall have also been given and not revoked
within such 90-day period.

                  After an amendment,  supplement or waiver becomes effective it
shall  bind  every  Noteholder,  unless  it is of the type  described  in any of
clauses (a) through (h) of Section 11.02 hereof.  In such case, the amendment or
waiver shall bind each  Noteholder who has consented to it and every  subsequent
Noteholder that evidences the same debt as the consenting Noteholder's Security.

                  SECTION  11.05.  Notation on or Exchange  of  Securities.  The
Trustee may place an  appropriate  notation  about an amendment or waiver on any
Security  thereafter  authenticated.  The Company in exchange for all Securities
may issue and the Trustee shall  authenticate  new  Securities  that reflect the
amendment or waiver.

                  SECTION 11.06.  Trustee Protected.  The Trustee shall sign all
supplemental  indentures,  except that the Trustee may,  but need not,  sign any
supplemental  indenture  that  adversely  affects its rights.  As a condition to
executing,  or accepting  the  additional  trusts  created by, any  supplemental
indenture  permitted by this Article or the  modifications  thereby of the trust
created by this Indenture, the Trustee shall be entitled to receive (in addition
to those documents  required by Section  12.04),  and (subject to Section 315 of
the TIA) shall be fully protected in relying upon, an Opinion of Counsel stating
that the execution of such supplemental  indenture is authorized or permitted by
this Indenture.

                                   ARTICLE XII

                                  Miscellaneous

                  SECTION 12.01. Trust Indenture Act Controls.  If any provision
of this Indenture limits,  qualifies,  or conflicts with another provision which
is  automatically  deemed to be  incorporated  in this Indenture by the TIA, the
incorporated provision shall control.

                  SECTION 12.02.  Notices.  Any notice or  communication  by the
Company or the Trustee to the other is duly given if in writing and delivered in
person or mailed by  first-class  mail to the other's  address stated in Section
12.10  hereof.  The Company or the Trustee by notice to the other may  designate
additional or different addresses for subsequent notices or communications.

                  Any notice or communication to a Noteholder shall be mailed by
first-class  mail to his address  shown on the register  kept by the  Registrar.
Failure to mail a notice or  communication  to a Noteholder  or any defect in it
shall not affect its sufficiency with respect to other Noteholders.



                                       47
<PAGE>

                  If a notice or  communication is mailed in the manner provided
above within the time prescribed, it is duly given, whether or not the addressee
receives it.

                  If the Company mails a notice or communication to Noteholders,
it shall mail a copy to the Trustee and each Agent at the same time.

                  All other notices or communications shall be in writing.

                  In case by reason of the  suspension  of regular mail service,
or by reason of any other cause,  it shall be  impossible  to mail any notice as
required by the  Indenture,  then such method of  notification  as shall be made
with the approval of the Trustee shall  constitute a sufficient  mailing of such
notice.

                  SECTION  12.03.   Communication   by  Noteholders  with  Other
Noteholders.  Noteholders may communicate  pursuant to TIA ss. 312(b) with other
Noteholders with respect to their rights under this Indenture or the Securities.
The  Company,  the  Trustee,  the  Registrar  and  anyone  else  shall  have the
protection of TIA ss. 312(c).

                  SECTION  12.04.  Certificate  and  Opinion  as  to  Conditions
Precedent. Upon any request or application by the Company to the Trustee to take
any action under this Indenture, the Company shall furnish to the Trustee:

                  (a) an Officers'  Certificate  stating that, in the opinion of
         the signers,  all conditions  precedent,  if any,  provided for in this
         Indenture relating to the proposed action have been complied with; and

                  (b) an Opinion of Counsel stating that, in the opinion of such
         counsel, all such conditions precedent have been complied with.

                  SECTION 12.05.  Statements Required in Certificate or Opinion.
Each  certificate  or opinion  with  respect to  compliance  with a condition or
covenant  provided for in this  Indenture  (other than pursuant to Section 4.03)
shall include:

                  (a) a statement  that the person  signing such  certificate or
         rendering such opinion has read such covenant or condition;

                  (b) a  brief  statement  as to the  nature  and  scope  of the
         examination  or  investigation  upon which the  statements  or opinions
         contained in such certificate or opinion are based;

                  (c) a  statement  that,  in the opinion of such  person,  such
         person has made such  examination or  investigation  as is necessary to
         enable such person to express an informed  opinion as to whether or not
         such covenant or condition has been complied with; and

                  (d) a  statement  as to whether or not, in the opinion of such
         person, such condition or covenant has been complied with.



                                       48
<PAGE>

                  SECTION  12.06.  Rules by Trustee and Agents.  The Trustee may
make reasonable rules for action by, or a meeting of, Noteholders. The Registrar
or Paying Agent may make reasonable  rules and set reasonable  requirements  for
its functions.

                  SECTION  12.07.  Legal  Holidays.   A  "Legal  Holiday"  is  a
Saturday,  a Sunday or a day on which banking  institutions  in the State of New
York are not  required  to be open.  If a payment  date is a Legal  Holiday at a
place of payment,  payment may be made at that place on the next  succeeding day
that is not a Legal Holiday,  and no interest  shall accrue for the  intervening
period.  If any other  operative date for purposes of this Indenture shall occur
on a Legal Holiday then for all purposes the next  succeeding  day that is not a
Legal Holiday shall be such operative date.

                  SECTION  12.08.  No  Recourse   Against  Others.  A  director,
Officer,  employee or  stockholder,  as such,  of the Company shall not have any
liability  for any  obligations  of the  Company  under  the  Securities  or the
Indenture  or for any  claim  based  on,  in  respect  of or by  reason  of such
obligations or their  creation.  Each  Noteholder by accepting a Security waives
and  releases  all  such  liability.  The  waiver  and  release  are part of the
consideration for the issue of the Securities.

                  SECTION 12.09. Counterparts. This Indenture may be executed in
any number of counterparts  and by the parties hereto in separate  counterparts,
each of which  when so  executed  shall be deemed to be an  original  and all of
which taken together shall constitute one and the same agreement.

                  SECTION  12.10.  Variable  Provisions.   "Officer"  means  the
Chairman  of  the  Board,  the  Chief  Executive  Officer,  the  President,  any
Vice-President,  the Chief Financial Officer, the Treasurer,  the Secretary, any
Assistant Treasurer, any Assistant Secretary or the Controller of the Company.

                  The Company  initially  appoints the Trustee as Paying  Agent,
Registrar  and   Conversion   Agent,   and  the  Trustee   hereby  accepts  such
appointments.

                  The first certificate pursuant to Section 4.03 hereof shall be
for the fiscal year ending on December 31, 1997.

                  The reporting date for Section 9.06 hereof is April 15 of each
year. The first reporting date is April 15, 1998.

                  The Trustee  shall always have a combined  capital and surplus
of at least  $50,000,000 as set forth in its most recent published annual report
of condition.



                                       49
<PAGE>

                  The Company's address for purposes of the Indenture is:

                  Tel-Save Holdings, Inc.
                  6805 Route 202
                  New Hope, Pennsylvania  18938

                  The Trustee's address is:

                  First Trust of New York, National Association
                  100 Wall Street

                  New York, New York  10005

                  The Company or the Trustee may change its address for purposes
of this Indenture by written notice to the other.

                  SECTION  12.11.  GOVERNING LAW. THE INTERNAL LAWS OF THE STATE
OF NEW YORK SHALL GOVERN THIS  INDENTURE AND THE  SECURITIES,  WITHOUT REGARD TO
THE CONFLICT OF LAWS PROVISIONS THEREOF.

                  SECTION 12.12. No Adverse  Interpretation of Other Agreements.
This  Indenture  may not be used to interpret  another  indenture,  loan or debt
agreement  of the  Company or an  Affiliate.  Any such  indenture,  loan or debt
agreement may not be used to interpret this Indenture.

                  SECTION  12.13.  Successors.  All agreements of the Company in
this  Indenture and the Securities  shall bind its successor.  All agreements of
the Trustee in this Indenture shall bind its successor.

                  SECTION  12.14.  Severability.  In case any  provision in this
Indenture or in the Securities shall be invalid,  illegal or unenforceable,  the
validity,  legality and enforceability of the remaining  provisions shall not in
any way be affected or impaired thereby.

                  SECTION 12.15. Table of Contents,  Headings, Etc. The Table of
Contents and headings of the Articles and Sections of this  Indenture  have been
inserted for  convenience  of reference  only,  are not to be  considered a part
hereof,  and shall in no way modify or restrict  any of the terms or  provisions
hereof.




                                       50
<PAGE>


                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Indenture to be duly executed, all as of the date first written above.

                               Tel-Save Holdings, Inc., as Company,

                               by
                                 -----------------------------------------------
                               Name:
                               Title:

                               First Trust of New York, National Association, as
                                  Trustee,

                               by
                                 -----------------------------------------------
                               Name:
                               Title:

                                       51

<PAGE>


STATE OF NEW YORK   )
                    )  ss.:
COUNTY OF NEW YORK  )

                  Personally  appeared before me, the  undersigned  authority in
and for the said  county and state,  on this day of  December,  1997,  within my
jurisdiction, the within named ____________________, who acknowledged that he is
a __________________ of  ___________________,  and that for and on behalf of the
said  corporation,  and as its act and deed he executed the above and  foregoing
instrument,  after first having been duly  authorized by said  corporation so to
do.

                                                   -----------------------------
                                                   NOTARY PUBLIC

[Notarial Seal]


<PAGE>

                                                                      EXHIBIT A

                      FORM OF CONVERTIBLE SUBORDINATED NOTE

                             [FORM OF FACE OF NOTE]

                           [Global Securities Legend]

                  UNLESS  THIS   CERTIFICATE   IS  PRESENTED  BY  AN  AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"),
NEW YORK,  NEW YORK, TO THE COMPANY OR ITS AGENT FOR  REGISTRATION  OF TRANSFER,
EXCHANGE OR PAYMENT,  AND ANY  CERTIFICATE  ISSUED IS  REGISTERED IN THE NAME OF
CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE
OF DTC (AND ANY  PAYMENT IS MADE TO CEDE & CO.,  OR TO SUCH  OTHER  ENTITY AS IS
REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC) ANY TRANSFER, PLEDGE OR OTHER
USE HEREOF FOR VALUE OR  OTHERWISE  BY OR TO ANY PERSON IS WRONGFUL  INASMUCH AS
THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

                  TRANSFERS  OF  THIS  GLOBAL   SECURITY  SHALL  BE  LIMITED  TO
TRANSFERS  IN  WHOLE,  BUT NOT IN PART,  TO  NOMINEES  OF DTC OR TO A  SUCCESSOR
THEREOF OR SUCH  SUCCESSOR'S  NOMINEE AND  TRANSFERS  OF PORTIONS OF THIS GLOBAL
SECURITY SHALL BE LIMITED TO TRANSFERS MADE IN ACCORDANCE WITH THE  RESTRICTIONS
SET FORTH IN THE INDENTURE REFERRED TO ON THE REVERSE HEREOF.

                         [Restricted Securities Legend]

                  THIS SECURITY HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT
OF 1933, AS AMENDED (THE  "SECURITIES  ACT").  THE HOLDER HEREOF,  BY PURCHASING
THIS SECURITY,  AGREES FOR THE BENEFIT OF THE COMPANY THAT THIS SECURITY MAY NOT
BE RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED (X) PRIOR TO THE SECOND ANNIVERSARY
OF THE ISSUANCE HEREOF (OR ANY PREDECESSOR SECURITY HERETO) OR (Y) BY ANY HOLDER
THAT WAS AN  AFFILIATE  OF THE  COMPANY  AT ANY TIME  DURING  THE  THREE  MONTHS
PRECEDING  THE DATE OF SUCH  TRANSFER,  IN EITHER  CASE,  OTHER  THAN (1) TO THE
COMPANY,  (2) SO LONG AS THIS  SECURITY IS ELIGIBLE FOR RESALE  PURSUANT TO RULE
144A  UNDER THE  SECURITIES  ACT  ("RULE  144A"),  TO A PERSON  WHOM THE  SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A,  PURCHASING  FOR ITS OWN  ACCOUNT OR FOR THE  ACCOUNT OF A  QUALIFIED
INSTITUTIONAL  BUYER TO WHOM  NOTICE IS GIVEN THAT THE  RESALE,  PLEDGE OR OTHER
TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A (AS INDICATED BY THE BOX CHECKED
BY THE  TRANSFEROR  ON THE  CERTIFICATE  OF  TRANSFER  ON THE  REVERSE  OF  THIS
SECURITY),  (3) IN AN OFFSHORE TRANSACTION IN



                                       A-1
<PAGE>

ACCORDANCE  WITH  REGULATION S UNDER THE SECURITIES ACT (AS INDICATED BY THE BOX
CHECKED BY THE TRANSFEROR ON THE  CERTIFICATE OF TRANSFER ON THE REVERSE OF THIS
SECURITY),  (4) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" AS DEFINED IN
RULE  501(a)(1),  (2), (3) OR (7) UNDER THE  SECURITIES ACT (AS INDICATED BY THE
BOX CHECKED BY THE  TRANSFEROR ON THE  CERTIFICATE OF TRANSFER ON THE REVERSE OF
THIS SECURITY)  THAT IS ACQUIRING THIS SECURITY FOR INVESTMENT  PURPOSES AND NOT
FOR  DISTRIBUTION,  AND A  CERTIFICATE  IN THE FORM ATTACHED TO THIS SECURITY IS
DELIVERED BY THE  TRANSFEREE TO THE COMPANY AND THE TRUSTEE,  (5) PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  UNDER THE SECURITIES ACT PROVIDED BY RULE 144 (IF
APPLICABLE)   UNDER  THE  SECURITIES  ACT,  OR  (6)  PURSUANT  TO  AN  EFFECTIVE
REGISTRATION STATEMENT UNDER THE SECURITIES ACT, IN EACH CASE IN ACCORDANCE WITH
ANY  APPLICABLE   SECURITIES  LAWS  OF  ANY  STATE  OF  THE  UNITED  STATES.  AN
INSTITUTIONAL  ACCREDITED  INVESTOR  HOLDING THIS  SECURITY  AGREES THAT IT WILL
FURNISH TO THE COMPANY AND THE TRUSTEE SUCH  CERTIFICATES AND OTHER  INFORMATION
AS THEY MAY  REASONABLY  REQUIRE  TO  CONFIRM  THAT ANY  TRANSFER  BY IT OF THIS
SECURITY  COMPLIES  WITH THE  FOREGOING  RESTRICTIONS.  THE  HOLDER  HEREOF,  BY
PURCHASING  THIS SECURITY,  REPRESENTS AND AGREES FOR THE BENEFIT OF THE COMPANY
THAT IT IS (1) A QUALIFIED  INSTITUTIONAL  BUYER WITHIN THE MEANING OF RULE 144A
OR (2) AN  INSTITUTION  THAT IS AN  "ACCREDITED  INVESTOR"  AS  DEFINED  IN RULE
501(a)(1),  (2), (3) OR (7) UNDER THE SECURITIES ACT AND THAT IT IS HOLDING THIS
SECURITY  FOR  INVESTMENT  PURPOSES AND NOT FOR  DISTRIBUTION  OR (3) A NON-U.S.
PERSON OUTSIDE THE UNITED STATES WITHIN THE MEANING OF (OR AN ACCOUNT SATISFYING
THE REQUIREMENTS OF PARAGRAPH  (o)(2) OF RULE 902 UNDER)  REGULATION S UNDER THE
SECURITIES ACT.

                                      A-2

<PAGE>




No.  _________

                                                                       Cusip No.

                             TEL-SAVE HOLDINGS, INC.
                        5% CONVERTIBLE SUBORDINATED NOTE
                                    DUE 2004
                             TEL-SAVE HOLDINGS, INC.

                  Tel-Save   Holdings,   Inc.,  a  Delaware   corporation   (the
"Company"),              promises              to             pay             to
_________________________________________________________________  or registered
assigns,  the  principal  sum  [indicated  on Schedule A hereof]* [of  _________
Dollars]** on __________, ____.

Interest Payment Dates: June 15 and December 15, commencing June 15, 1998.

Record Dates: June 1 and December 1.

                  Reference  is hereby  made to the further  provisions  of this
Convertible Note set forth on the reverse hereof which further  provisions shall
for all purposes have the same effect as if set forth at this place.




- ---------------
*    Applicable to Global Securities only.

**   Applicable to certificated Securities only.



                                      A-3

<PAGE>



                  IN WITNESS WHEREOF,  Tel-Save  Holdings,  Inc. has caused this
Convertible  Note to be signed  manually or by facsimile by its duly  authorized
Officers and a facsimile of its corporate seal to be affixed hereto or imprinted
hereon.

Dated:
      -------------------------------

                                               TEL-SAVE HOLDINGS, INC.,

                                                   by

                                                   by

[Seal]

TRUSTEE'S CERTIFICATE OF

AUTHENTICATION

This is one of the

5% Convertible Subordinated Notes Due 2004
described in the within-
mentioned Indenture.
_____________, as Trustee,

by

Authorized Officer




                                      A-4

<PAGE>



                             TEL-SAVE HOLDINGS, INC.

                    5% Convertible Subordinated Note Due 2004

                  1. Interest.  TEL-SAVE HOLDINGS,  INC., a Delaware corporation
(the "Company"), is the issuer of the 5% Convertible Subordinated Notes Due 2004
(the "Convertible Notes"), of which this Convertible Note is a part. The Company
promises to pay interest on the Convertible  Notes in cash  semiannually on each
June 15 and December 15,  commencing  on June 15, 1998,  to holders of record on
the immediately preceding June 1 and December 1.

                  Interest  on the  Convertible  Notes will accrue from the most
recent date to which  interest  has been paid,  or if no interest has been paid,
from December 10, 1997. Interest will be computed on the basis of a 360-day year
of twelve 30-day months.  To the extent  lawful,  the Company shall pay interest
(including post-petition interest in any proceeding under any Bankruptcy Law) on
overdue installments of interest (without regard to any applicable grace period)
at the rate borne by the Convertible Notes, compounded annually.

                  2. Method of Payment.  The  Company  will pay  interest on the
Convertible Notes (except defaulted  interest) to the persons who are registered
holders of the Convertible Notes at the close of business on the record date for
the next interest payment date even though  Convertible Notes are canceled after
the record  date and on or before the  interest  payment  date.  The  Noteholder
hereof must surrender  Convertible  Notes to a Paying Agent to collect principal
payments.  The Company  will pay  principal  and interest in money of the United
States  that at the time of  payment is legal  tender for  payment of public and
private  debts.  However,  the Company may pay  principal  and interest by check
payable in such money.  It may mail an interest  check to a holders'  registered
address.

                  3. Paying Agent and Registrar.  The Trustee will act as Paying
Agent,  Registrar and Conversion Agent. The Company may change any Paying Agent,
Registrar, or Conversion Agent without prior notice.

                  4. Indenture.  The Company issued the Convertible  Notes under
an  indenture,  dated as of  December  10, 1997 (the  "Indenture"),  between the
Company and First Trust of New York, National Association, as Trustee. The terms
of the  Convertible  Notes  include those stated in the Indenture and those made
part of the  Indenture by the Trust  Indenture  Act of 1939 (15 U.S. Code ss.ss.
77aaa-77bbbb) as in effect on the date of the Indenture.  The Convertible  Notes
are  subject  to,  and  qualified  by,  all such  terms,  certain  of which  are
summarized  hereon,  and  Noteholders are referred to the Indenture and such Act
for a  statement  of such terms.  The  Convertible  Notes are general  unsecured
obligations  of  the  Company  limited  to  an  aggregate  principal  amount  of
$240,000,000.  The Indenture does not limit the ability of the Company or any of
its Subsidiaries to incur  indebtedness or to grant security  interests or liens
in respect of their assets.

                  5.  Optional   Redemption.   The  Convertible  Notes  are  not
redeemable at the Company's option prior to December 18, 2002.  Thereafter,  the
Convertible Notes will be subject to redemption at the option of the Company, in
whole or in part (in any integral multiple


                                      A-5

<PAGE>

of $1,000), at the following  redemption prices (expressed as percentages of the
principal amount),  if redeemed during the 12-month period beginning December 15
of the years indicated:

                                                                  Redemption
Year                                                                Price
- ----                                                                -----
2002........................................................       101.43%
2003........................................................       100.71%

and at 100% at December 15, 2004, in each case together with accrued interest to
the  redemption  date (subject to the right of holders of record on the relevant
record date to receive  interest due on an interest  payment date).  On or after
the redemption date,  interest will cease to accrue on the Convertible Notes, or
portion thereof, called for redemption.

                  6. Notice of Redemption.  Notice of redemption  will be mailed
at least 30 days but not more than 60 days  before the  redemption  date to each
holder of the  Convertible  Notes to be redeemed  at his address of record.  The
Convertible  Notes in  denominations  larger than $1,000 may be redeemed in part
but only in integral  multiples of $1,000.  In the event of a redemption of less
than all of the  Convertible  Notes,  the  Convertible  Notes will be chosen for
redemption by the Trustee in accordance  with the Indenture.  Unless the Company
defaults in making such redemption payment, or a Paying Agent is prohibited from
making such payment  pursuant to the  Indenture,  by law or otherwise,  interest
ceases  to  accrue on the  Convertible  Notes or  portions  of them  called  for
redemption on and after the redemption date.

                  If this  Convertible  Note is redeemed  subsequent to a record
date with respect to any interest  payment date specified  above and on or prior
to such  interest  payment date,  then any accrued  interest will be paid to the
person  in whose  name  this  Convertible  Note is  registered  at the  close of
business on such record date.

                  7. Mandatory  Redemption.  The Company will not be required to
make mandatory  redemption payments with respect to the Convertible Notes. There
are no sinking fund payments with respect to the Convertible Notes.

                  8.  Repurchase  at Option of Holder.  If there is a Designated
Event,  the Company  shall be  required  to offer to purchase on the  Designated
Event Payment Date all outstanding  Convertible  Notes at a purchase price equal
to 101% of the principal  amount  thereof on the date of purchase,  plus accrued
and unpaid interest to the Designated Event Payment Date. Holders of Convertible
Notes that are subject to an offer to purchase  will receive a Designated  Event
Offer from the Company  prior to any related  Designated  Event Payment Date and
may elect to have such  Convertible  Notes or  portions  thereof  in  authorized
denominations purchased by completing the form entitled "Option of Noteholder To
Elect Purchase"  appearing  below.  Noteholders have the right to withdraw their
election by  delivering  a written  notice of  withdrawal  to the Company or the
Paying Agent in accordance with the terms of the Indenture.

                  9. Subordination. The payment of the principal of, interest on
or any other amounts due on the  Convertible  Notes is  subordinated in right of
payment to all existing and future  Senior Debt of the Company,  as described in
the Indenture.  Each Noteholder, by


                                      A-6

<PAGE>

accepting a Convertible  Note,  agrees to such  subordination and authorizes and
directs  the Trustee on its behalf to take such  action as may be  necessary  or
appropriate to effectuate the subordination so provided and appoints the Trustee
as its  attorney-in-fact  for such purpose. The Securities shall rank pari passu
with the Company's 4 1/2% Convertible Subordinated Notes due 2002.

                  10.  Conversion.  The holder of any  Convertible  Note has the
right,  exercisable  at any time after 90 days  following  the Issuance Date and
prior to the  close of  business  (New  York  City  time)  on the  Business  Day
immediately  preceding the date of the Convertible  Note's maturity,  to convert
the  principal  amount  thereof  (or any  portion  thereof  that is an  integral
multiple of $1,000) into shares of Common Stock at the initial  Conversion Price
of $25.47 per share, subject to adjustment under certain  circumstances,  except
that if a Convertible  Note is called for redemption,  the conversion right will
terminate  at the close of  business  (New York City time) on the  Business  Day
immediately preceding the date fixed for redemption.

                  To convert a Convertible  Note, a holder must (1) complete and
sign a notice of election to convert  substantially in the form set forth below,
(2)  surrender  the  Convertible  Note  to  a  Conversion   Agent,  (3)  furnish
appropriate  endorsements or transfer  documents if required by the Registrar or
Conversion  Agent and (4) pay any  transfer or similar  tax, if  required.  Upon
conversion, no adjustment or payment will be made for interest or dividends, but
if any Noteholder  surrenders a Convertible  Note for conversion after the close
of business on the record date for the payment of an installment of interest and
prior to the  opening of  business  on the next  interest  payment  date,  then,
notwithstanding  such conversion,  the interest payable on such interest payment
date  will be paid to the  registered  holder of such  Convertible  Note on such
record date. In such event,  unless such Security has been called for redemption
on or  prior  to  such  interest  payment  date,  such  Convertible  Note,  when
surrendered for conversion,  must be accompanied by payment in funds  acceptable
to the  Company of an amount  equal to the  interest  payable  on such  interest
payment date on the portion so  converted.  The number of shares of Common Stock
issuable upon  conversion  of a  Convertible  Note is determined by dividing the
principal  amount of the Convertible  Note converted by the Conversion  Price in
effect  on the  Conversion  Date.  No  fractional  shares  will be  issued  upon
conversion but a cash adjustment will be made for any fractional interest.

                  A Convertible  Note in respect of which a holder has delivered
an "Option of Noteholder to Elect Purchase" form appearing below  exercising the
option of such holder to require the Company to purchase such  Convertible  Note
may be converted  only if the notice of exercise is withdrawn as provided  above
and in accordance  with the terms of the  Indenture.  The above  description  of
conversion of the Convertible Notes is qualified by reference to, and is subject
in its  entirety  by, the more  complete  description  thereof  contained in the
Indenture.

                  11.  Registration  Agreement.  The holder of this  Convertible
Note is entitled to the benefits of a Registration Agreement, dated December 10,
1997,  between  the  Company  and  the  Initial  Purchasers  (the  "Registration
Agreement").  Pursuant to the Registration  Agreement the Company has agreed for
the benefit of the holders of the  Convertible  Notes,  that (i) it will, at its
cost,  within 120 days after the  closing of the sale of the  Convertible  Notes
(the "Closing"),  file a shelf registration  statement (the "Shelf  Registration
Statement") with the Securities and

                                      A-7

<PAGE>

Exchange   Commission  (the   "Commission")  with  respect  to  resales  of  the
Convertible  Notes and the Common Stock issuable upon conversion  thereof,  (ii)
the Company  will use its best  efforts to ensure that within 180 days after the
Closing,  such Shelf  Registration  Statement shall be declared effective by the
Commission  and (iii) the Company  will use its best  efforts to keep such Shelf
Registration Statement continuously effective under the Securities Act until the
earliest of (a) the second anniversary of the date of the Closing,  (b) the date
on which the  Convertible  Notes or the Common Stock  issuable  upon  conversion
thereof may be sold  pursuant  to  paragraph  (k) of Rule 144 (or any  successor
provision)  promulgated by the  Commission  under the Securities Act and (c) the
date as of which all the  Convertible  Notes or the Common Stock  issuable  upon
conversion thereof have been sold pursuant to such Shelf Registration  Statement
(the "Shelf  Registration  Period").  If the Company fails to comply with clause
(i) above then, at such time,  the per annum  interest  rate on the  Convertible
Notes will  increase by 25 basis  points.  Such  increase  will remain in effect
until the date on which such Shelf  Registration  Statement  is filed,  on which
date the interest rate on the Convertible Notes will revert to the interest rate
originally  borne by the  Convertible  Notes plus any increase in such  interest
rate pursuant to the following sentence. If the Shelf Registration  Statement is
not declared  effective as provided in clause (ii) above, then, at such time and
on each date that would have been the  successive  30th day following such time,
the per annum interest rate on the  Convertible  Notes (which interest rate will
be the  original  interest  rate on the  Convertible  Notes plus any increase or
increases in such  interest  rate  pursuant to the  preceding  sentence and this
sentence)  will increase by an  additional  25 basis  points;  provided that the
interest  rate will not increase by more than 50 basis  points  pursuant to this
sentence  and will not  increase by more than 75 basis  points  pursuant to this
sentence and the preceding  sentence.  Such increase or increases will remain in
effect  until the date on which such Shelf  Registration  Statement  is declared
effective,  on which date the interest rate on the Convertible Notes will revert
to the interest rate  originally  borne by the  Convertible  Notes.  Pursuant to
clause (iii) above, however, if the Company fails to keep the Shelf Registration
Statement  continuously  effective for the period specified above,  then at such
time as the Shelf Registration Statement is no longer effective and on each date
thereafter that is the successive 30th day subsequent to such time and until the
earlier of (i) the date that the Shelf  Registration  Statement  is again deemed
effective or (ii) the  termination  of the Shelf  Registration  Period,  the per
annum interest rate on the  Convertible  Notes will increase by an additional 25
basis  points;  provided,  however,  that the interest rate will not increase by
more than 50 basis points pursuant to this sentence.

                  Pursuant  to  the  Registration  Agreement,  the  Company  may
suspend  the use of the  prospectus  which is a part of the  Shelf  Registration
Statement for a period not to exceed 30 days in any three-month  period or three
periods not to exceed an aggregate of 90 days in any  twelve-month  period under
certain circumstances.  The holders of Convertible Notes will not be entitled to
additional  interest as set forth in the preceding  paragraph  solely because of
such suspension.

                  12.  Denominations,  Transfer,  Exchange and Replacement.  The
Convertible Notes are in registered form,  without coupons,  in denominations of
$1,000 and integral  multiples of $1,000.  The transfer of Convertible Notes may
be  registered,  and  Convertible  Notes may be  exchanged,  as  provided in the
Indenture.  The  Registrar  may require a  Noteholder,  among other  things,  to
furnish appropriate endorsements and transfer documents and to pay any taxes and
fees

                                      A-8

<PAGE>

required by law or permitted by the  Indenture.  The Registrar need not exchange
or register the  transfer of any  Convertible  Note or portion of a  Convertible
Note selected for redemption  (except the unredeemed  portion of any Convertible
Note being  redeemed  in part).  Also,  it need not  exchange  or  register  the
transfer of any  Convertible  Note for a period of 15 days before a selection of
Convertible Notes to be redeemed. Replacement Convertible Notes for lost, stolen
or mutilated Convertible Notes may be issued in accordance with the terms of the
Indenture.

                  13.  Persons Deemed  Owners.  The  registered  Noteholder of a
Convertible Note may be treated as its owner for all purposes.

                  14.  Unclaimed Money. If money for the payment of principal or
interest remains unclaimed for two years, the Trustee and the Paying Agent shall
pay the money back to the Company at its  request.  After that,  Noteholders  of
Convertible  Notes  entitled to the money must look to the Company for  payment,
unless an abandoned property law designates another person, and all liability of
the Trustee and such Paying Agent with respect to such money shall cease.

                  15. Defaults and Remedies.  The  Convertible  Notes shall have
the Events of Default as set forth in Section 8.01 of the Indenture.  Subject to
certain  limitations  in the  Indenture,  if an Event of  Default  occurs and is
continuing,  the Trustee by notice to the Company or the Noteholders of at least
25% in aggregate principal amount of the  then-outstanding  Convertible Notes by
notice to the Company and the Trustee may declare all the  Convertible  Notes to
be due and payable  immediately,  except that in the case of an Event of Default
arising from certain  events of bankruptcy or insolvency,  all unpaid  principal
and  interest  accrued on the  Convertible  Notes  shall  become due and payable
immediately  without further action or notice. Upon acceleration as described in
either of the preceding sentences, the subordination provisions of the Indenture
preclude  any payment  being made to  Noteholders  for at least 5 Business  Days
except as otherwise provided in the Indenture.

                  The  Noteholders  of a  majority  in  principal  amount of the
Convertible  Notes then outstanding by written notice to the Trustee may rescind
an acceleration  and its  consequences if the rescission would not conflict with
any judgment or decree and if all existing  Events of Default have been cured or
waived  except  nonpayment  of principal or interest  that has become due solely
because of the  acceleration.  Noteholders  may not enforce the Indenture or the
Convertible  Notes  except as  provided  in the  Indenture.  Subject  to certain
limitations,   Noteholders   of  a   majority   in   principal   amount  of  the
then-outstanding  Convertible  Notes issued under the  Indenture  may direct the
Trustee  in its  exercise  of any  trust or  power.  The  Company  must  furnish
compliance certificates to the Trustee annually. The above description of Events
of Default  and  remedies  is  qualified  by  reference  to, and  subject in its
entirety by, the more complete description thereof contained in the Indenture.

                  16.  Amendments,  Supplements and Waivers.  Subject to certain
exceptions,   the  Indenture  or  the  Convertible   Notes  may  be  amended  or
supplemented  with the  consent of the  Noteholders  of at least a  majority  in
principal amount of the  then-outstanding  Convertible Notes (including consents
obtained in

                                      A-9

<PAGE>

connection with a tender offer or exchange offer for Convertible Notes), and any
existing default may be waived with the consent of the Noteholders of a majority
in  principal  amount  of  the  then-outstanding  Convertible  Notes,  including
consents  obtained  in  connection  with a tender  offer or  exchange  offer for
Convertible Notes.  Without the consent of any Noteholder,  the Indenture or the
Convertible  Notes may be amended,  among other things,  to cure any  ambiguity,
defect or inconsistency,  to provide for assumption of the Company's obligations
to Noteholders,  to make any change that does not adversely affect the rights of
any  Noteholder,  to qualify the Indenture  under the TIA, or to comply with the
requirements of the SEC in order to maintain the  qualification of the Indenture
under the TIA.

                  17.  Trustee  Dealings with the Company.  The Trustee,  in its
individual  or any  other  capacity,  may  become  the owner or  pledgee  of the
Convertible  Notes and may otherwise  deal with the Company or an Affiliate with
the same rights it would  have,  as if it were not  Trustee,  subject to certain
limitations  provided for in the  Indenture and in the TIA. Any Agent may do the
same with like rights.

                  18. No Recourse Against others. A director,  Officer, employee
or  stockholder,  as such,  of the Company  shall not have any liability for any
obligations of the Company under the  Convertible  Notes or the Indenture or for
any claim  based on, in  respect  of or by reason of such  obligations  or their
creation. Each Noteholder,  by accepting a Convertible Note, waives and releases
all such liability. The waiver and release are part of the consideration for the
issue of the Convertible Notes.

                  19.  Governing Law. THE INTERNAL LAWS OF THE STATE OF NEW YORK
SHALL GOVERN THE INDENTURE AND THE CONVERTIBLE  NOTES WITHOUT REGARD TO CONFLICT
OF LAW PROVISIONS THEREOF.

                  20.  Authentication.  The Convertible Notes shall not be valid
until  authenticated  by the manual  signature of an  authorized  officer of the
Trustee or an authenticating agent.

                  21. Abbreviations.  Customary abbreviations may be used in the
name of a Noteholder  or an assignee,  such as: TEN COM (for tenants in common),
TEN ENT (for tenants by the entireties), JT TEN (for joint tenants with right of
survivorship and not as tenants in common),  CUST (for  Custodian),  and U/G/M/A
(for Uniform Gifts to Minors Act).

                  22.  Definitions.   Capitalized  terms  not  defined  in  this
Convertible Note have the meaning given to them in the Indenture.

                  The Company will furnish to any Noteholder of the  Convertible
Notes upon written  request and without  charge a copy of the  Indenture and the
Registration Agreement. Request may be made to:

                  Tel-Save Holdings, Inc.
                  Attn:  General Counsel and Secretary
                  6805 Route 202
                  New Hope, Pennsylvania  18938
                  (215) 862-1500

                                      A-10

<PAGE>



                                 ASSIGNMENT FORM

            To assign this Convertible Note, fill in the form below:

            (I) or (we) assign and transfer this Convertible Note to

- -----------------------------------------------------------------------------
               (Insert assignee's social security or tax I.D. no.)

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

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

- -----------------------------------------------------------------------------
              (Print or type assignee's name, address and zip code)

and  irrevocably  appoint   ________________________________________   agent  to
transfer  this  Convertible  Note on the  books of the  Company.  The  agent may
substitute another to act for him.

                  Your Signature:  _____________________________________________
                                   (Sign exactly as your name appears on the    
                                   other side of this Convertible Note)

                  Date:  ___________________

                  Medallion Signature Guarantee: _____________________________

                  In  connection  with any  transfer  of any of the  Convertible
Notes  evidenced  by this  certificate  occurring  prior to the date that is two
years after the later of the date of original issuance of such Convertible Notes
and the last date, if any, on which such

                                      A-11

<PAGE>



Convertible Notes were owned by the Company or any Affiliate of the Company, the
undersigned confirms that such Convertible Notes are being transferred:

CHECK ONE BOX BELOW

         (1)    [ ] to the Company; or

         (2)    [ ] pursuant  to and in  compliance  with  Rule  144A  under the
                    Securities Act of 1933; or

         (3)    [ ] pursuant to and in  compliance  with  Regulation S under the
                    Securities Act of 1933; or

         (4)    [ ] to an  institutional  "accredited  investor"  (as defined in
                    Rule 501(a)(1),  (2), (3) or (7) under the Securities Act of
                    1933)  that has  furnished  to the  Trustee a signed  letter
                    containing certain  representations and agreements (the form
                    of which letter can be obtained from the Trustee); or

         (5)    [ ] pursuant  to  an  exemption  from  registration   under  the
                    Securities Act of 1933 provided by Rule 144 thereunder.

         Unless  one of the  boxes is  checked,  the  Registrar  will  refuse to
         register any of the Convertible  Notes evidenced by this certificate in
         the name of any  person  other  than  the  registered  holder  thereof;
         provided,  however, that if box (3), (4) or (5) is checked, the Trustee
         may require,  prior to registering any such transfer of the Convertible
         Notes such legal opinions,  certifications and other information as the
         Company has reasonably requested in writing, by delivery to the Trustee
         of a standing letter of  instruction,  to confirm that such transfer is
         being made pursuant to an exemption from,


                                      A-12

<PAGE>


         or in a transaction  not subject to, the  registration  requirements of
         the Securities Act of 1933.

                                                     --------------------------
                                                              Signature

Medallion Signature Guarantee:

- ------------------------                             --------------------------
                                                              Signature

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

              TO BE COMPLETED BY PURCHASER IF (2) ABOVE IS CHECKED.

                  The undersigned  represents and warrants that it is purchasing
this Convertible Note for its own account or an account with respect to which it
exercises  sole  investment  discretion  and that it and any such  account  is a
"qualified  institutional  buyer"  within  the  meaning  of Rule 144A  under the
Securities  Act of  1933,  and is aware  that  the  sale to it is being  made in
reliance on Rule 144A and  acknowledges  that it has received  such  information
regarding the Company as the undersigned has requested  pursuant to Rule 144A or
has  determined  not to request such  information  and that it is aware that the
transferor is relying upon the undersigned's foregoing  representations in order
to claim the exemption from registration provided by Rule 144A.

Dated:                                           ----------------------------
      --------------------                       NOTICE:  To be executed by
                                                          an executive officer

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



                                      A-13

<PAGE>

                      [TO BE ATTACHED TO GLOBAL SECURITIES]

                                   SCHEDULE A

                  The  initial  principal  amount  at  maturity  of this  Global
Security  shall be  $200,000,000.  The  following  increases or decreases in the
principal amount of this Global Security have been made:

<TABLE>
<CAPTION>

==============================================================================================================
                  Amount of increase
                  in Principal Amount
                  of this Global         Amount of decrease in   Principal Amount of     Signature of
                  Security including     Principal Amount of     this Global Security    authorized officer
Date Made         upon exercise of       this Global Security    following such          of Trustee or
                  over-allotment option                          decrease or increase    Securities Custodian

<S>                                                                                                          <C>
- ---------------------------------------------------------------------------------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

</TABLE>

                                      A-14

<PAGE>



                     OPTION OF NOTEHOLDER TO ELECT PURCHASE

                  If you  want to  elect  to  have  this  Convertible  Note or a
portion thereof  repurchased by the Company  pursuant to Section 3.08 or 4.07 of
the Indenture, check the box: |_|

                  If the purchase is in part,  indicate  the portion  ($1,000 or
any integral multiple thereof) to be purchased: ____________

                  Your Signature:  
                                   ---------------------------------------------
                                   (Sign exactly as your name appears on the
                                   other side of this Convertible Note)

                  Date:  ____________

                  Medallion Signature Guarantee: _______________________


                                      A-15

<PAGE>



                               ELECTION TO CONVERT

To Tel-Save Holdings, Inc.:

                  The  undersigned   owner  of  this   Convertible  Note  hereby
irrevocably  exercises  the  option to convert  this  Convertible  Note,  or the
portion  below  designated,  into  Common  Stock of TEL-SAVE  HOLDINGS,  INC. in
accordance with the terms of the Indenture referred to in this Convertible Note,
and directs that the shares issuable and deliverable upon  conversion,  together
with any check in payment for  fractional  shares,  be issued in the name of and
delivered to the undersigned,  unless a different name has been indicated in the
assignment  below. If shares are to be issued in the name of a person other than
the  undersigned,  the  undersigned  will pay all  transfer  taxes  payable with
respect thereto.

                  The  undersigned  agrees  to be  bound  by  the  terms  of the
Registration  Agreement relating to the Common Stock issuable upon conversion of
the Convertible Notes.

Date:

         In whole ____        or      Portion of Convertible Note to be
                                      converted ($1,000 or any integral multiple
                                      thereof):
                                      $
                                       --------------



                           Your Signature:
                                          --------------------------------------
                                         (Sign exactly as your name appears on
                                         the other side of this Convertible 
                                         Note.)

Please Print or Typewrite Name and
Address, Including Zip Code, and
Social Security or other Identifying
Number

                                           Medallion Signature Guarantee:*

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

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

*      Signature  must be  guaranteed  by a commercial  bank,  trust  company or
member firm of the New York Stock Exchange.


                                      A-16

<PAGE>




                                                                       EXHIBIT B

                    FORM OF TRANSFER CERTIFICATE FOR TRANSFER

                   FROM GLOBAL SECURITY OR RESTRICTED SECURITY

                             TO RESTRICTED SECURITY

                  (Transfers  pursuant to ss. 2.06(a)(ii) or ss. 2.06(a)(iii) of
the Indenture)

__________, as Registrar

        Attn:  [      ] Department

                 Re:   Tel-Save Holdings, Inc. 5% Convertible Subordinated Notes
                       Due 2004 (the "Convertible Notes")
                       ---------------------------------------------------------

                  Reference is hereby made to the Indenture dated as of December
10, 1997 (the "Indenture") between Tel-Save Holdings, Inc., as Issuer, and First
Trust of New York, National Association, as Trustee.  Capitalized terms used but
not defined herein shall have the meanings given them in the Indenture.

                  This letter relates to U.S.  $200,000,000  aggregate principal
amount of  Convertible  Notes  which  are held [in the form of the  [Restricted]
[Global]  Security  (CUSIP No. ) with the  Depositary]*  in the name of [name of
transferor] (the "Transferor") to effect the transfer of the Securities.

                  In  connection  with  such  request,  and in  respect  of such
Convertible  Notes,  the Transferor  does hereby  certify that such  Convertible
Notes are being transferred in accordance with (i) the transfer restrictions set
forth in the  Convertible  Notes and (ii) to a  transferee  that the  Transferor
reasonably  believes is an  institutional  "accredited  investor" (as defined in
Rule  501(a)(1),  (2), (3) or (7) of  Regulation D under the  Securities  Act of
1933,  as  amended)  and is  acquiring  at least  $250,000  principal  amount of
Convertible  Notes for its own  account or for one or more  accounts as to which
the transferee exercises sole investment discretion and (iii) in accordance with
applicable securities laws of any state of the United States.

                                        [Name of Transferor],

                                        by
                                           -------------------------------------
                                                Name:
                                                Title:

Dated:

cc:  Tel-Save Holdings, Inc.

     Attn:  Secretary

- ------------------------
*    Insert, if appropriate

                                      B-1

<PAGE>

                                                                       EXHIBIT C

               FORM OF ACCREDITED INVESTOR TRANSFEREE CERTIFICATE
          (Transfers pursuant to ss. 2.06(a)(ii) and ss. 2.06(a)(iii))

__________, as Registrar

       Attn: [       ] Department

                  Re:   Tel-Save Holdings, Inc.
                        5% Convertible Subordinated Notes
                        Due 2004 (the "Convertible Notes")
                        ----------------------------------

                  Reference is hereby made to the Indenture dated as of December
10, 1997 (the "Indenture") between Tel-Save Holdings, Inc., as Issuer, and First
Trust of New York, National Association, as Trustee.  Capitalized terms used but
not defined herein shall have the meanings given them in the Indenture.

                  This letter relates to U.S.  $200,000,000  aggregate principal
amount  of  Convertible  Notes  which  are held in the form of the  [Restricted]
[Global] Security (CUSIP No. _________) with the Depositary in the name of [name
of  transferor]  (the  "Transferor")  to effect the transfer of the  Convertible
Notes to the undersigned.

                  In  connection  with  such  request,  and in  respect  of such
Convertible Notes we confirm that:

                  1. We understand that the Convertible  Notes have not been and
         will not be  registered  under  the U.S.  Securities  Act of 1933  (the
         "Securities  Act"),  and are being sold to us in a transaction  that is
         exempt from the registration requirements of the Securities Act.

                  2. We are a  corporation,  partnership  or other entity having
         such knowledge and  experience in financial and business  matters as to
         be capable of  evaluating  the merits and risks of an investment in the
         Convertible  Notes,  and  we are  (or  any  account  for  which  we are
         purchasing  under  paragraph  4 below is) an  institutional  accredited
         investor  as  defined  in Rule  501(a)(1),  (2),  (3) or (7)  under the
         Securities  Act,  able  to  bear  the  economic  risk  of our  proposed
         investment in the Convertible Notes.

                  3. We are acquiring the Convertible  Notes for our own account
         (or for accounts as to which we exercise sole investment discretion and
         have authority to make,  and do make, the statements  contained in this
         letter)  and not  with a view to any  distribution  of the  Convertible
         Notes, subject, nevertheless, to the understanding that the disposition
         of our property shall at all times be and remain within our control.

                                      C-1

<PAGE>

                  4.  We are,  and  each  account  (if  any)  for  which  we are
         purchasing Convertible Notes is, purchasing Convertible Notes having an
         aggregate principal amount of not less than $250,000.

                  5. We  understand  that  (a)  the  Convertible  Notes  will be
         delivered  to us in  registered  form  only and  that  the  certificate
         delivered  to us with  respect  to the  Convertible  Notes  will bear a
         legend substantially to the following effect:

                  "THIS  SECURITY HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"). THE HOLDER HEREOF, BY PURCHASING
THIS SECURITY,  AGREES FOR THE BENEFIT OF THE COMPANY THAT THIS SECURITY MAY NOT
BE RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED (X) PRIOR TO THE SECOND ANNIVERSARY
OF THE ISSUANCE HEREOF (OR ANY PREDECESSOR SECURITY HERETO) OR (Y) BY ANY HOLDER
THAT WAS AN  AFFILIATE  OF THE  COMPANY  AT ANY TIME  DURING  THE  THREE  MONTHS
PRECEDING  THE DATE OF SUCH  TRANSFER,  IN EITHER  CASE,  OTHER  THAN (1) TO THE
COMPANY,  (2) SO LONG AS THIS  SECURITY IS ELIGIBLE FOR RESALE  PURSUANT TO RULE
144A  UNDER THE  SECURITIES  ACT  ("RULE  144A"),  TO A PERSON  WHOM THE  SELLER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER  WITHIN THE MEANING OF
RULE 144A,  PURCHASING  FOR ITS OWN  ACCOUNT OR FOR THE  ACCOUNT OF A  QUALIFIED
INSTITUTIONAL  BUYER TO WHOM  NOTICE IS GIVEN THAT THE  RESALE,  PLEDGE OR OTHER
TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A (AS INDICATED BY THE BOX CHECKED
BY THE  TRANSFEROR  ON THE  CERTIFICATE  OF  TRANSFER  ON THE  REVERSE  OF  THIS
SECURITY),  (3) IN AN OFFSHORE TRANSACTION IN ACCORDANCE WITH REGULATION S UNDER
THE  SECURITIES  ACT (AS  INDICATED BY THE BOX CHECKED BY THE  TRANSFEROR ON THE
CERTIFICATE OF TRANSFER ON THE REVERSE OF THIS SECURITY),  (4) TO AN INSTITUTION
THAT IS AN "ACCREDITED  INVESTOR" AS DEFINED IN RULE 501(a)(1),  (2), (3) OR (7)
UNDER THE  SECURITIES  ACT (AS INDICATED BY THE BOX CHECKED BY THE TRANSFEROR ON
THE  CERTIFICATE  OF TRANSFER ON THE REVERSE OF THIS SECURITY) THAT IS ACQUIRING
THIS  SECURITY  FOR  INVESTMENT  PURPOSES  AND  NOT  FOR  DISTRIBUTION,   AND  A
CERTIFICATE IN THE FORM ATTACHED TO THIS SECURITY IS DELIVERED BY THE TRANSFEREE
TO THE COMPANY AND THE TRUSTEE,  (5) PURSUANT TO AN EXEMPTION FROM  REGISTRATION
UNDER  THE  SECURITIES  ACT  PROVIDED  BY RULE  144 (IF  APPLICABLE)  UNDER  THE
SECURITIES ACT, OR (6) PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT UNDER THE
SECURITIES ACT, IN EACH CASE IN ACCORDANCE  WITH ANY APPLICABLE  SECURITIES LAWS
OF ANY STATE OF THE UNITED STATES. AN INSTITUTIONAL  ACCREDITED INVESTOR HOLDING
THIS  SECURITY  AGREES IT WILL  FURNISH  TO THE  COMPANY  AND THE  TRUSTEE  SUCH
CERTIFICATES  AND OTHER  INFORMATION AS THEY MAY  REASONABLY  REQUIRE TO CONFIRM
THAT ANY

                                      C-2

<PAGE>

TRANSFER BY IT OF THIS SECURITY  COMPLIES WITH THE FOREGOING  RESTRICTIONS.  THE
HOLDER  HEREOF,  BY  PURCHASING  THIS  SECURITY,  REPRESENTS  AND AGREES FOR THE
BENEFIT OF THE COMPANY THAT IT IS (1) A QUALIFIED INSTITUTIONAL BUYER WITHIN THE
MEANING OF RULE 144A OR (2) AN INSTITUTION  THAT IS AN "ACCREDITED  INVESTOR" AS
DEFINED IN RULE 501(a)(1),  (2), (3) OR (7) UNDER THE SECURITIES ACT AND THAT IT
IS HOLDING THIS SECURITY FOR INVESTMENT PURPOSES AND NOT FOR DISTRIBUTION OR (3)
A NON-U.S. PERSON OUTSIDE THE UNITED STATES WITHIN THE MEANING OF (OR AN ACCOUNT
SATISFYING THE REQUIREMENTS OF PARAGRAPH (o)(2) OF RULE 902 UNDER)  REGULATION S
UNDER THE SECURITIES ACT."

         and (b) such certificates will be reissued without the foregoing legend
         only in accordance with the terms of the Indenture.

                  6. We agree that in the event that at some future time we wish
         to dispose of any of the  Convertible  Notes,  we will not do so unless
         the Convertible Notes are being transferred:

                          (a) to the Company or any Subsidiary thereof;

                          (b) pursuant to and in compliance with Rule 144A under
                 the Securities Act;

                          (c) pursuant to and in  compliance  with  Regulation S
                 under the Securities Act;

                          (d) to an institution that is an "accredited investor"
                 as  defined  in  Rule  501(a)(1),  (2),  (3) or (7)  under  the
                 Securities  Act, that is acquiring at least $250,000  principal
                 amount of the Convertible Notes for investment purposes and not
                 for distribution and that, prior to such transfer, furnishes to
                 the Trustee a signed letter containing certain  representations
                 and agreements  relating to the restrictions on transfer of the
                 Convertible  Notes (the form of which  letter  can be  obtained
                 from such Trustee);

                          (e) pursuant to an exemption from  registration  under
                 the  Securities  Act provided by Rule 144 under the  Securities
                 Act; or

                          (f)  pursuant to an effective  registration  statement
                 under the Securities Act.

                                          Very truly yours

                                          [PURCHASER]

                                            by 
                                               ---------------------------------

                                      C-3

<PAGE>

                                               Name:
                                               Title:

Dated:

cc:   Tel-Save Holdings, Inc.
      Attn:  General Counsel and Secretary

      6805 Route 202
      New Hope, Pennsylvania  18938

      Attn:  Secretary

                                      C-4


<PAGE>

                                                                       EXHIBIT D

                         FORM OF REGISTRATION AGREEMENT

- --------
*     Applicable to Global Securities only.
**    Applicable to certificated Securities only.

* Signature  must be  guaranteed by a commercial  bank,  trust company or member
firm of the New York Stock Exchange.

*     Insert, if appropriate.





                             TEL-SAVE HOLDINGS, INC.

                   5% Convertible Subordinated Notes Due 2004

                             REGISTRATION AGREEMENT

                                                              New York, New York
                                                               December 10, 1997

Smith Barney Inc.
As Representative of the Initial Purchasers Named in
  Schedule I to the Purchase Agreement (as defined below)

388 Greenwich Street
New York, New York 10013

Ladies and Gentlemen:

                  Tel-Save   Holdings,   Inc.,  a  Delaware   corporation   (the
"Company"),  proposes to issue and sell (such  issuance  and sale,  the "Initial
Placement")  to you (the  "Initial  Purchasers"),  upon the terms set forth in a
purchase   agreement  of  even  date   herewith  (the   "Purchase   Agreement"),
$200,000,000  principal amount (plus an additional  $40,000,000 principal amount
to cover over-allotments,  if any) of its 5% Convertible  Subordinated Notes Due
2004 (the  "Securities").  The  Securities  will be  convertible  into shares of
Common Stock, par value $0.01 per share (the "Common Stock"),  of the Company at
the conversion price set forth in the Offering  Memorandum.  As an inducement to
you to enter into the Purchase  Agreement and in  satisfaction of a condition to
your obligations  thereunder,  the Company agrees with you, (i) for your benefit
and (ii) for the benefit of the holders from time to time of the  Securities  or
the Common Stock  issuable upon  conversion of the  Securities  (including  you)
(each of the foregoing, a "Holder" and together, the "Holders"), as follows:

                  1.   Definitions.   Capitalized   terms  used  herein  without
definition  shall  have  the  respective  meanings  set  forth  in the  Purchase
Agreement. As used in this Agreement, the following capitalized terms shall have
the following meanings:

                  "Act" means the  Securities  Act of 1933, as amended,  and the
rules and regulations of the Commission promulgated thereunder.

                  "Affiliate"  of any  specified  person  means any other person
that,  directly or  indirectly,  is in control of, is controlled by, or is under
common control with,  such specified  person.  For purposes of this  definition,
control of a person means the power, direct or indirect,  to direct or cause the
direction of the  management  and policies of such person whether by contract or
otherwise;   and  the  terms   "controlling"   and  "controlled"  have  meanings
correlative to the foregoing.

                  "Closing  Date"  has the  meaning  set  forth in the  Purchase
Agreement.

                  "Commission" means the Securities and Exchange Commission.



                                        1
<PAGE>

                  "Exchange Act" means the  Securities  Exchange Act of 1934, as
amended, and the rules and regulations of the Commission promulgated thereunder.

                  "Holder" has the meaning set forth in the preamble hereto.

                  "Indenture"  means the  Indenture  relating to the  Securities
dated as of December 10, 1997,  between the Company and First Trust of New York,
National  Association,  as trustee, as the same may be amended from time to time
in accordance with the terms thereof.

                  "Initial  Placement" has the meaning set forth in the preamble
hereto.

                  "Initial Purchasers" has the meaning set forth in the preamble
hereto.

                  "Majority Holders" means the Holders of a majority of the then
outstanding  aggregate  principal amount of Securities  registered under a Shelf
Registration  Statement;  provided  that  Holders of Common  Stock  issued  upon
conversion  of  Securities  shall  be  deemed  to be  Holders  of the  aggregate
principal amount of Securities from which such Common Stock was converted.

                  "Managing  Underwriters" means the Underwriter or Underwriters
that shall administer an Underwritten Offering.

                  "Offering  Memorandum"  has  the  meaning  set  forth  in  the
Purchase Agreement.

                  "Prospectus"  means  the  prospectus  included  in  any  Shelf
Registration  Statement  (including,   without  limitation,  a  prospectus  that
discloses  information  previously omitted from a prospectus filed as part of an
effective  registration  statement in reliance upon Rule 430A under the Act), as
amended or supplemented by any prospectus supplement,  with respect to the terms
of the offering of any portion of the  Securities or Common Stock  issuable upon
conversion  thereof,  covered  by such  Shelf  Registration  Statement,  and all
amendments  and  supplements  to  such  prospectus,   including   post-effective
amendments.

                  "Purchase Agreement" has the meaning set forth in the preamble
hereto.

                  "Securities" has the meaning set forth in the preamble hereto.

                  "Shelf Registration" means a registration effected pursuant to
Section 2 hereof.

                  "Shelf  Registration  Period"  has the  meaning  set  forth in
Section 2(b) hereof.

                  "Shelf  Registration  Statement" means a "shelf"  registration
statement of the Company  pursuant to the  provisions  of Section 2 hereof which
covers  some  or all of the  Securities  and  the  Common  Stock  issuable  upon
conversion thereof, as applicable, on

                                       2

<PAGE>

an  appropriate  form under Rule 415 under the Act, or any similar rule that may
be  adopted  by the  Commission,  and all  amendments  and  supplements  to such
registration  statement,  including  post-effective  amendments,  in  each  case
including  the  Prospectus  contained  therein,  all  exhibits  thereto  and all
material incorporated by reference therein.

                  "Trustee"  means the trustee  with  respect to the  Securities
under the Indenture.

                  "Underwriter"  means any  underwriter  of Securities or Common
Stock issuable upon conversion  thereof in connection  with an offering  thereof
under a Shelf Registration Statement.

                  "Underwritten   Offering"  means  an  offering  in  which  the
Securities or Common Stock are sold to an  Underwriter or with the assistance of
an Underwriter for reoffering to the public.

                  2.       Shelf Registration; Suspension of Use of Prospectus.

                  (a) The Company  shall  prepare  and,  not later than 120 days
         following  the  Closing  Date,  shall  file  with  the  Commission  and
         thereafter,  but no later than 180 days  following  the  Closing  Date,
         shall use its best efforts to cause to be declared  effective under the
         Act a Shelf  Registration  Statement  relating to the offer and sale of
         the Securities and the Common Stock issuable upon conversion thereof by
         the  Holders  from  time to time in  accordance  with  the  methods  of
         distribution  elected  by such  Holders  and set  forth  in such  Shelf
         Registration Statement.

                  (b) The Company  shall use its best  efforts to keep the Shelf
         Registration  Statement  continuously  effective in order to permit the
         Prospectus  forming  part  thereof  to be usable by  Holders  until the
         earliest of (i) the second  anniversary  of the Closing Date,  (ii) the
         date on which the Securities or Common Stock  issuable upon  conversion
         thereof  may be sold  pursuant  to  paragraph  (k) of Rule  144 (or any
         successor  provision)  promulgated by the Commission  under the Act and
         (iii)  such date as of which all the  Securities  or the  Common  Stock
         issuable upon  conversion  thereof have been sold pursuant to the Shelf
         Registration  Statement (in any such case, such period being called the
         "Shelf Registration  Period").  The Company shall be deemed not to have
         used  its  best  efforts  to  keep  the  Shelf  Registration  Statement
         effective  during  the  requisite  period if it  voluntarily  takes any
         action that would result in Holders of Securities  covered  thereby not
         being able to offer and sell such Securities during that period, unless
         such  action is  required  (x) by  applicable  law or (y)  pursuant  to
         Section  2(c)  hereof,  and,  in either  case,  so long as the  Company
         promptly  thereafter  complies  with the  requirements  of Section 3(i)
         hereof, if applicable.

                  (c) The Company may  suspend the use of the  Prospectus  for a
         period  not to  exceed 30 days in any  three-month  period or for three
         periods  not to  exceed  an  aggregate  of 90 days in any  twelve-month
         period for valid business reasons, to

                                       3

<PAGE>

         be  determined  by the  Company in its sole  reasonable  judgment  (not
         including avoidance of the Company's obligations hereunder), including,
         without  limitation,  the acquisition or divestiture of assets,  public
         filings with the Commission, pending corporate developments and similar
         events; provided that the Company promptly thereafter complies with the
         requirements of Section 3(i) hereof, if applicable.

                  3.  Registration  Procedures.  In  connection  with any  Shelf
Registration Statement, the following provisions shall apply:

                  (a) The  Company  shall  furnish  to you,  prior to the filing
         thereof  with  the  Commission,   a  copy  of  any  Shelf  Registration
         Statement, and each amendment thereof and each amendment or supplement,
         if any,  to the  Prospectus  included  therein  and  shall use its best
         efforts  to  reflect  in each  such  document,  when so filed  with the
         Commission, such comments as Smith Barney Inc. reasonably may propose.

                  (b) The Company  shall ensure that (i) any Shelf  Registration
         Statement and any  amendment  thereto and any  Prospectus  forming part
         thereof and any amendment or supplement  thereto comply in all material
         respects with the Act and the rules and  regulations  thereunder,  (ii)
         any Shelf  Registration  Statement and any amendment  thereto does not,
         when it becomes  effective,  contain an untrue  statement of a material
         fact or omit to state a material fact required to be stated  therein or
         necessary to make the  statements  therein not misleading and (iii) any
         Prospectus  forming part of any Shelf Registration  Statement,  and any
         amendment or supplement to such Prospectus,  does not include an untrue
         statement of a material fact or omit to state a material fact necessary
         in order to make the statements  therein, in light of the circumstances
         under  which  they  were  made,  not   misleading;   provided  that  no
         representation  or agreement is made hereby with respect to information
         with  respect to you,  any  Underwriter  or any Holder  required  to be
         included in any Shelf Registration or Prospectus pursuant to the Act or
         the rules and regulations thereunder.

                  (c) (1) The Company  shall  advise you and the Holders and, if
         requested by you or any such Holder, confirm such advice in writing:

                           (i)  when a  Shelf  Registration  Statement  and  any
                  amendment  thereto has been filed with the Commission and when
                  the  Shelf   Registration   Statement  or  any  post-effective
                  amendment thereto has become effective; and

                           (ii) of any request by the  Commission for amendments
                  or  supplements  to the Shelf  Registration  Statement  or the
                  Prospectus included therein or for additional information.

                          (2) The Company  shall advise you and the Holders and,
         if requested by you or any such Holder, confirm such advice in writing:

                                       4

<PAGE>

                           (i) of the  issuance  by the  Commission  of any stop
                  order suspending the  effectiveness of the Shelf  Registration
                  Statement  or the  initiation  of  any  proceedings  for  that
                  purpose;

                           (ii)  of  the   receipt   by  the   Company   of  any
                  notification   with   respect   to  the   suspension   of  the
                  qualification   of  the  Securities   included  in  any  Shelf
                  Registration  Statement  for sale in any  jurisdiction  or the
                  initiation or threat of any proceeding for such purpose; and

                           (iii) of the  suspension of the use of the Prospectus
                  pursuant  to Section  2(c) hereof or of the  happening  of any
                  event that  requires  the  making of any  changes in the Shelf
                  Registration  Statement or the  Prospectus so that, as of such
                  date,  the  statements  therein are not  misleading and do not
                  omit to state a material fact required to be stated therein or
                  necessary to make the  statements  therein (in the case of the
                  Prospectus,  in light of the  circumstances  under  which they
                  were made) not  misleading  (which advice shall be accompanied
                  by an instruction  to suspend the use of the Prospectus  until
                  the requisite changes have been made).

                           (d) The Company  shall use its best efforts to obtain
         the withdrawal of any order  suspending the  effectiveness of any Shelf
         Registration Statement at the earliest possible time.

                  (e) The Company  shall furnish to each Holder of Securities or
         the Common Stock issued upon  conversion  thereof  included  within the
         coverage of any Shelf Registration Statement,  without charge, at least
         one copy of such Shelf  Registration  Statement and any  post-effective
         amendment thereto,  including financial statements and schedules,  and,
         if the Holder so requests in writing,  all  exhibits  (including  those
         incorporated by reference).

                  (f) The Company shall,  during the Shelf Registration  Period,
         deliver to each Holder of  Securities  or the Common  Stock issued upon
         conversion   thereof   included   within  the  coverage  of  any  Shelf
         Registration   Statement,   without  charge,  as  many  copies  of  the
         Prospectus  (including each  preliminary  Prospectus)  included in such
         Shelf Registration Statement and any amendment or supplement thereto as
         such Holder may reasonably request; and the Company consents to the use
         of the Prospectus or any amendment or supplement thereto by each of the
         selling  Holders  in  connection  with  the  offering  and  sale of the
         Securities or the Common Stock issued upon  conversion  thereof covered
         by the Prospectus or any amendment or supplement thereto.

                  (g) Prior to any  offering of  Securities  or the Common Stock
         issued  upon  conversion  thereof  pursuant  to any Shelf  Registration
         Statement,  the Company shall register or qualify or cooperate with the
         Holders  of  Securities  or the Common  Stock  issued  upon  conversion
         thereof  included  therein and their  respective  counsel in connection
         with the registration or qualification of such

                                       5

<PAGE>

         Securities  or Common Stock for offer and sale under the  securities or
         blue sky laws of such  jurisdictions  as any  such  Holders  reasonably
         request in writing and do any and all other acts or things necessary or
         advisable  to enable  the offer and sale in such  jurisdictions  of the
         Securities and the Common Stock issued upon conversion  thereof covered
         by such  Shelf  Registration  Statement;  provided,  however,  that the
         Company will not be required to qualify generally to do business in any
         jurisdiction  where it is not then so  qualified  or to take any action
         which would subject it to general  service of process or to taxation in
         any such jurisdiction where it is not then so subject.

                  (h) The Company shall cooperate with the Holders to facilitate
         the  timely  preparation  and  delivery  of  certificates  representing
         Securities  or the Common  Stock issued upon  conversion  thereof to be
         sold  pursuant  to  any  Shelf  Registration   Statement  free  of  any
         restrictive  legends and in such  denominations  and registered in such
         names as Holders may request prior to sales of Securities or the Common
         Stock   issued  upon   conversion   thereof   pursuant  to  such  Shelf
         Registration Statement.

                  (i) Upon the occurrence of any event contemplated by paragraph
         (c)(2)(iii)  above, the Company shall promptly prepare a post-effective
         amendment  to any  Shelf  Registration  Statement  or an  amendment  or
         supplement  to the  related  Prospectus  or  file  any  other  required
         document  so  that,  as  thereafter  delivered  to  purchasers  of  the
         Securities or the Common Stock issued upon conversion  thereof included
         therein,  the  Prospectus  will not  include an untrue  statement  of a
         material fact or omit to state any material fact  necessary to make the
         statements  therein, in the light of the circumstances under which they
         were made, not misleading.

                  (j) The  Company  shall  use its best  efforts  to  cause  The
         Depository  Trust Company  ("DTC") on the first  Business Day following
         the effective date of any Shelf Registration  Statement hereunder or as
         soon as  possible  thereafter  to remove  (i) from any  existing  CUSIP
         number assigned to the Securities any  designation  indicating that the
         Securities  are  "restricted  securities",  which efforts shall include
         delivery to DTC of a letter  executed by the Company  substantially  in
         the form of Exhibit A hereto and (ii) any other stop or  restriction on
         DTC's system with respect to the  Securities.  In the event the Company
         is unable to cause DTC to take  actions  described  in the  immediately
         preceding sentence, the Company shall take such actions as Smith Barney
         Inc. may reasonably request to provide, as soon as practicable, a CUSIP
         number for the  Securities  registered  under  such Shelf  Registration
         Statement  and  to  cause  such  CUSIP  number  to be  assigned  to the
         Securities  (or  to  the  maximum  aggregate  principal  amount  of the
         securities to which such number may be assigned).  Upon compliance with
         the  foregoing  requirements  of this Section  3(j),  the Company shall
         provide the Trustee with global certificates for such Securities,  in a
         form eligible for deposit with The Depository Trust Company.

                  (k) The Company  shall use its best efforts to comply with all
         applicable  rules and  regulations  of the  Commission  and shall  make
         generally  available  to its

                                       6

<PAGE>

         security holders as soon as practicable after the effective date of the
         applicable   Shelf   Registration   Statement  an  earnings   statement
         satisfying  the  provisions  of  Section  11(a) of the Act and Rule 158
         promulgated by the Commission thereunder.

                  (l) The  Company  shall  use its best  efforts  to  cause  the
         Indenture to be  qualified  under the Trust  Indenture  Act in a timely
         manner.

                  (m) The Company may require each Holder of  Securities  or the
         Common Stock issued upon conversion  thereof to be sold pursuant to any
         Shelf Registration Statement to furnish to the Company such information
         regarding the Holder and the  distribution of such Securities or Common
         Stock as may,  from time to time,  be required by the Act and the rules
         and  regulations  promulgated  thereunder,  and the  obligations of the
         Company to any Holder  hereunder shall be expressly  conditioned on the
         compliance of such Holder with such request.

                  (n) The Company shall,  if requested,  use its best efforts to
         promptly  incorporate  in a  Prospectus  supplement  or  post-effective
         amendment to a Shelf Registration Statement (i) such information as the
         Majority  Holders  provide or, if the  Securities  or Common  Stock are
         being sold in an Underwritten  Offering,  as the Managing  Underwriters
         and the Majority  Holders  reasonably  agree should be included therein
         and  provide  to the  Company  in writing  for  inclusion  in the Shelf
         Registration  Statement or Prospectus,  and (ii) such  information as a
         Holder may  provide  from time to time to the  Company  in writing  for
         inclusion  in  a  Prospectus  or  any  Shelf   Registration   Statement
         concerning such Holder and the distribution of such Holder's Securities
         and Common Stock and, in either case,  shall make all required  filings
         of such Prospectus  supplement or  post-effective  amendment as soon as
         practicable  after  being  notified  in  writing  of the  matters to be
         incorporated in such Prospectus supplement or post-effective amendment.

                  (o) The Company  shall enter into such  agreements  (including
         underwriting  agreements) and take all other appropriate actions as may
         be  reasonably  requested  in  order  to  expedite  or  facilitate  the
         registration  or the  disposition of the Securities or the Common Stock
         issuable upon conversion thereof,  and in connection  therewith,  if an
         underwriting  agreement  is  entered  into,  cause the same to  contain
         indemnification  provisions and procedures no less favorable than those
         set  forth  in  Section  5 (or such  other  provisions  and  procedures
         acceptable to the Majority  Holders and the Managing  Underwriters,  if
         any, with respect to all parties to be indemnified  pursuant to Section
         5  from  Holders  of  Securities  or the  Common  Stock  issuable  upon
         conversion thereof to the Company).

                  (p) The  Company  shall  (i)  make  reasonably  available  for
         inspection by the Holders of Securities or the Common Stock issued upon
         conversion   thereof  to  be  registered  under  a  Shelf  Registration
         Statement, any Underwriter participating in any disposition pursuant to
         such Shelf  Registration  Statement,  and any  attorney,  accountant or
         other  agent  retained  by the  Holders or any such

                                       7

<PAGE>

         Underwriter  all  relevant  financial  and  other  records,   pertinent
         corporate documents and properties of the Company and its subsidiaries;
         (ii) cause the  Company's  officers,  directors and employees to supply
         all  relevant  information  reasonably  requested by the Holders or any
         such Underwriter,  attorney, accountant or agent in connection with any
         such Shelf  Registration  Statement  as is  customary  for  similar due
         diligence examinations; provided, however, that any information that is
         designated  in  writing  by the  Company,  in its sole  discretion,  as
         confidential at the time of delivery of such information  shall be kept
         confidential  by  the  Holders  or  any  such  Underwriter,   attorney,
         accountant or agent,  unless  disclosure  thereof is made in connection
         with a court  proceeding  or required by law, or such  information  has
         become available to the public generally through the Company or through
         a third party without an  accompanying  obligation of  confidentiality;
         (iii)  make such  representations  and  warranties  to the  Holders  of
         Securities  or  the  Common  Stock  issued  upon   conversion   thereof
         registered thereunder and the Underwriters,  if any, in form, substance
         and  scope as are  customarily  made by  issuers  to  Underwriters  and
         covering matters including,  but not limited to, those set forth in the
         Purchase Agreement;  (iv) obtain opinions of counsel to the Company and
         updates  thereof  (which  counsel  and  opinions,  in form,  scope  and
         substance,   shall  be   reasonably   satisfactory   to  the   Managing
         Underwriters,  if  any)  addressed  to  each  selling  Holder  and  the
         Underwriters,  if any, covering such matters as are customarily covered
         in opinions requested in underwritten  offerings and such other matters
         as may be reasonably  requested by such Holders and  Underwriters;  (v)
         obtain "cold comfort"  letters and updates thereof from the independent
         certified  public  accountants  of the Company (and, if necessary,  any
         other independent certified public accountants of any subsidiary of the
         Company or of any business  acquired by the Company for which financial
         statements and financial  data are, or are required to be,  included in
         the Shelf Registration Statement),  addressed to each selling Holder of
         Securities  or  the  Common  Stock  issued  upon   conversion   thereof
         registered  thereunder  (provided such Holder furnishes the accountants
         with such  representations  as the accountants  customarily  require in
         similar situations) and the Underwriters, if any, in customary form and
         covering  matters of the type  customarily  covered  in "cold  comfort"
         letters in connection  with primary  underwritten  offerings;  and (vi)
         deliver such documents and certificates as may be reasonably  requested
         by  the  Majority  Holders  and  the  Managing  Underwriters,  if  any,
         including  those to evidence  compliance with Section 3(i) and with any
         customary conditions  contained in the underwriting  agreement or other
         agreement entered into by the Company.  The foregoing actions set forth
         in clauses  (iii),  (iv),  (v) and (vi) of this  Section  3(p) shall be
         performed at (A) the effectiveness of such Shelf Registration Statement
         and each  post-effective  amendment  thereto and (B) each closing under
         any  underwriting  or similar  agreement as and to the extent  required
         thereunder.

                  4. Registration  Expenses. The Company shall bear all expenses
incurred in connection with the performance of its obligations  under Sections 2
and 3 hereof  and  shall  reimburse  the  Holders  for the  reasonable  fees and
disbursements  of one firm or counsel  designated by the Majority Holders to act
as counsel for the Holders in



                                       8
<PAGE>

connection  therewith.  Notwithstanding  the  provisions of this Section 4, each
Holder  shall  bear  the  expense  of any  broker's  commission,  agency  fee or
Underwriter's discount or commission.

                  5.       Indemnification and Contribution.

                  (a) (i) In connection with any Shelf  Registration  Statement,
         the  Company  agrees to  indemnify  and hold  harmless  each  Holder of
         Securities  or Common  Stock  issued upon  conversion  thereof  covered
         thereby (including the Initial  Purchasers),  the directors,  officers,
         employees  and agents of each such Holder and each person who  controls
         any such Holder  within the  meaning of either the Act or the  Exchange
         Act against any and all losses, claims,  damages or liabilities,  joint
         or several,  to which they or any of them may become  subject under the
         Act,  the  Exchange  Act or other  Federal  or state  statutory  law or
         regulation, at common law or otherwise, insofar as such losses, claims,
         damages or liabilities (or actions in respect  thereof) arise out of or
         are based upon any untrue  statement or alleged  untrue  statement of a
         material  fact  contained  in  the  Shelf  Registration   Statement  as
         originally  filed or in any amendment  thereof,  or in any  preliminary
         Prospectus or  Prospectus,  or in any  amendment  thereof or supplement
         thereto,  or arise out of or are based  upon the  omission  or  alleged
         omission to state therein a material fact required to be stated therein
         or necessary to make the statements therein not misleading,  and agrees
         to reimburse each such indemnified party, as incurred, for any legal or
         other  expenses   reasonably   incurred  by  them  in  connection  with
         investigating or defending any such loss, claim,  damage,  liability or
         action;  provided,  however, that the Company will not be liable in any
         case to the  extent  that any such  loss,  claim,  damage or  liability
         arises out of or is based upon (A) any such untrue statement or alleged
         untrue  statement  or  omission  or alleged  omission  made  therein in
         reliance upon and in conformity with written  information  furnished to
         the Company by or on behalf of any such Holder or any Initial Purchaser
         specifically  for inclusion  therein,  (B) use of a Shelf  Registration
         Statement or the related  Prospectus  during a period when a stop order
         has  been  issued  in  respect  of  such  Shelf   Registration  or  any
         proceedings for that purpose have been initiated or use of a Prospectus
         when use of such  Prospectus  has been  suspended  pursuant  to Section
         2(c);  provided,  further,  in each case,  that Holders  received prior
         notice of such stop order,  initiation of  proceedings or suspension or
         (C) if the Holder  fails to deliver a  Prospectus  or the then  current
         Prospectus.  This  indemnity  agreement  will  be in  addition  to  any
         liability which the Company may otherwise have.

                         (ii) The Company also agrees to indemnify or contribute
         to  Losses,  as  provided  in  Section  5(d),  of any  Underwriters  of
         Securities  or  the  Common  Stock  issued  upon   conversion   thereof
         registered  under a Shelf  Registration  Statement,  their officers and
         directors   and  each  person  who  controls   such   Underwriters   on
         substantially  the  same  basis as that of the  indemnification  of the
         Initial  Purchasers  and the selling  Holders  provided in this Section
         5(a) and shall,



                                       9
<PAGE>

         if  requested  by any  Holder,  enter  into an  underwriting  agreement
         reflecting such agreement, as provided in Section 3(o) hereof.

                           (b) Each Holder of  Securities or Common Stock issued
         upon  conversion  thereof  covered  by a Shelf  Registration  Statement
         (including the Initial  Purchasers)  severally  agrees to indemnify and
         hold harmless (i) the Company,  (ii) each of its directors,  (iii) each
         of its officers who signs such Shelf  Registration  Statement  and (iv)
         each person who controls  the Company  within the meaning of either the
         Act or the Exchange Act to the same extent as the  foregoing  indemnity
         from the  Company  to each  such  Holder,  but only with  reference  to
         written information relating to such Holder furnished to the Company by
         or on behalf of such Holder specifically for inclusion in the documents
         referred to in the foregoing  indemnity.  This indemnity agreement will
         be in addition  to any  liability  which any such Holder may  otherwise
         have.

                  (c) Promptly after receipt by an indemnified  party under this
         Section 5 of notice of the commencement of any action, such indemnified
         party  will,  if a claim in respect  thereof is to be made  against the
         indemnifying  party under this Section 5, notify the indemnifying party
         in writing of the  commencement  thereof;  but the failure so to notify
         the  indemnifying  party (i) will not relieve it from  liability  under
         paragraph  (a) or  (b)  above  unless  and to  the  extent  it did  not
         otherwise  learn  of  such  action  and  such  failure  results  in the
         forfeiture by the indemnifying party of substantial rights and defenses
         and (ii) will not, in any event,  relieve the  indemnifying  party from
         any obligations to any indemnified party other than the indemnification
         obligation  provided in paragraph  (a) or (b) above.  The  indemnifying
         party shall be entitled to appoint counsel of the indemnifying  party's
         choice at the indemnifying party's expense to represent the indemnified
         party in any action for which  indemnification is sought (in which case
         the indemnifying party shall not thereafter be responsible for the fees
         and expenses of any separate counsel retained by the indemnified  party
         or parties  except as set forth below);  provided,  however,  that such
         counsel  shall be reasonably  satisfactory  to the  indemnified  party.
         Notwithstanding the indemnifying party's election to appoint counsel to
         represent the indemnified  party in an action,  the  indemnified  party
         shall have the right to employ separate



                                       10
<PAGE>

         counsel  (including local counsel),  and the  indemnifying  party shall
         bear the reasonable  fees,  costs and expenses of such separate counsel
         (and  local   counsel)  if  (i)  the  use  of  counsel  chosen  by  the
         indemnifying  party to represent  the  indemnified  party would present
         such counsel with a conflict of interest,  (ii) the actual or potential
         defendants  in,  or  targets  of,  any  such  action  include  both the
         indemnified party and the indemnifying  party and the indemnified party
         shall  have  reasonably  concluded  that  there  may be legal  defenses
         available to it and/or other  indemnified  parties  which are different
         from or additional to those available to the indemnifying  party, (iii)
         the indemnifying party shall not have employed counsel  satisfactory to
         the  indemnified  party to  represent  the  indemnified  party within a
         reasonable  time after notice of the institution of such action or (iv)
         the indemnifying  party shall authorize the indemnified party to employ
         separate  counsel at the expense of the  indemnifying  party;  provided
         further,  that the indemnifying  party shall not be responsible for the
         fees and  expenses of more than one  separate  counsel  (together  with
         appropriate  local counsel)  representing  all the indemnified  parties
         under paragraph  (a)(i),  paragraph  (a)(ii) or paragraph (b) above. An
         indemnifying  party will not,  without the prior written consent of the
         indemnified  parties,  settle or  compromise or consent to the entry of
         any judgment with respect to any pending or threatened  claim,  action,
         suit or proceeding in respect of which  indemnification or contribution
         may be sought  hereunder  (whether or not the  indemnified  parties are
         actual or  potential  parties  to such  claim or  action)  unless  such
         settlement,  compromise or consent includes an unconditional release of
         each  indemnified  party from all liability  arising out of such claim,
         action, suit or proceeding.

                  (d) In the event that the indemnity  provided in paragraph (a)
         or (b) of this  Section 5 is  unavailable  to or  insufficient  to hold
         harmless  an  indemnified  party for any reason,  then each  applicable
         indemnifying  party, in lieu of indemnifying  such  indemnified  party,
         shall  have  a  joint  and  several  obligation  to  contribute  to the
         aggregate losses,  claims,  damages and liabilities (including legal or
         other expenses  reasonably incurred in connection with investigating or
         defending same) (collectively "Losses") to which such indemnified party
         may be subject in such  proportion  as is  appropriate  to reflect  the
         relative benefits received by such indemnifying party, on the one hand,
         and such  indemnified  party,  on the  other  hand,  from  the  Initial
         Placement and the Shelf  Registration  Statement which resulted in such
         Losses; provided, however, that in no case shall the Initial Purchasers
         be  responsible,  in the  aggregate,  for any  amount  in excess of the
         purchase  discount or commission  applicable to such  Security,  as set
         forth on the  cover  page of the  Offering  Memorandum,  nor  shall any
         Underwriter be responsible for any amount in excess of the underwriting
         discount or commission  applicable to the  Securities  and Common Stock
         issued upon conversion  thereof purchased by such Underwriter under the
         Shelf  Registration  Statement  which  resulted in such Losses.  If the
         allocation   provided  by  the   immediately   preceding   sentence  is
         unavailable for any reason,  the indemnifying party and the indemnified
         party shall  contribute in such proportion as is appropriate to reflect
         not only such  relative  benefits but also the  relative  fault of such
         indemnifying party, on the one hand, and such indemnified party, on the
         other hand,  in  connection  with the  statements  or  omissions  which
         resulted  in  such  Losses  as  well as any  other  relevant  equitable
         considerations.  Benefits received by the Company shall be deemed to be
         equal  to the  sum of (x) the  total  net  proceeds  from  the  Initial
         Placement (before deducting expenses) as set forth on the cover page of
         the Offering Memorandum and (y) the total amount of additional interest
         which the  Company was not  required to pay as a result of  registering
         the Securities and Common Stock issued upon conversion  thereof covered
         by the Shelf  Registration  Statement  which  resulted in such  Losses.
         Benefits received by the Initial Purchasers shall be deemed to be equal
         to the total  purchase  discounts and  commissions  as set forth on the
         cover page of the Offering  Memorandum,  and  benefits  received by any
         other Holders shall be deemed to be equal to the value of



                                       11
<PAGE>

         receiving  Securities  or the Common  Stock  issuable  upon  conversion
         thereof  registered under the Act. Benefits received by any Underwriter
         shall be  deemed to be equal to the total  underwriting  discounts  and
         commissions, as set forth on the cover page of the Prospectus forming a
         part of the Shelf Registration Statement which resulted in such Losses.
         Relative  fault shall be determined by reference to whether any alleged
         untrue  statement or omission  relates to  information  provided by the
         indemnifying  party, on the one hand, or by the  indemnified  party, on
         the  other  hand.  The  parties  agree  that it  would  not be just and
         equitable if contribution were determined by pro rata allocation or any
         other method of allocation which does not take account of the equitable
         considerations  referred to above.  Notwithstanding  the  provisions of
         this  paragraph  (d), no person guilty of fraudulent  misrepresentation
         (within the  meaning of Section  11(f) of the Act) shall be entitled to
         contribution  from any  person  who was not  guilty of such  fraudulent
         misrepresentation.  For  purposes  of this  Section 5, each  person who
         controls a Holder  within the meaning of either the Act or the Exchange
         Act and each director, officer, employee and agent of such Holder shall
         have the same rights to  contribution  as such Holder,  and each person
         who  controls  the Company  within the meaning of either the Act or the
         Exchange  Act,  each  officer of the  Company who shall have signed the
         Shelf  Registration  Statement  and each  director of the Company shall
         have the same rights to  contribution  as the Company,  subject in each
         case to the applicable terms and conditions of this paragraph (d).

                  (e) The provisions of this Section 5 will remain in full force
         and effect, regardless of any investigation made by or on behalf of any
         Holder or the Company or any of the officers,  directors or controlling
         persons referred to in Section 5 hereof, and will survive the sale by a
         Holder of Securities covered by a Shelf Registration Statement.

                  6.       Miscellaneous.

                  (a) No Inconsistent Agreements. The Company has not, as of the
         date  hereof,  entered  into nor shall it, on or after the date hereof,
         enter  into,  any  agreement  with  respect to its  Securities  that is
         inconsistent with the rights granted to the Holders herein or otherwise
         conflicts with the provisions hereof.

                  (b) Amendments and Waivers.  The provisions of this Agreement,
         including  the  provisions  of  this  sentence,  may  not  be  amended,
         qualified,  modified  or  supplemented,  and  waivers  or  consents  to
         departures  from the  provisions  hereof  may not be given,  unless the
         Company has  obtained  the  written  consent of the  Majority  Holders;
         provided  that with respect to any matter that  directly or  indirectly
         affects the rights of the  Initial  Purchasers  hereunder,  the Company
         shall  obtain the  written  consent of the Initial  Purchasers  against
         which such amendment,  qualification,  supplement, waiver or consent is
         to be effective.  Notwithstanding  the foregoing  (except the foregoing
         proviso),  a waiver or consent to departure from the provisions  hereof
         with  respect to a matter  that  relates  exclusively  to the rights of
         Holders   whose   Securities   are  being  sold  pursuant  to  a


                                       12
<PAGE>

         Shelf  Registration  Statement and that does not directly or indirectly
         affect  the  rights  of other  Holders  may be  given  by the  Majority
         Holders,  determined on the basis of Securities  being sold rather than
         registered under such Shelf Registration Statement.

                  (c) Notices. All notices and other communications provided for
         or  permitted  hereunder  shall be made in  writing  by  hand-delivery,
         first-class  mail,  telex,  telecopier,  or  air  courier  guaranteeing
         overnight delivery:

                         (1) if to you,  initially  at the  address set forth in
                  the Purchase Agreement;

                         (2) if to any other Holder, at the most current address
                  given by such  Holder to the  Company in  accordance  with the
                  provisions of this Section 6(c),  which address  initially is,
                  with  respect  to each  Holder,  the  address  of such  Holder
                  maintained by the Registrar  under the Indenture,  with a copy
                  in like manner to Smith Barney Inc.; and

                         (3) if to the  Company,  initially  at its  address set
                  forth in the Purchase Agreement.

                  All such  notices and  communications  shall be deemed to have
been duly given when  received,  if delivered  by hand or air courier,  and when
sent, if sent by first-class mail, telex or telecopier.

                  The Initial  Purchasers  or the Company by notice to the other
may  designate  additional  or different  addresses  for  subsequent  notices or
communications.

                  (d) Successors and Assigns.  This Agreement shall inure to the
         benefit of and be binding  upon the  successors  and assigns of each of
         the parties,  including,  without the need for an express assignment or
         any consent by the Company  thereto,  subsequent  Holders.  The Company
         hereby  agrees to extend the  benefits of this  Agreement to any Holder
         and any such Holder may  specifically  enforce the  provisions  of this
         Agreement as if an original party hereto.

                  (e) Counterparts. This agreement may be executed in any number
         of  counterparts  and by the parties  hereto in separate  counterparts,
         each of which when so executed  shall be deemed to be an  original  and
         all  of  which  taken  together  shall  constitute  one  and  the  same
         agreement.

                  (f)  Headings.   The  headings  in  this   agreement  are  for
         convenience of reference  only and shall not limit or otherwise  affect
         the meaning hereof.

                  (g)  Governing  Law. This  agreement  shall be governed by and
         construed  in  accordance  with  the  laws  of the  State  of New  York
         applicable  to  agreements  made  and to be  performed  in said  State,
         without regard to the conflicts of law rules thereof.



                                       13
<PAGE>

                  (h)  Severability.  In the  event  that any one of more of the
         provisions   contained  herein,  or  the  application  thereof  in  any
         circumstances, is held invalid, illegal or unenforceable in any respect
         for any reason,  the validity,  legality and enforceability of any such
         provision in every other respect and of the remaining provisions hereof
         shall not be in any way impaired or affected thereby, it being intended
         that  all  of  the  rights  and  privileges  of the  parties  shall  be
         enforceable to the fullest extent permitted by law.

                  (i) Securities Held by the Company,  etc. Whenever the consent
         or approval of Holders of a specified percentage of principal amount of
         Securities  or the Common Stock  issuable  upon  conversion  thereof is
         required  hereunder,   Securities  or  the  Common  Stock  issued  upon
         conversion  thereof held by the Company or its  Affiliates  (other than
         subsequent  Holders of  Securities  or the  Common  Stock  issued  upon
         conversion  thereof  if  such  subsequent  Holders  are  deemed  to  be
         Affiliates solely by reason of their holdings of such Securities) shall
         not be counted in  determining  whether  such  consent or approval  was
         given by the Holders of such required percentage.




                                       14
<PAGE>


         Please  confirm that the foregoing  correctly  sets forth the agreement
between the Company and you.

                                                     Very truly yours,

                                                    TEL-SAVE HOLDINGS, INC.

                                                    ----------------------------
                                                    Name:
                                                    Title:

The  foregoing  Agreement is hereby
confirmed and accepted as of the date
first above written.

SMITH BARNEY INC.
For itself and the other Initial
Purchasers named in Schedule I to the
Purchase Agreement.

BY:  SMITH BARNEY INC.

By
     -------------------------
     Name:
     Title:


<PAGE>



                                                                       EXHIBIT A

                   FORM OF LETTER TO BE PROVIDED BY ISSUER TO

                          THE DEPOSITORY TRUST COMPANY

The Depository Trust Company
7 Hanover Square, 23rd Floor

New York, NY  10004

          Re:   5% Subordinated Convertible Notes Due 2004 (the "Securities") of
                Tel-Save Holdings, Inc.

Ladies and Gentlemen:

                  Please be advised that the Securities and Exchange  Commission
has declared effective a Registration Statement on Form S-3 under the Securities
Act of 1933, as amended,  with regard to all of the Securities referenced above.
Accordingly,  there is no longer any  restriction as to whom such Securities may
be sold and any restrictions on the CUSIP designation are no longer  appropriate
and may be removed.  I understand  that upon  receipt of this  letter,  DTC will
remove any stop or restriction on its system with respect to this issue.

                  As always, please do not hesitate to call if we can of further
assistance.

Very truly yours,

Authorized Officer










                                                                    EXHIBIT 11.1

                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES
                       COMPUTATION OF NET INCOME PER SHARE

                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                              Year Ended December 31,
                                                                  ---------------------------------------------
                                                                       1997             1996           1995(A)
                                                                  ------------     ------------    ------------
<S>                                                                 <C>                <C>             <C>    
Net income (loss)                                                   $(20,945)          $20,168         $10,819
                                                                    ========           =======         =======
BASIC

Weighted average common shares - Basic                                64,168            52,650          31,422
                                                                    ========           =======         =======

Net income (loss) per share - Basic                                 $  (0.33)          $  0.38         $  0.34
                                                                    ========           =======         =======

DILUTED

Weighted average common and common equivalent
  shares outstanding - Diluted:

Weighted average shares                                               64,168            52,650          31,422
Weighted average equivalent shares                                        --             4,352           2,183
                                                                    --------           -------         -------

Weighted  average  common  and  common  equivalent
     shares - Diluted                                             64,168                57,002          33,605
                                                                  ======               =======         =======
Net income (loss) per share - Diluted                            $ (0.33)              $  0.35         $  0.32
                                                                 =======               =======         =======

</TABLE>

- ----------
(A)      Pro  forma tax  provisions  have been  calculated  as if the  Company's
         results of operations  were taxable as a C corporation  (the  Company's
         current tax  status) for the year ended  December  31,  1995.  Prior to
         September 20, 1995, the Company was an S corporation  with all earnings
         taxed directly to its shareholders.






                                                                    EXHIBIT 21.1

                         SUBSIDIARIES OF THE REGISTRANT



Name                                                      State of Incorporation
- ----                                                      ----------------------

Tel-Save, Inc. .........................................................Delaware

Emergency Transport, Inc. ..............................................Delaware

Compco, Inc. ...........................................................Delaware

Symetrics Industries, Inc. ..............................................Florida



                                                                      EXHIBIT 23

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Tel-Save Holdings, Inc.
New Hope, Pennsylvania

We  hereby  consent  to  the   incorporation  by  reference  in  the  Prospectus
constituting a part of the Registration Statements on Forms S-8, Nos. 333-04479,
333-005923 and 333-42111 and Forms S-3, Nos. 333-14549,  333-23193 and 333-39787
of our reports dated February 5, 1998,  relating to the  consolidated  financial
statements and schedule of Tel-Save Holdings,  Inc. and subsidiaries,  appearing
in the  Company's  Annual  Report on Form 10-K for the year ended  December  31,
1997.

We also  consent  to the  reference  to us under the  caption  "Experts"  in the
Prospectuses.



BDO Seidman, LLP

New York, New York
March 31, 1998



                                                                    EXHIBIT 23.1

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Tel-Save Holdings, Inc.
New Hope, Pennsylvania

     We hereby  consent to the  incorporation  by  reference  in the  Prospectus
constituting a part of the Registration Statements on Forms S-8, Nos. 333-04479,
333-05923 and 333-4211 and Forms S-3, Nos. 333-14549, 333-23193 and 333-39787 of
our reports  dated  February 5, 1998,  relating  to the  consolidated  financial
statements and schedule of Tel-Save Holdings,  Inc. and subsidiaries,  appearing
in the  Company's  Annual  Report on Form 10-K for the year ended  December  31,
1997.

     We also consent to the  reference to us under the caption  "Experts" in the
Prospectuses.

BDO Seidman, LLP



New York, New York
March 31, 1998





<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE  SHEET  AS OF  DECEMBER  31,  1997  AND  THE  CONSOLIDATED
STATEMENT  OF  OPERATIONS  FOR THE YEAR  ENDED  DECEMBER  31,  1997 OF  TEL-SAVE
HOLDINGS, INC. AND SUBSIDIARIES AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                         1
<CURRENCY>                                  US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               DEC-31-1997
<EXCHANGE-RATE>                                      1
<CASH>                                     316,730,000
<SECURITIES>                               212,269,000
<RECEIVABLES>                               47,006,000
<ALLOWANCES>                                 2,419,000
<INVENTORY>                                          0
<CURRENT-ASSETS>                           691,051,000
<PP&E>                                      59,472,000
<DEPRECIATION>                               3,637,000
<TOTAL-ASSETS>                             814,891,000
<CURRENT-LIABILITIES>                       56,263,000
<BONDS>                                    500,000,000
                                0
                                          0
<COMMON>                                       672,000
<OTHER-SE>                                 222,156,000
<TOTAL-LIABILITY-AND-EQUITY>               814,891,000
<SALES>                                              0
<TOTAL-REVENUES>                           304,768,000
<CGS>                                                0
<TOTAL-COSTS>                              355,169,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                            (34,336,000)
<INCOME-TAX>                               (13,391,000)
<INCOME-CONTINUING>                        (20,945,000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (20,945,000)
<EPS-PRIMARY>                                     (.33)
<EPS-DILUTED>                                     (.33)
        

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
         THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
         UNAUDITED  CONSOLIDATED  BALANCE  SHEET  AS OF MARCH  31,  1997 AND THE
         UNAUDITED  CONSOLIDATED  STATEMENT OF INCOME FOR THE THREE MONTHS ENDED
         MARCH 31, 1997 OF  TEL-SAVE  HOLDINGS,  INC.  AND  SUBSIDIARIES  AND IS
         QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                                    1
<CURRENCY>                                           U.S. DOLLARS
       
<S>                                     <C>
<PERIOD-TYPE>                                               3-MOS
<FISCAL-YEAR-END>                                     DEC-31-1996
<PERIOD-START>                                        JAN-01-1997
<PERIOD-END>                                          MAR-31-1997
<EXCHANGE-RATE>                                                 1
<CASH>                                                $15,719,000
<SECURITIES>                                           24,459,000
<RECEIVABLES>                                          32,520,000
<ALLOWANCES>                                            1,348,000
<INVENTORY>                                                     0
<CURRENT-ASSETS>                                      165,654,000
<PP&E>                                                 36,297,000
<DEPRECIATION>                                            706,000
<TOTAL-ASSETS>                                        274,310,000
<CURRENT-LIABILITIES>                                  24,112,000
<BONDS>                                                         0
                                           0
                                                     0
<COMMON>                                                  630,000
<OTHER-SE>                                            249,568,000
<TOTAL-LIABILITY-AND-EQUITY>                          274,310,000
<SALES>                                                         0
<TOTAL-REVENUES>                                       71,160,000
<CGS>                                                           0
<TOTAL-COSTS>                                          61,785,000
<OTHER-EXPENSES>                                                0
<LOSS-PROVISION>                                                0
<INTEREST-EXPENSE>                                              0
<INCOME-PRETAX>                                         8,901,000
<INCOME-TAX>                                            3,471,000
<INCOME-CONTINUING>                                     5,430,000
<DISCONTINUED>                                                  0
<EXTRAORDINARY>                                                 0
<CHANGES>                                                       0
<NET-INCOME>                                            5,430,000
<EPS-PRIMARY>                                                0.09
<EPS-DILUTED>                                                0.08
                                                               
                                                              

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE  SHEET  AS OF  DECEMBER  31,  1996  AND  THE  CONSOLIDATED
STATEMENT OF INCOME FOR THE YEAR ENDED DECEMBER, 1996 OF TEL-SAVE HOLDINGS, INC.
AND SUBSIDIARIES AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>                                         1
<CURRENCY>                                  US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR   
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<EXCHANGE-RATE>                                      1
<CASH>                                       8,023,000
<SECURITIES>                               149,237,000
<RECEIVABLES>                               20,958,000
<ALLOWANCES>                                   987,000
<INVENTORY>                                          0
<CURRENT-ASSETS>                           201,885,000
<PP&E>                                      30,596,000
<DEPRECIATION>                                 499,000
<TOTAL-ASSETS>                             257,008,000
<CURRENT-LIABILITIES>                       26,288,000
<BONDS>                                              0
                          622,000
                                          0
<COMMON>                                             0
<OTHER-SE>                                 230,098,000
<TOTAL-LIABILITY-AND-EQUITY>               257,008,000
<SALES>                                              0
<TOTAL-REVENUES>                           232,424,000
<CGS>                                                0
<TOTAL-COSTS>                              200,597,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                             32,373,000
<INCOME-TAX>                                12,205,000
<INCOME-CONTINUING>                         20,168,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                20,168,000
<EPS-PRIMARY>                                     0.38
<EPS-DILUTED>                                     0.35
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
UNAUDITED  CONSOLIDATED BALANCE SHEET AS OF SEPTEMBER 30, 1996 AND THE UNAUDITED
CONSOLIDATED STATEMENT OF INCOME FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 OF
TEL-SAVE  HOLDINGS,  INC. AND  SUBSIDIARES  AND IS QUALIFIED IN ITS ENTIREITY BY
REFERNCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                      1
<CURRENCY>                                        US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1995
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   SEP-30-1996
<EXCHANGE-RATE>                                          1
<CASH>                                         160,226,000
<SECURITIES>                                    12,737,000
<RECEIVABLES>                                   22,883,000
<ALLOWANCES>                                       931,000
<INVENTORY>                                              0
<CURRENT-ASSETS>                               212,137,000
<PP&E>                                          22,925,000
<DEPRECIATION>                                     398,000
<TOTAL-ASSETS>                                 239,378,000
<CURRENT-LIABILITIES>                           28,583,000
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                           290,000
<OTHER-SE>                                     207,506,000
<TOTAL-LIABILITY-AND-EQUITY>                   239,378,000
<SALES>                                                  0
<TOTAL-REVENUES>                               168,159,000
<CGS>                                                    0
<TOTAL-COSTS>                                  145,617,000
<OTHER-EXPENSES>                                         0
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                       0
<INCOME-PRETAX>                                 23,221,000
<INCOME-TAX>                                     8,754,000
<INCOME-CONTINUING>                             14,467,000
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                    14,467,000
<EPS-PRIMARY>                                         0.29
<EPS-DILUTED>                                         0.27
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
UNAUDITED  CONSOLIDATED  BALANCE  SHEET  AS OF JUNE 30,  1996 AND THE  UNAUDITED
CONSOLIDATED  STATEMENT  OF INCOME  FOR THE SIX MONTHS  ENDED  JUNE 30,  1996 OF
TEL-SAVE  HOLDINGS,  INC. AND  SUBSIDIARIES  AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATMENTS.
</LEGEND>
<MULTIPLIER>                                      1
<CURRENCY>                                        US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              DEC-31-1995
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   JUN-30-1996
<EXCHANGE-RATE>                                          1
<CASH>                                           9,422,000
<SECURITIES>                                   164,464,000
<RECEIVABLES>                                   20,611,000
<ALLOWANCES>                                       892,000
<INVENTORY>                                              0
<CURRENT-ASSETS>                               206,947,000
<PP&E>                                          20,829,000
<DEPRECIATION>                                     336,000
<TOTAL-ASSETS>                                 230,903,000
<CURRENT-LIABILITIES>                           28,781,000
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                           290,000
<OTHER-SE>                                     199,061,000
<TOTAL-LIABILITY-AND-EQUITY>                   230,903,000
<SALES>                                                  0
<TOTAL-REVENUES>                               108,080,000
<CGS>                                                    0
<TOTAL-COSTS>                                   93,861,000
<OTHER-EXPENSES>                                         0
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                       0
<INCOME-PRETAX>                                 11,934,000
<INCOME-TAX>                                     4,499,000
<INCOME-CONTINUING>                              7,435,000
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                     7,435,000
<EPS-PRIMARY>                                         0.16
<EPS-DILUTED>                                         0.15
        


</TABLE>


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