Back to GetFilings.com





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

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

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

FORM 10-K

(MARK ONE)



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


FOR THE FISCAL YEAR ENDED DECEMBER 31, 1999
OR



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


FOR THE TRANSITION PERIOD FROM ______________ TO ______________.

COMMISSION FILE NUMBER 0-20803

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

BROADWING COMMUNICATIONS INC.
(Exact name of registrant as specified in its charter)



DELAWARE 74-2644120
(State or other jurisdiction of incorporation or (I.R.S. Employer Identification No.)
organization)


1122 CAPITAL OF TEXAS HIGHWAY SOUTH, AUSTIN, TEXAS 78746-6426

(Registrant's telephone number, including area code): (512) 328-1112

SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:



NAME OF EACH EXCHANGE
TITLE OF EACH CLASS ON WHICH REGISTERED
- - ------------------- ------------------------

12 1/2% Series B Junior Exchangeable Preferred Stock New York Stock Exchange
Due 2009 (par value $0.01 per share)


SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT: None

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

Indicate 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 Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. / /

All outstanding shares of the Registrant's common stock are owned by
Cincinnati Bell Inc. dba Broadwing Inc.

The aggregate market value of the Preferred Stock of the Registrant held by
non-affiliates of the Registrant on March 20, 2000 based on the closing price of
the Preferred Stock on the New York Stock Exchange on such date, was
$435,619,800.

The number of shares of Preferred Stock outstanding was 395,120 on
March 20, 2000.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant's Information Statement to be filed with the
Securities and Exchange Commission within 120 days of December 31, 1999.

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

BROADWING COMMUNICATIONS INC.
FORM 10-K
FOR THE FISCAL YEAR ENDED DECEMBER 31, 1999
TABLE OF CONTENTS



PAGE
--------

PART I

Item 1. Business.................................................... 4
Item 2. Properties.................................................. 6
Item 3. Legal Proceedings........................................... 7
Item 4. Submission of Matters to a Vote of Security Holders......... 7

PART II

Item 5. Market for Registrant's Common Equity and Related
Stockholder Matters....................................... 8
Item 6. Selected Financial Data..................................... 9
Item 7. Management's Discussion and Analysis of Financial Condition
and Results of Operations................................. 10
Item 7A. Quantitative and Qualitative Disclosures About Market
Risk...................................................... 20
Item 8. Financial Statements and Supplementary Data................. 21
Item 9. Changes in and Disagreements with Accountants on Accounting
and Financial Disclosure.................................. 51

PART III

Item 10. Directors and Executive Officers of the Registrant.......... 52
Item 11. Executive Compensation...................................... 53
Item 12. Security Ownership of Certain Beneficial Owners and
Management................................................ 53
Item 13. Certain Relationships and Related Transactions.............. 53

PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form
8-K....................................................... 54
Signatures............................................................ 59


2

PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 SAFE HARBOR CAUTIONARY
STATEMENT

FORWARD-LOOKING STATEMENTS

"Forward-looking statements" have been included throughout this document.
These statements describe the Company's attempt to predict future events. The
words "believe," "anticipate," "expect," and similar expressions are used to
identify forward-looking statements. You should be aware that these
forward-looking statements are subject to a number of risks, assumptions, and
uncertainties, such as:

- Risks associated with our capital requirements and existing debt,
including the need to provide working capital for operations;

- Risks associated with increasing competition in the telecommunications
industry, including industry over-capacity and declining prices;

- Changes in laws and regulations that govern the telecommunications
industry; and

- Risks related to continuing our network expansion without delays including
the need to obtain permits and rights-of-way.

This list is only an example of some of the risks that may affect the
forward-looking statements. If any of these risks or uncertainties materialize
(or if they fail to materialize), or if the underlying assumptions are
incorrect, then actual results may differ materially from those projected in the
forward-looking statements. The Company undertakes no obligation to revise these
statements to reflect future events or circumstances.

3

ITEM 1. BUSINESS

OVERVIEW

On November 9, 1999, Cincinnati Bell Inc. ("Cincinnati Bell", "Broadwing" or
"the Parent Company") acquired IXC Communications, Inc. through the merger of
IXC and a wholly owned subsidiary of Cincinnati Bell ("the Merger"), with IXC
surviving as a wholly owned subsidiary of CBI. IXC has since been renamed as
Broadwing Communications Inc. and the Parent Company is now doing business as
Broadwing Inc. A formal proposal to change the name of the Parent Company to
Broadwing Inc. is subject to a vote of Cincinnati Bell shareholders on
April 19, 2000.

As a result of the merger, all of the then outstanding shares of IXC common
stock were converted in a tax-free exchange into approximately 68.5 million
shares of Cincinnati Bell common stock, based on a fixed exchange ratio of
2.0976 shares of Cincinnati Bell stock for each share of IXC common stock. In
addition, IXC's 7 1/4% Convertible Preferred Stock and IXC's Depositary Shares
representing 1/20(th) of a share of IXC's 6 3/4% Convertible Preferred Stock
were converted into Cincinnati Bell 7 1/4% Convertible Preferred Stock and
Cincinnati Bell Depositary Shares representing 1/20(th) of a share of Cincinnati
Bell 6 3/4% Convertible Preferred Stock, respectively. Approximately five
million shares of IXC common stock that were owned by Cincinnati Bell at the
merger date are being accounted for as if retired and are not included in the
aforementioned total. All of the outstanding options, warrants and other equity
rights in IXC were converted into options, warrants and the rights to acquire
Cincinnati Bell common shares according to the same terms and conditions as the
IXC options, except that the exercise price and the number of shares issuable
upon exercise were divided and multiplied, respectively, by 2.0976.

Broadwing Communications Inc. and its subsidiaries (collectively referred to
as "IXC," "Broadwing Communications" or "the Company") is an Austin, Texas based
provider of telecommunications services. The Company utilizes an advanced
network of approximately 16,000 miles of fiber-optic transmission facilities to
provide private line, switched access, data transport, Internet-based and other
services to end user customers. Additionally, network capacity is leased (in the
form of indefeasible right-to-use agreements) to other telecommunications
providers and to Internet service providers.

Data services include private line services and data and Internet services.
Private line services represent the long-haul transmission of voice, data and
Internet traffic over dedicated circuits and are provided under bulk contracts
with customers. Additionally, the private line category includes revenues
resulting from indefeasible right-to-use ("IRU") agreements. IRU agreements
typically cover a fixed period of time and represent the lease of capacity or
network fibers. The Company currently maintains substantial excess network
capacity and believes that the sale of IRU agreements has no negative impact on
its ability to carry traffic for its wholesale and retail customers. IRU
agreements are a standard practice among the Company's competitors. Data and
Internet services represent the sale of high-speed data transport services such
as frame relay, Internet access, and Internet-based services such as Web hosting
and Web server collocation to customers. These revenues constituted a relatively
small (3.5%) portion of the Company's 1999 revenues. However, the Company
envisions a growing market for these types of services and it expects that the
data and Internet category will provide a greater share of the Company's
revenues in the future.

Voice services represent billed minutes per use for long distance switched
services, consisting of sales to both retail and wholesale customers. The
Company currently believes that the best opportunity for switched services
margin improvement lies with its retail customers. Accordingly, the Company is
de-emphasizing the sale of switched services to wholesale customers. Those
revenues declined 42.5% in 1999 versus 1998.

The centerpiece of the Company's assets is its next-generation, fiber-optic
network. This network is not yet fully constructed and will require significant
expenditures to complete and to maintain. The

4

construction of this network relies on readily available materials and supplies
from an established group of vendors and relies on the ability to secure and
retain land and rights-of-way for the location of network facilities. The
Company may incur significant future expenditures in order to remove these
facilities upon expiration of these rights-of-way agreements. In order to
satisfy the Company's contractual commitments with respect to IRU agreements,
approximately 1,700 fiber route miles must still be constructed at an estimated
cost of $82 million.

Since the Company's revenues are conditioned primarily on carrying voice and
data traffic and the ratable recognition of contract revenues, its operations
follow no particular seasonal pattern. However, the Company does receive a
significant portion of its revenues from a relatively small group of
interexchange carriers that are capable of constructing their own network
facilities.

Prices and rates for the Company's service offerings are primarily
established through contractual agreements. Accordingly, the Company is
influenced by the marketplace conditions such as the number of competitors,
availability of comparable service offerings and the amount of fiber network
capacity available from these competitors. The Company is confident that it is
able to match these competitors on the basis of technology and is currently
pursuing dramatic improvement with regard to critical processes, systems and the
execution of its business strategy.

EMPLOYEES

At December 31, 1999, the Company employed approximately 2,200 people, of
whom 1,031 provided operational and technical services, 624 provided engineering
services and the balance were engaged in administration and marketing. These
employees are not represented by labor unions, and the Company considers
employees relations to be good. The Company has not experienced any work
stoppages.

RISK FACTORS

INCREASED COMPETITION COULD COMPROMISE PROFITABILITY AND CASH FLOW

The Company faces competition from well-managed and well-financed companies
such as Level 3 Communications, Qwest Communications International, Global
Crossings, and Williams Communications. These companies have similarly equipped
fiber networks, are well-financed, and have enjoyed certain competitive
advantages over the Company in the past. The Company's failure to successfully
compete against these competitors could compromise its ability to continue
construction of its network, which would have a material adverse effect on its
business, financial condition and results of operations.

Competition from other national providers could also impact the Company. The
current and planned fiber network capacity of these and the aforementioned
competitors could result in decreasing prices even as the demand for
high-bandwidth services increases. Most of these competitors have announced
plans to expand, or are currently in the process of expanding, their networks.
Increased network capacity and traffic optimization could place downward
pressure on prices, thereby making it difficult for the Company to maintain
profit margins.

INSUFFICIENCY OF CASH FLOW FOR PLANNED INVESTING AND FINANCING ACTIVITIES
WILL RESULT IN A SUBSTANTIAL AMOUNT OF INDEBTEDNESS

The Company is committed to the expansion of its nationwide fiber-optic
network, and the continued construction of this network will result in a
significant amount of capital expenditures in the near term. These initiatives
will require a considerable amount of funding in the future, aggregating to
approximately $1.3 billion over the next three years. Since the Company does not
expect to generate sufficient cash flow to provide for these investing
activities, it is dependent on the Parent Company for funding. In order to
provide for these cash requirements, the Parent Company has obtained a

5

$2.1 billion credit facility from a group of 24 banking and non-banking
institutions. The Parent Company anticipates that it will substantially increase
its indebtedness in 2000 under this credit facility in order to provide for net
operating losses, to fund its capital investment program, and to refinance
existing debt.

The Company will not be able to provide for its anticipated growth without
the Parent Company borrowing from this credit facility. The ability to borrow
from this credit facility is predicated on the Parent Company's ability to
satisfy certain debt covenants that have been negotiated with lenders. Failure
to satisfy these debt covenants could severely constrain the Parent Company's
ability to borrow from the credit facility without receiving a waiver from these
lenders. If the Company was unable to continue the construction of its
fiber-optic network, current and potential customers could be lost to
competitors, which would have a material adverse effect on its business,
financial condition and results of operations.

NETWORK EXPANSION IS DEPENDENT ON ACQUIRING AND MAINTAINING RIGHTS-OF-WAY
AND PERMITS

The expansion of the Company's network also depends on acquiring
rights-of-way and required permits from railroads, utilities and governmental
authorities on satisfactory terms and conditions and on financing such
expansion. In addition, after the network is completed and required rights and
permits are obtained, the Company cannot guarantee that it will be able to
maintain all of the existing rights and permits. If the Company were to fail to
obtain rights and permits or were to lose a substantial number of rights and
permits, it would have a material adverse effect on its business, financial
condition and results of operations.

REGULATORY INITIATIVES MAY IMPACT THE COMPANY'S PROFITABILITY

The Company, along with another of Parent Company's subsidiaries, is subject
to regulatory oversight of varying degrees at the state and federal levels.
Regulatory initiatives that would put either subsidiary at a competitive
disadvantage or mandate lower rates for its services could result in lower
overall profitability and cash flow for the Parent Company, and thereby increase
its reliance on borrowed funds. This could potentially compromise the expansion
of the Company's national fiber-optic network, which would have a material
adverse effect on its business, financial condition and results of operations.

ITEM 2. PROPERTIES

The principal properties of the Company consist of: (i) its nationwide fiber
optic network completed or under construction, and (ii) the coast-to-coast
microwave system consisting of microwave transmitters, receivers, towers and
antennae, auxiliary power equipment, transportation equipment, equipment
shelters and miscellaneous components. Generally, fiber optic system and
microwave relay system components are standard commercial products available
from a number of suppliers.

The Company's principal offices are located in Austin, Texas and consist of
three separate leased offices. The leases for these facilities expire at
different times varying from July 2002 to July 2005. The Company also subleases
former office space in two other locations in Austin. The sublease payments
satisfy the monthly rental obligations under the original leases. The Company
also leases approximately 55 other offices located throughout the United States
for sales and administration of its switched long distance and data/Internet
businesses.

The Company leases sites for its switches in various metropolitan locations
under lease agreements that expire between 2000 and 2005. Five of the Company's
13 voice switches are leased under capital leases from DSC Finance Corporation
over a five-year term. In order to build the network, the Company has entered
into approximately 387 site, conduit, right-of-way and storage leases. These
sites are located across the United States, with lease terms ranging from 5 to
25 years.

6

The gross investment in fiber-optic transmission facilities and other
property and equipment, in millions of dollars, at December 31, 1999 and 1998
was as follows:



COMPANY PREDECESSOR
-------- -----------
1999 1998
-------- -----------

Land and rights of way.................................. $ 150.3 $ 4.0
Buildings and leasehold improvements.................... 253.8 39.0

Transmission system..................................... 972.7 905.7
Furniture, fixtures, vehicles and other................. 129.7 12.2
Fiber usage rights...................................... 40.6 98.9
Construction in process................................. 207.1 133.9
-------- --------
Total................................................. $1,754.2 $1,193.7
======== ========


ITEM 3. LEGAL PROCEEDINGS

The information required by this item is included in Note 14 of the Notes to
Financial Statements that are contained in Item 8, "Financial Statements and
Supplementary Data".

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

On October 29, 1999, the Company held a special meeting of its stockholders.
The stockholders of the Company approved two proposals. The stockholders
approved a proposal to adopt a merger agreement among Cincinnati Bell Inc.,
Ivory Merger, Inc. (a subsidiary of Cincinnati Bell Inc.), and the Company
pursuant to which the Company became a subsidiary of Cincinnati Bell and each
outstanding share of the Company common stock, excluding any shares of stock
held by the parties to the merger agreement, was converted into the right to
receive 2.0976 common shares of Cincinnati Bell common stock. This proposal was
approved, with 29,277,958 common shares (99.8%) voting to adopt the merger
agreement, 56,826 common shares (0.2%) voting against adoption of the merger
agreement, and 8,855 common shares abstaining from and broker non-votes in
connection with the proposal. The stockholders also approved a proposal to adopt
an agreement governing the Company's internal reorganization between the Company
and a wholly owned subsidiary of the Company, involving a merger of the Company
and a wholly owned subsidiary of the Company, which took place immediately
before the merger of the Company and Cincinnati Bell Inc. This proposal was also
approved, with 29,263,888 common shares (99.8%) voting to approve the internal
reorganization, 48,091 common shares (0.2%) voting against approval of the
internal reorganization, and 31,660 common shares abstaining from and broker
non-votes in connection with the proposal. These were the only items submitted
for a vote of security holders during this special meeting.

In December 1999, the Company furnished an Information Statement to the
stockholders of the Company pursuant to Rule 14c-2 under the Securities Exchange
Act of 1934 in connection with an amendment (the "Amendment') to the Restated
Certificate of Incorporation, as amended (the "Restated Certificate"), of the
Company to change the name of the Company from IXC Communications, Inc. to
Broadwing Communications Inc. The Amendment was approved by the Board of
Directors of the Company and by Cincinnati Bell, the holder of all of the
outstanding shares of common stock of the Company, by written consent in lieu of
a meeting pursuant to Section 228(a) of the Delaware General Corporation Law
(the "DGCL"). The Information Statement also served as notice to stockholders of
an action taken by less than unanimous written consent as required by
Section 228(d) of the DGCL. The Information Statement was mailed on or about
December 20, 1999 to persons who were stockholders of record on December 2,
1999.

7

PART II

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

MARKET INFORMATION

At December 31, 1999, all of the Company's common stock was held by
Cincinnati Bell. As such, there is no established public trading market for this
common stock.

DIVIDEND POLICY

The Company has never paid any cash dividends on its common stock. Dividends
on the Company's 12 1/2% Junior Exchangeable Preferred Stock (the "Preferred
Stock") are payable quarterly at the annual rate of 12 1/2% of the aggregate
liquidation preference (which amounted to $401.7 million at December 31, 1999,
including accrued dividends of approximately $6.6 million). Previously, the
Company had elected to pay dividends in additional shares of the Preferred
Stock. Effective February 15, 2000, the Company elected to switch to a cash
payment option for the Preferred Stock rather than issue additional shares of
the Preferred Stock.

8

ITEM 6. SELECTED FINANCIAL DATA

The following table sets forth our selected historical financial data. The
historical financial data has been derived from the audited Consolidated
Financial Statements. The selected historical financial data set forth below is
qualified in its entirety by, and should be read in conjunction with, Item 1,
"Business"; Item 7, "Management's Discussion and Analysis of Financial Condition
and Results of Operations"; and our Consolidated Financial Statements, related
notes thereto and other financial information included herein.



PREDECESSOR COMPANY
------------------------------------------------------------ -----------
PERIOD FROM
YEAR ENDED DECEMBER 31, PERIOD FROM NOV. 10 TO
----------------------------------------- JAN. 1 TO NOV. 9 DEC. 31
1995 1996 1997 1998 1999 1999
-------- -------- -------- -------- ---------------- -----------
(DOLLARS IN MILLIONS)

STATEMENT OF OPERATIONS DATA(1):
Net operating revenue................... $154.7 $282.0 $521.6 $ 668.6 $ 568.2 $ 99.0
Operating income (loss)................. 3.4 (19.9) (49.5) (30.8) (214.1) (46.5)
Loss before extraordinary item.......... (2.4) (44.2) (99.2) (95.5) (281.0) (38.9)
Extraordinary gain (loss)(2)............ (1.7) -- (67.0) (6.6)
Net income (loss)....................... (4.2) (44.2) (99.2) (162.5) (281.0) (45.5)

Other Financial Data(3):
EBITDA.................................. $ 22.5 $ 16.0 $ 23.2 $ 90.7 $ (8.8) $ 0.2




PREDECESSOR COMPANY
----------------------------------------- --------
1995 1996 1997 1998 1999
-------- -------- -------- -------- --------

BALANCE SHEET DATA(1):
Cash and cash equivalents...................... $ 8.4 $ 64.1 $155.9 $ 264.8 $ 56.2
Total assets................................... 365.7 485.3 968.9 1,748.2 5,147.2
Total debt and capital lease obligations....... 302.8 305.6 320.7 693.0 603.3
Redeemable preferred stock..................... -- -- 403.4 447.9 418.2
Stockholders' equity (deficit)................. 23.5 75.3 (18.7) (72.5) 2,463.6


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

(1) On November 9, 1999 (the "merger date"), the Company completed a merger with
a wholly owned subsidiary of Cincinnati Bell. This merger was accounted for
as a purchase business combination and, accordingly, purchase accounting
adjustments, including goodwill, have been pushed down and are reflected in
the Company's financial statements subsequent to the merger date. The
financial statements for periods before the merger date were prepared using
the Company's historical basis of accounting and are designated as
"Predecessor." The comparability of operating results for the Predecessor
periods and the period from November 10, 1999 to December 31, 1999 are
affected by the purchase accounting adjustments.

(2) Extraordinary losses of $1.7 million in 1995, $67.0 million in 1998 and
$6.6 million in 1999 relate to the early extinguishment of debt and were
recorded net of tax.

(3) EBITDA represents operating income before depreciation, amortization, merger
and other infrequent costs, and restructuring expenses. EBITDA does not
represent cash flow for the periods presented and should not be considered
as an alternative to net earnings (loss) as an indicator of the Company's
operating performance or as an alternative to cash flows as a source of
liquidity, and may not be comparable with EBITDA as defined by other
companies.

9

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

This report and the related consolidated financial statements and
accompanying notes contain certain forward-looking statements that involve
potential risks and uncertainties. The Company's future results could differ
materially from those discussed herein. Factors that could cause or contribute
to such differences include, but are not limited to, those discussed herein.
Readers are cautioned not to place undue reliance on these forward-looking
statements, which speak only as of the date hereof. The Company undertakes no
obligation to review or update these forward-looking statements or to reflect
events or circumstances after the date hereof or to reflect the occurrence of
unanticipated events.

As previously discussed, a wholly owned subsidiary of Cincinnati Bell merged
with the Company as of November 9, 1999 and the Company became a wholly-owned
subsidiary of Cincinnati Bell. For purposes of the following discussion of
results of operations, the financial information for the Predecessor period has
been combined with the financial information for the period from November 10,
1999 to December 31, 1999. The comparability of operating results for the
Predecessor periods and the period encompassing push down accounting are
affected by the purchase accounting adjustments.

CONSOLIDATED OVERVIEW

Broadwing Communications Inc. ("the Company") is a leading provider of
telecommunications transmission and switched long-distance services with a
coast-to-coast fiber optic network containing approximately 16,000 fiber route
miles at December 31, 1999. The Company utilizes its advanced fiber-optic
network to provide data and voice services. Data services consist of private
line services, indefeasible right-to-use ("IRU") agreements, data and Internet
services. Voice services represents long distance switched services provided to
resellers and retail business customers. Additions to the network continue to be
constructed. The Company provides two main products through its network, using
both wholesale and retail channels. Data products include: the lease of
dedicated circuits that customers use to transmit data and voice, providing
frame relay and ATM-based data services, Web hosting and co-location of Web
servers. Long distance switched services represents the transmission of voice
traffic over the network through the Company's switches. In addition, the
Company reported other revenues of $27.3 million in 1999 and $19.8 million in
1998 related to sales of options in fibers that were jointly owned with another
carrier. This revenue was reported net of the basis in those options.

The Data business represented 49.1%, 35.1% and 31.1% of the Company's
revenue in 1999, 1998 and 1997, respectively. The Data business is comprised of
private line services and data/Internet services. In the private line business,
service agreements with customers are generally IRUs for existing capacity or
for dark fiber (where up-front payments are received), or long-term leases of
capacity which provide for monthly payment due in advance on a fixed-rate per
circuit basis. The contracts are priced according to capacity, length of circuit
and the term of the contract. Leasing private lines is increasingly competitive
as other carriers build and expand their networks. The data and Internet
business includes frame relay and ATM-based services, Web hosting and Web server
collocation services. The largest component of cost for Data products is the
expense of leasing off-net capacity from other carriers to meet specific
customer needs, which cannot currently be met on the Company's network due to
capacity or geographic constraints. The Company also enters into exchange
agreements with other carriers to exchange either capacity or dark fiber usage.
Some of the original exchanges of fiber for capacity were accounted for at the
fair value of the capacity exchanged, resulting in non-cash revenue and expense
in equal amounts over the term of the agreements. From 1997 through 1999, the
Company has reported $14.0 million to $19.1 million in revenue and expense
relating to these original exchange agreements.

10

Voice services represented approximately 46.8%, 62.0% and 68.9% of total
revenue in 1999, 1998 and 1997, respectively. Long distance switched service is
sold on a per-call basis with the customer being charged by the minute of use
("MOU"). These services are sold on a wholesale basis to other resellers and on
a retail basis to small and medium size businesses. Payment for the services is
due monthly after services are rendered. Rates vary with the duration of the
call, day and time of day, and whether the call is intrastate, interstate or
international in its destination. Historically, rates have declined due to
competition and reduced variable access costs. The main source of costs for long
distance switched services is access costs from local exchange carriers ("LEC"
or "LECs") and other providers and the expense of leasing off-net capacity from
other carriers. The LEC access charges have both a usage and a fixed-rate
component and vary according to the local access transport area in which calls
originate and terminate. The usage portion of the costs has decreased, driven by
mandated reductions by the Federal Communications Commission ("FCC"). Long
distance network leasing costs are incurred to carry traffic where the Company's
network does not currently reach. These costs are expected to decline as
existing traffic is transferred from acquired companies onto the Company's
network. However, since the Company cannot feasibly expand its network to all
areas of the country, these costs will not be fully eliminated. The long
distance switched services business is highly competitive, resulting in a
continuing reduction of wholesale and retail rates.

MERGER WITH CINCINNATI BELL INC. AND RESTRUCTURING AND OTHER

On November 9, 1999, the Company merged with a wholly-owned subsidiary of
Cincinnati Bell and became a wholly-owned subsidiary of Cincinnati Bell. The
Merger was accounted for as a purchase business combination and, accordingly,
purchase accounting adjustments including goodwill were pushed down and
reflected in the Company's financial statements after November 9, 1999. The
financial statements for periods before November 9, 1999 were prepared using
IXC's historical basis of accounting and are designated as "Predecessor." The
comparability of operating results before and after the Merger are affected by
the purchase accounting adjustments.

Cincinnati Bell's cost to acquire the Company has been preliminarily
allocated to the assets and liabilities assumed according to their estimated
fair values and are subject to adjustment when additional information concerning
asset and liability valuations is finalized. Property, plant and equipment was
recorded at fair market value based on preliminary appraisal results, and useful
lives were assigned to the assets. The excess of cost over the fair value
assigned to the net assets acquired was recorded as goodwill and is being
amortized using the straight-line method over 30 years.

Included in the allocation of the cost to acquire the Company are
restructuring costs associated with initiatives to integrate operations of the
Company with its Parent Company. The restructuring costs accrued in 1999
included the costs of involuntary employee separation benefits related to 263
employees of the Company. As of December 31, 1999, approximately 1% of the
employee separations had been completed for a total cash expenditure of $0.2
million. The restructuring plans also included costs associated with the closure
of a variety of technical and customer support facilities, the decommissioning
of certain switching equipment, and the termination of contracts with vendors.
The Company expects that most of these restructuring actions will be complete by
December 31, 2000, and will result in cash outlays of $7.5 million in 2000.

ACQUISITION TRANSACTIONS

Prior to the Merger, the Company made several acquisitions that resulted in
goodwill and other intangibles being recorded in the Company's financial
statements. Effective with this Merger, all previously acquired goodwill and
other intangibles were preliminarily revalued as part of purchase accounting.

11

During the period from March to June 1998, the Company acquired four
Internet businesses to expand the data and Internet product offerings: (1) Data
Place, a supplier of complete network systems integration solutions to
businesses: (2) NTR Corporation, a company that offers custom back office
support to wholesale customers and Internet dial-up services to retail
customers: (3) NEI, an Internet consulting company: and (4) SMARTNAP, a company
that provides aggregated Internet access, collocation of Web servers, routers
and end-site managed connectivity. None of these acquisitions are considered
material to the Company's revenue or net income.

On May 10, 1999, the Company acquired a retail long distance reseller,
Coastal Telecom Limited Company, and other related companies under common
control ("Coastal"), for a purchase price of approximately $110 million. This
acquisition was treated as a purchase for accounting purposes and, as such,
results of operations for the Company include Coastal after the acquisition
date. This acquisition is described more fully in Note 3 of the Notes to
Financial Statements that are contained in Item 8 of this report.

Further discussion of the Company's acquisition of Eclipse and the
acquisition of the Company by Broadwing follows in Note 3 and Note 2,
respectively, of the Notes to Financial Statements that are contained in Item 8
of this report.

INVESTMENTS

MARCA-TEL

The Company has an indirect investment equal to 30.0% of Marca-Tel S.A. de
C.V. (Marca-Tel) resulting from its ownership of 65.4% of Progress
International, LLC ("Progress") which, in turn, owns 45.8% of Marca-Tel. The
remaining 54.2% of Marca-Tel is owned by a Mexican individual, Formento Radio
Beep, S.A. de C.V. ("Radio Beep") and Siemens S.A. de C.V ("Siemens"). The other
owner of Progress is Westel International, Inc. ("Westel"). Beginning with the
fourth quarter of 1998, the investment in Marca-Tel was reduced to zero, as the
amount of cumulative equity losses recognized was equal to the amount of cash
invested. Due to the zero investment balance, no further losses have been
recorded relating to Marca-Tel. Recognition of losses relating to Marca-Tel will
be suspended unless and until that company begins reporting net income and all
of the suspended losses have been redeemed. This investment was accounted for
using the equity method.

STORM

In 1997, the Company formed Storm Telecommunications, Ltd. ("Storm") as a
joint venture with Telenor Carrier Services AS ("Telenor"), the Norwegian
national telephone company, to provide telecommunication services to carriers
and resellers in Europe. The joint venture was owned 40% by the Company, 40% by
Telenor and 20% by Clarion Resources Communications Corporation, a U.S.-based
telecommunications company in which Telenor owns a controlling interest. This
investment was accounted for using the equity method. During the third quarter
of 1999, the Company determined that it wanted to exit this joint venture to
concentrate on its domestic business. In February 2000, the Company sold its
investment in Storm, plus amounts it was due relating to the joint venture, for
$14.4 million.

APPLIED THEORY

In May 1998, the Company acquired a 34% investment in Applied Theory
Communications, Inc. ("Applied Theory"), a New York-based Internet service
provider. In 1998 and 1999, the Company invested $65 million in Applied Theory.
In 1999, Applied Theory made an initial public offering, diluting the Company's
ownership percentage. After acquiring more shares of common stock in 1999, the
Company now has a 27.6% investment in Applied Theory. This investment is
accounted for using the equity method.

12

UNIDIAL

In December 1997, the Company formed Unidial Communications Services, LLC,
("Unidial"), a joint venture with Unidial, Inc. to sell Unidial products over
the Company's network. The Company sold its investment in this joint venture to
Unidial in July 1999. During 1999, the Company recorded equity losses of
$10.9 million relating to its portion of the net losses of the joint venture and
the loss from the sale of its investment in the joint venture. This investment
was accounted for using the equity method.

DCI TELECOMMUNICATIONS, INC.

In November 1998, the Company entered into an agreement to acquire common
stock of DCI Telecommunications, Inc. ("DCI") as consideration for payment of
amounts due from one of the Company's customers that was also a vendor of DCI.
Due to a decline in the financial condition of DCI that is considered permanent,
the Company wrote down its investment in DCI to $1.6 million. The Company owns
less than 20% of DCI and does not have significant influence over its
operations.

PSINET TRANSACTION

In February 1998, the Company consummated an agreement to provide PSINet
with an IRU for 10,000 miles of OC-48 transmission capacity on our network over
a 20-year period in exchange for approximately 20.4 million shares of PSINet
common stock (including an adjustment for PSINet's 2-for-1 stock split in
February 2000) with a guaranteed value of $240 million within two years of
providing PSINet with the capacity covered in the agreement. In January 1999,
the value of the PSINet stock exceeded the guaranteed $240 million threshold,
thereby eliminating PSINet's obligation to make additional payments to us. Upon
delivery of the transmission capacity to PSINet, the Company will begin to
receive a maintenance fee that is expected to increase to approximately
$11.5 million per year once the full capacity is delivered. The Company
initially accounted for its investment in PSINet using the equity method and
recorded its share of PSINet's operating losses. The Company began accounting
for this investment on the cost basis at the beginning of the third quarter of
1998 when it was determined that the Company could no longer exercise
significant influence over PSINet's operating and financial policies. This
determination was made because the Company's equity interest in PSINet was below
20% and it no longer had a representative with a seat on PSINet's board of
directors.

FIBER SALES AND IRUS

The Company has entered into various agreements to sell fiber and capacity
usage rights. Sales of these rights are recorded as unearned revenue and are
included in other current and other non-current liabilities in the accompanying
consolidated balance sheets, when the fiber or capacity is accepted by the
customer. Revenue is recognized over the terms of the related agreements. In
1999, the Company received approximately $262.5 million in cash these sales but
recognized only $12.2 million as revenue.

13

FINANCING TRANSACTIONS

Since 1996, when the Company's common stock was initially offered to the
public, it has engaged in the following financing transactions (dollars in
millions):



DATE AMOUNT DESCRIPTION
- - ---- -------- ------------------------------------------

July, 1996............. $ 95.8 Sale of common stock
April, 1997............ $100.0 Sale of 7 1/4% convertible preferred stock
July, 1997............. $ 28.0 NTFC credit facility
August, 1997........... $300.0 Sale of 12 1/2% exchangeable preferred
stock
April and May, 1998.... $155.0 Sale of 6 3/4% convertible preferred stock
April, 1998............ $450.0 Sale of 9% senior subordinated notes
October, 1998.......... $600.0 Secured $200 million term loan (with $150
million revolving credit facility and
$250 million uncommitted special purpose
loan facility)
June and July, 1999.... $111.8 Forward sale of six million shares of
PSINet common stock
May, 1999.............. $ 40.0 Assume $10 million notes as part of merger
with Coastal and enter into $30 million
credit facility
September, 1999........ $310.0 $310 million credit facility guaranteed by
Cincinnati Bell


Of the indebtedness amounts described above, only the $450 million in 9%
senior subordinated notes, the 12 1/2% exchangeable preferred stock, the common
stock owned by the Parent Company, the forward sale of the PSINet common stock
and a portion of the note assumed in the merger with Coastal remain outstanding
as of the date of this report. In January 2000, $404 million of the 9% senior
subordinated notes were redeemed through a tender offer due to the change of
control terms in the bond indenture.

RESULTS OF OPERATIONS

1999 COMPARED TO 1998

REVENUES

Revenues of $667.2 million were nearly equivalent to the $668.6 million in
revenues recorded in the prior year. Voice revenues decreased 25% to
$102.3 million, due to a 26% decrease in billed minutes of use resulting from
the Company's strategic decision to de-emphasize the wholesale switched services
business. This was nearly offset by an increase in Data revenues, increasing 40%
to $93.4 million in the current year. Within the Data category, the 35% increase
in private line revenues, or $78.9 million, was largely the result of additional
capacity available for use on the Company's network, including a $17.6 million
increase in service and maintenance revenue associated with indefeasible right
to use (IRU) agreements. Data and Internet revenue increased $14.5 million, or
161%, to $23.5 million due largely to revenues contributed by the Internet
companies acquired by the Company in 1998. Other revenues of $27.3 million
represented a 38% increase and resulted from the sale of options on fiber usage
rights that are jointly owned with another carrier.

COSTS AND EXPENSES

Cost of providing services declined $6.2 million, or 1%, due mainly to a
$23 million decrease in access costs resulting from the decision to de-emphasize
the wholesale switched services business and increased usage of the Company's
own network in order to carry voice and data traffic. This was

14

partially offset by a $17 million, or 16%, increase in transmission lease
expense. Consequently, the Data business experienced a 3.3 percentage point
improvement in its gross margin due to additional private line revenue being
carried on the Company's network.

Selling, general and administrative expenses increased $104.2 million, or
72%, to $248.7 million in 1999. This increase was due in part to increased
staffing required to support, sell and market the expanded fiber-optic network
and the addition of employees associated with the Coastal acquisition. Total
employee headcount increased by nearly 600 in 1999, 60% of which were for sales
positions and 40% of which were for network operations.

The EBITDA loss of $8.6 million in 1999 represented a $99.3 million decline
as compared to the prior year, and was attributable to the increase in selling,
general and administrative expenses described above.

Depreciation and amortization costs of $194.4 million represented an
$80.8 million increase, a 71% increase from the previous year. This increase was
attributable to the expansion of the fiber-optic network, with more than
$600 million in fixed assets being added in 1999. Furthermore, the write-up of
the Company's assets as part of purchase accounting in the merger with
Cincinnati Bell resulted in amortization expense being applied to more than
$2.7 billion in goodwill and other intangibles recorded at the time of the
merger.

Restructuring expense increased $19.8 million over the prior year. In the
second quarter of 1999, the Company recorded a charge of approximately
$13.1 million to exit certain operations in the switched wholesale business. The
restructuring charge consisted of severance and various other costs associated
with workforce reduction, network decommissioning, and various terminations. The
workforce reduction of 94 people included employees contributing to the sales
function and employees contributing to the network operations. These
restructuring activities are expected to be substantially completed by June 30,
2000. Due to the Merger, it was determined that the Company would need the
switches that had been marked for decommissioning in the second quarter's
restructuring charge. Additionally, it was determined that the total period
contemplated for lease payments relating to an abandoned office would not be
required. Consequently, the second quarter's restructuring charge was reduced by
$1.2 million during the third quarter related to decommissioning the switches
and $0.4 million related to a reduction in the lease pay off requirement.

In the third quarter of 1999, the Company recorded a charge of approximately
$8.3 million relating to the restructuring of the organization and exiting
certain foreign operations. The plan was developed by the previous Chief
Executive Officer after reviewing the Company's operations. The workforce
reduction of 15 employees included management, administrative and foreign sales
personnel. The employees were notified of this program during July and August of
1999. These restructuring activities are expected to be substantially completed
by September 30, 2000.

Interest income declined 33% to $9.6 million in 1999. This reduction was due
to lower levels of cash on hand during 1999 as spending to build the network
depleted the funding received in the prior year.

Interest expense of $43.7 million represented a $12 million, or 38%,
increase over the prior year due to higher average debt levels carried by the
Company until the Merger date (at the time of the Merger, debt and capitalized
leases were $282.5 million higher than at December 31, 1998).

Equity losses from unconsolidated subsidiaries declined 34% to
$21.8 million in 1999 as losses incurred in 1998 for Marca-Tel and PSINet did
not occur in 1999. This reduction was partially offset by the losses and write
off of the Company's investment in the Unidial joint venture. The Company's
investment in Marca-Tel was written down to zero in 1998 with no further
significant additional funding required; consequently, no losses were recorded
on this investment in 1999. The Company began accounting for its investment in
PSINet as an available-for-sale marketable security at the beginning of

15

the third quarter of 1998 when it was determined that the Company could no
longer exercise significant influence over PSINet's operating and financial
policies. This determination was made because the Company's equity interest in
PSINet was below 20% and it no longer had a representative with a seat on
PSINet's board of directors.

Other income and expense resulted in a loss of $12.8 million, a
$13.0 million decrease from the prior year. This was attributable to a
$12.8 million write down in the fair market value of the Company's investment in
DCI in the second quarter of 1999.

Extraordinary items related to the early extinguishment of debt affected
results for each year. In 1999, costs related to the early extinguishment of the
Company's debt because of the merger resulted in a $6.6 million charge, net of
taxes. In 1998, the Company recorded an after-tax extraordinary charge of
$67.0 million relating to the April 1998 redemption of its 12 1/2% Senior Notes
due 2005.

RESULTS OF OPERATIONS

1998 COMPARED WITH 1997

REVENUES

Net operating revenue for 1998 increased 28.2% to $668.6 million from
$521.6 million in 1997. This improvement came mainly from increases in private
line revenue and switched long distance revenue. The private line improvement of
$63.8 million was driven by the activation of services relating to an agreement
with a significant Internet service provider. The long distance switched
services revenue improvement was driven from both retail and wholesale
customers. With respect to switched wholesale, minutes of use increased 33% from
three billion in 1997 to four billion in 1998. The remaining revenue improvement
came partially from the Data business largely due to the acquisition of the four
Internet businesses in mid-1998 and partially from the sale of options on fiber
usage rights that are jointly owned with another carrier.

COSTS AND EXPENSES

Cost of providing services principally consists of access charges paid to
LECs and transmission lease costs to transmit calls in areas not covered by our
network. These costs increased $37.6 million, or 9.5%, to $433.3 million in
1998. This increase is comprised of higher transmission lease expenses due to
the Company's leasing of dedicated circuits necessary in order to accommodate
customer contracts. The transmission lease expense increase represents 28.3% of
the total increase in this category. Higher access costs contributed
$4.4 million of the overall increase in this category and was the result of the
increased minutes of use in 1998. The final $4.9 million of the increase is due
to data and Internet costs related to the higher revenue in 1998. Our gross
margin, excluding the $19.8 million in other revenue, improved to 33.2% in 1998
from 24.1% in 1997. This improvement is due to the large increase in private
line revenue, largely carried on our network, and to the FCC-mandated decreases
in access costs that occurred in mid-1997 through mid-1998.

Selling, general and administrative expenses increased 40.7% from 1997 to
$144.5 million in 1998. This increase is due to incremental staffing required to
support the larger network and revenue base, particularly in retail operations.
The Company experienced significant increases in expanding its information
technology infrastructure and retail sales infrastructure.

EBITDA of $90.7 million in 1998 represented a $67.5 million improvement over
1997, as the higher revenues described were accompanied by somewhat higher costs
of providing services and selling, general and administative expense.

16

Depreciation and amortization increased 64.3% to $113.6 million in 1998.
These higher costs are principally the result of more of the expanded network
being placed in service and depreciated throughout 1998 than throughout 1997.
Amortization expense increased due to the amortization of goodwill relating to
our Internet-related acquisitions in 1998. These costs are expected to continue
increasing in future periods as the Company invests in equipment and fiber to
support new higher capacity routes.

Interest income increased 84.6% to $14.3 million in 1998 due to the larger
amount of cash on hand in 1998 versus 1997 and interest earned on notes
receivable from customers in 1998. Cash on hand was higher during 1998 due to
the sale of the $155 million in 6 3/4% Convertible Preferred Stock in March and
April 1998, the sale of the $450 million of 9% Senior Subordinated Notes in
April 1998, and the draw-down of $200 million of the $600 credit facility in
October 1998, offset by the early redemption of the 12 1/2% Senior Notes in
April 1998.

Interest expense was unchanged at $31.7 million year over year as the
increased outstanding debt was offset by lower interest rates on the 9% Senior
Subordinated Notes and the $600 million credit facility and the redemption of
the 12 1/2% senior notes in April 1998.

Equity losses from unconsolidated subsidiaries increased 38.6% to
$33.0 million in 1998, as the Company recorded $15.9 million of losses from our
indirect investment in Marca-Tel. Although the loss on Marca-Tel was lower in
1998 than in 1997, the inclusion of equity losses from PSINet contributed to the
overall increase in 1998. The Company suspended the recording of losses on
Marca-Tel in the fourth quarter of 1998 because our investment in Marca-Tel had
dropped below zero and will continue to suspend recognition of these losses
unless and until Marca-Tel begins reporting net income and all suspended losses
have been recovered. Also, the method of accounting for the Company's investment
in PSINet was changed at the beginning of the third quarter of 1998 from the
equity method to the cost method because the Company no longer had significant
influence over the financial or operating policies of PSINet. Other joint
ventures held by the Company also reported operating losses in 1998

The extraordinary loss of $67.0 million recorded net of tax in 1998 relates
to charges associated with the early extinguishment of the 12 1/2% senior notes
in April 1998. There was no such charge in 1997.

As a result of the above, and a $36.6 million increase in preferred stock
dividends, the Company reported a net loss applicable to common shareholders of
$220.7 million in 1998, compared to $120.8 million in 1997. Higher dividends in
1998 are the result of the preferred stock issued during 1997 being outstanding
for a full year in 1998.

CAPITAL EXPENDITURES

The Company has spent significant amounts of capital to develop its
coast-to-coast fiber-optic network. Capital expenditures on a cash basis were
$604 million in 1999, and the Company estimates that it will incur more than
$600 million in capital spending in 2000 for fiber expansion and the deployment
of additional optronics and data switches required to increase capacity on its
network.

SEGMENT INFORMATION

In accordance with Statement of Financial Accounting Standard No. 131,
"Disclosures About Segments of an Enterprise and Related Information," the
Company began reporting its results by operating segment in 1998. Historically,
management has segregated the operations of the Company into three operating
segments: private line, switched long distance, and data and Internet. The
operations of the Company now comprise a single segment and are reported as such
to the Chief Executive Officer of the Parent Company, who functions in the role
of chief operating decision maker

17

for the Company. Accordingly, the Company has restated segment results for prior
periods in order to conform to the current year presentation of operating
segments.

Current and prior year segment information also includes the operations of
Eclipse, which was acquired by the Company in a transaction accounted for as a
pooling of interests.

LIQUIDITY AND CAPITAL RESOURCES

Prior to 1996, the Company relied on cash flows from the operations of the
private line business to provide needed capital. Since 1996, the Company has
needed significant additional capital to finance the expansion of its network.
Prior to the merger, this capital has been raised primarily through the issuance
of debt and equity securities as well as through agreements for IRUs in fibers
or capacity sold to customers. Since the merger, the Company has relied on the
credit facility secured by the Parent Company in order to support its cash
deficit.

Cash provided by operating activities in 1999 decreased $43.0 million to
$159.3 million. The decrease was largely the result of lower operating income,
somewhat offset by collections on notes receivable and higher accounts payable
balances. The Company expects cash provided by operations to be positive on a
prospective basis, fueled by the sale of data services over the Company's
network.

Cash used in investing activities increased $196.0 million mainly due to a
$167.7 million increase in capital spending and an additional $50.6 million
spent on acquisitions in 1999, partially offset by a $25.3 million decrease in
funding for investments in unconsolidated subsidiaries. Increased capital
spending in 1999 had been planned as the Company expanded its network. The
reduction in funding for investments in unconsolidated subsidiaries was due to
the decision by management to concentrate on the Company's core business and
reduce its joint venture activity. The Unidial joint venture was sold in the
second quarter of 1999 and the Storm joint venture was sold in January 2000.
No further funding of joint ventures is anticipated at this time. The Company
expects to require significant amounts of cash for capital spending in 2000 and
thereafter.

Cash provided by financing activities decreased $80.0 million as
approximately $450 million in capital contributions and loans from the Parent
Company were more than offset by approximately $525 million less in debt and
equity issues in the current year. The Company expects to satisfy future
financing needs from the credit facility obtained by the Parent Company.

As of December 31, 1999, the Company had $56.2 million in cash and cash
equivalents. At the time of the Merger, the Company and Parent Company entered
into a $1.8 billion credit facility (subsequently amended to $2.1 billion) which
will be utilized to fund the combined companies.

In addition to cash on hand, the primary sources for cash over the next
12 months will be cash generated by operations, proceeds of fiber use sales and
proceeds from the credit facility discussed above. The primary uses of cash are
expected to be expansion of the network and working capital funding.

Capital spending in 2000 is projected to be $600 million, with an additional
$700 million in capital spending anticipated over the succeeding two-year period
(excluding any acquisitions that may occur).

The Company is required to make payments under various debt and capital
lease arrangements of $6.4 million, $4.1 million, and $135.4 million in 2000,
2001 and 2002, respectively (assuming the Company does not exercise its option
to settle the PSINet forward sale obligation with the six million PSINet common
shares pledged by the Company as part of the forward sale agreement). The
Company is also required to make minimum annual lease payments for facilities
and equipment used in operating its business. Operating lease payments on these
facilities and equipment of $41.9 million, $29.2 million, $22.5 million and
$19.8 million are anticipated in 2000, 2001, 2002 and 2003, respectively.
Additional

18

operating lease costs, as well as construction and installation agreements with
contractors are expected to be incurred in connection with the expansion of our
network.

In addition, quarterly dividend payments on the 12 1/2% preferred stock and
semi-annual interest payments on the remaining 9% subordinated notes and 12 1/2%
senior notes will also be required.

The forward-looking statements set forth above with respect to the estimated
cash requirements relating to capital expenditures, the Company's ability to
meet such cash requirements and service debt are based on the following
assumptions as to future events: (i) there will be no significant delays with
respect to our network expansion; (ii) contractors and partners in cost-saving
arrangements will perform their obligations; (iii) rights-of-way can be obtained
in a timely, cost-effective basis; and (iv) the Company will continue to
increase traffic on its network. If these assumptions are incorrect, the
Company's ability to achieve satisfactory results could be adversely affected.

RECENTLY ISSUED ACCOUNTING STANDARDS

In June 1999, the Financial Accounting Standards Board issued Interpretation
No. 43 (FIN 43), an interpretation of Statement of Financial Accounting Standard
No. 66, "Accounting for Sales of Real Estate." FIN 43 clarifies the standards
for recognition of profit on all real estate sales transactions, including those
related to fiber optic cable that cannot be removed and used separately from the
real estate without incurring significant costs. This interpretation is
effective for all applicable transactions after June 30, 1999. FIN 43 does not
present a significant change from the Company's historical accounting for IRU
agreements. The accounting for sales of capacity IRUs is evolving and is
currently under consideration by accounting standards setters. Any change in
accounting standards may affect the timing and method of recognition of these
revenues and related costs.

In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standard (SFAS) No. 133, "Accounting for Derivative
Instruments and Hedging Activities." SFAS 133 establishes accounting and
reporting standards requiring that a derivative instrument be recorded in the
balance sheet as either an asset or liability, measured at its fair value.
SFAS 133 has been subsequently amended through the release of SFAS 137, which
provides for a deferral of the effective date of SFAS 133 to fiscal years
beginning after June 15, 2000. As a result, implementation of SFAS 133 is not
mandatory for the Company until January 1, 2001. Management is currently
assessing the impact of SFAS 133 on the Company's results of operations, cash
flows and financial position, although it does not hold or issue derivative
financial instruments for trading purposes or enter into interest rate
transactions for speculative purposes.

In December 1999, the Securities and Exchange Commission (SEC) issued Staff
Accounting Bulletin (SAB) 101, "Revenue Recognition in Financial Statements". In
SAB 101, the SEC Staff expresses its views regarding the appropriate recognition
of revenue with regard to a variety of circumstances, some of which are of
particular relevance to the Company. The Company is currently evaluating SAB 101
to determine its impact on the financial statements.

CONTINGENCIES

In the normal course of business, the Company is subject to various
regulatory proceedings, lawsuits, claims and other matters. Such matters are
subject to many uncertainties and outcomes are not predictable with assurance.

Certain former members of the Company's board of directors, as well as
Cincinnati Bell Inc., have been named as a defendant in five stockholder class
action suits filed in the Delaware Court of Chancery (the Court). These suits
were filed in July 1999 and pertain to the recently completed merger with
Cincinnati Bell. The complaints allege, among other things, that the defendants
breached their fiduciary duties to the Company's former stockholders by failing
to maximize stockholder value in

19

connection with entering into the Merger agreement and sought a court order
enjoining completion of the Merger. In an October 27, 1999 ruling, the Court
denied plaintiffs' request for a preliminary injunction. The Merger has since
closed and management believes that the performance of Cincinnati Bell's share
price has rendered plaintiffs' arguments moot. While these suits currently
remain outstanding and subject to further litigation, the Company does not
believe any of plaintiffs' arguments have merit and intends to continue
exploring all available options to bring this matter to a close, including
discussions toward a possible settlement.

A total of twenty-seven Equal Employment Opportunity Commission ("EEOC")
charges were filed beginning in September 1999 by current Broadwing
Telecommunications Inc. employees located in the Houston office (formerly
Coastal Telephone, acquired by the Company in May 1999) alleging sexual
harassment, race discrimination and retaliation. The Company is continuing its
investigation of these charges and is cooperating with the EEOC. Many employee
interviews have been conducted by the EEOC and discovery is ongoing at the
present time.

In the course of closing the Merger with Cincinnati Bell, the Company became
aware of possible non-compliance with reporting requirements under certain
federal environmental statutes. Since it was impossible to conduct a thorough
investigation of all facilities within the ten-day period required to take
advantage of the Environmental Protection Agency's (EPA) self-policing policy,
the Company, by letter dated November 8, 1999, elected to voluntarily disclose
its possible non-compliance to the EPA. By letter dated January 19, 2000, the
EPA determined that the "prompt disclosure" requirement of the self-policing
policy appears to have been satisfied and established a deadline of May 1, 2000
for the Company to complete its environmental audit of its facilities and report
any violations to the Agency. The Company intends to complete its environmental
audit of these facilities within the time frame established by the EPA and take
whatever corrective actions are indicated.

The Company believes that the resolution of such matters for amounts in
excess of those reflected in the consolidated financial statements would not
likely have a materially adverse effect on the Company's financial condition.

YEAR 2000 RISKS

The Company's Year 2000 preparations were completed as planned, and because
of this preparedness, major impacts to the Company and its customers were
avoided. Some degree of minor difficulty was experienced with regard to customer
payment issues, but these are considered insignificant and have been resolved or
are currently being resolved.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Effective with the retirement of the revolving credit facility and with new
debt being assumed by the Parent Company, the Company is not currently subject
to market risk associated with changes in interest rates. The Company does not
hold or issue derivative financial instruments for trading purposes or enter
into interest rate transactions for speculative purposes.

Significantly all of the Company's revenue is derived from domestic
operations, so risk related to foreign currency exchange rates is considered
minimal.

20

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



PAGE
--------

Consolidated Financial Statements:

Report of Management...................................... 22

Reports of Independent Accountants........................ 23

Consolidated Balance Sheets............................... 26

Consolidated Statements of Operations and Comprehensive
Income (Loss)........................................... 27

Consolidated Statements of Shareholders' Equity
(Deficit)............................................... 28

Consolidated Statements of Cash Flows..................... 29

Notes to Consolidated Financial Statements................ 30


Financial statements and financial statement schedules other than that
listed above have been omitted because the required information is contained in
the financial statements and notes thereto, or because such schedules are not
required or applicable.

21

REPORT OF MANAGEMENT

BROADWING COMMUNICATIONS INC.

The management of Broadwing Communications Inc. is responsible for the
information and representations contained in this report. Management believes
that the financial statements have been prepared in accordance with generally
accepted accounting principles and that the other information in this report is
consistent with those statements. In preparing the financial statements,
management is required to include amounts based on estimates and judgments that
it believes are reasonable under the circumstances.

In meeting its responsibility for the reliability of the financial
statements, management maintains a system of internal accounting controls, which
is continually reviewed and evaluated. Our internal auditors monitor compliance
with the system of internal controls in connection with their program of
internal audits. However, there are inherent limitations that should be
recognized in considering the assurances provided by any system of internal
accounting controls. Management believes that its system provides reasonable
assurance that assets are safeguarded and that transactions are properly
recorded and executed in accordance with management's authorization, that the
recorded accountability for assets is compared with the existing assets at
reasonable intervals, and that appropriate action is taken with respect to any
differences. Management also seeks to assure the objectivity and integrity of
its financial data by the careful selection of its managers, by organization
arrangements that provide an appropriate division of responsibility, and by
communications programs aimed at assuring that its policies, standards and
managerial authorities are understood throughout the organization.

The financial statements have been audited by PricewaterhouseCoopers LLP,
independent accountants. Their audit was conducted in accordance with auditing
standards generally accepted in the United States.

/S/ KEVIN W. MOONEY

KEVIN W. MOONEY

EXECUTIVE VICE PRESIDENT AND CHIEF FINANCIAL OFFICER

22

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders
of Broadwing Communications Inc.

In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of operations and comprehensive income (loss),
stockholders' equity and cash flows present fairly, in all material respects,
the financial position of Broadwing Communications Inc. and its subsidiaries
(the Company) at December 31, 1999, and the results of their operations and
their cash flows for the period from November 10, 1999 to December 31, 1999 and
for the period from January 1, 1999 to November 9, 1999 (Predecessor), in
conformity with accounting principles generally accepted in the United States.
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 audit. We conducted our audit of these statements in accordance with
auditing standards generally accepted in the United States, which 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, assessing the accounting principles used and
significant estimates made by management, and evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for the opinion expressed above.

/s/ PricewaterhouseCoopers LLP

Austin, Texas
March 8, 2000

23

INDEPENDENT AUDITOR'S REPORT

The Board of Directors
Broadwing Communications, Inc.

We have audited the accompanying consolidated balance sheets of Broadwing
Communications, Inc. (formerly IXC Communications, Inc.) and its subsidiaries as
of December 31, 1998 and the related consolidated statements of operations,
stockholders' equity (deficit), and cash flows for each of the two years in the
period ended December 31, 1998. 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 did not audit the
consolidated financial statements of Network Long Distance, Inc., (Network Long
Distance) which was combined with the Company on June 3, 1998, in a business
combination accounted for as a pooling of interests as described in Note 3 to
the consolidated financial statements, which statements reflect net losses
constituting ($4.6) million of the related 1997 consolidated financial statement
totals. Those statements were audited by other auditors whose reports have been
furnished to us, and our opinion, insofar as it relates to data included for
Network Long Distance is based solely on the reports of the other auditors. The
financial statements of Marca-Tel S.A. de C.V. (Marca-Tel), a corporation in
which the Company has an indirect interest, have been audited by other auditors
whose reports have been furnished to us; insofar as our opinion on the
consolidated financial statements relates to data included for Marca-Tel, it is
based solely on their report. In the consolidated financial statements, the
Company's equity in the net loss of Marca-Tel is stated at ($15.9) million and
($23.6) million, for 1998 and 1997, respectively.

We conducted our audits in accordance with auditing standards generally
accepted in the United States. 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 and the reports of other
auditors provide a reasonable basis for our opinion.

In our opinion, based on our audits and the reports of other auditors for
the periods indicated, the financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Broadwing Communications, Inc. and its subsidiaries at December 31, 1998, and
the consolidated results of their operations and their cash flows for each of
the two years in the period ended December 31, 1998, in conformity with
generally accepted accounting principles generally accepted in the United
States.

/s/ ERNST & YOUNG LLP

Austin, Texas
February 28, 1999

24

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Stockholders of
Network Long Distance, Inc.:

We have audited the accompanying consolidated balance sheets of Network Long
Distance, Inc. (a Delaware Corporation) and subsidiaries as of March 31, 1998,
and the related consolidated statements of operations, stockholders' equity and
cash flows for the years ended March 31, 1998 and 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 did not audit the financial statements of National Teleservice,
Incorporated, a company acquired during the year ended March 31, 1998 in a
transaction accounted for as a pooling of interests. Such statements are
included in the consolidated financial statements of Network Long Distance,
Inc., and reflect total assets and total revenues of 28.1% and 30.6%,
respectively, of the related consolidated totals as of and for the year ended
March 31, 1997. These statements were audited by other auditors whose report has
been furnished to us, and our opinion, insofar as it relates to the amounts
included for National Teleservice, Incorporated, is based solely upon the
reports of other auditors.

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 and the reports of other auditors provide a
reasonable basis for our opinion.

In our opinion, based upon our audits and the report of other auditors, the
consolidated financial statements referred to above present fairly, in all
material respects, the financial position of Network Long Distance, Inc. and
subsidiaries as of March 31, 1998, and the results of their operations and their
cash flows for the years ended March 31, 1998 and 1997, in conformity with
generally accepted accounting principles.

/s/ ARTHUR ANDERSEN LLP

Jackson, Mississippi
May 18, 1998

25

BROADWING COMMUNICATIONS INC.

CONSOLIDATED BALANCE SHEETS

(DOLLARS IN MILLIONS)



COMPANY PREDECESSOR
------------ ------------
DECEMBER 31, DECEMBER 31,
1999 1998
------------ ------------

ASSETS

Cash and cash equivalents................................... $ 56.2 $ 264.8
Accounts receivable, net of allowance for doubtful accounts
of $36.0 in 1999 and $16.7 in 1998........................ 73.4 107.6
Current portion of notes receivable......................... 3.7 63.7
Note receivable from Westel................................. -- 9.4
Current deferred tax assets................................. 16.8 5.0
Prepaid expenses and other current assets................... 10.2 6.0
-------- --------
Total current assets...................................... 160.3 456.5
Property and equipment, net................................. 1,726.4 983.7
Goodwill and other intangibles, net......................... 2,561.3 54.2
Investments in marketable securities........................ 634.2 219.9
Investment in unconsolidated subsidiaries................... 61.0 9.5
Deferred charges and other non-current assets............... 4.0 24.4
-------- --------
Total assets.............................................. $5,147.2 $1,748.2
======== ========
LIABILITIES, REDEEMABLE PREFERRED STOCK AND
STOCKHOLDERS' EQUITY (DEFICIT)
Current portion of long-term debt........................... $ 5.9 $ 14.0
Accounts payable--trade..................................... 95.6 33.6
Accrued service cost........................................ 47.7 43.2
Accrued employee benefits................................... 19.4 10.8
Taxes payable............................................... 61.1 23.7
Customer deposits........................................... 5.7 18.6
Current portion of unearned revenue......................... 47.9 33.6
Intercompany payable to Parent Company...................... 442.9 --
Other current liabilities................................... 57.1 19.2
-------- --------
Total current liabilities................................. 783.3 196.7
Long-term debt and capital lease obligations, less current
portion................................................... 597.4 679.0
Unearned revenue--noncurrent................................ 633.5 488.4
Deferred tax liability--noncurrent.......................... 178.4 6.8
Other noncurrent liabilities................................ 72.8 2.0
7 1/4% Junior Convertible Preferred Stock; $.01 par value;
authorized--3,000,000 shares of all classes of Preferred
Stock; no shares and 1,074,500 shares issued and
outstanding (aggregate liquidation preference of $107.5)
at December 31, 1999 and 1998, respectively............... -- 103.6
12 1/2% Junior Exchangeable Preferred Stock; $.01 par value;
authorized--3,000,000 shares of all classes of Preferred
Stock; 395,120 shares and 349,434 shares issued and
outstanding (aggregate liquidation preference of $395.1
and $354.9 including accrued dividends of $6.6 and $5.5)
at December 31, 1999 and 1998, respectively............... 418.2 344.2
Stockholders' equity (deficit):
6 3/4% Cumulative Convertible Preferred Stock, $.01 par
value; authorized--3,000,000 shares of all classes of
Preferred Stock; no shares issued and outstanding at
December 31, 1999 and 155,250 shares issued and
outstanding at December 31, 1998........................
Common Stock, $.01 par value; authorized--100,000,000
shares; 500,000 shares and 36,409,709 shares issued and
outstanding at December 31, 1999 and 1998,
respectively............................................ -- .4
Additional paid-in capital.................................. 2,424.6 253.4
Accumulated deficit......................................... (45.5) (326.3)
Accumulated other comprehensive income...................... 84.5 --
-------- --------
Total stockholders' equity (deficit)........................ 2,463.6 (72.5)
-------- --------
Total liabilities, redeemable preferred stock and
stockholders' equity (deficit)............................ $5,147.2 $1,748.2
======== ========


The accompanying notes are an integral part of the financial statements.

26

BROADWING COMMUNICATIONS INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(DOLLARS IN MILLIONS)



COMPANY PREDECESSOR
-------------- ------------------------------------------
PERIOD FROM PERIOD FROM
NOVEMBER 10 TO JANUARY 1 TO YEAR ENDED YEAR ENDED
DECEMBER 31, NOVEMBER 9, DECEMBER 31, DECEMBER 31,
1999 1999 1998 1997
-------------- ------------ ------------ ------------

Net operating revenues..................... $ 99.0 $ 568.2 $ 668.6 $521.6
Operating expenses:
Cost of providing services and products
sold................................... 60.7 366.4 433.3 395.7
Selling, general and administrative...... 38.1 210.6 144.5 102.7
Depreciation and amortization............ 46.7 147.6 113.6 69.1
Merger and other infrequent costs........ -- 37.9 8.0 3.6
Restructuring............................ -- 19.8 -- --
------ ------- ------- ------
Operating loss......................... (46.5) (214.1) (30.8) (49.5)
Interest income............................ .5 9.1 14.3 7.8
Interest expense........................... (6.7) (37.1) (31.7) (31.7)
Equity loss in unconsolidated entities..... (1.5) (20.3) (33.0) (23.8)
Other, net................................. -- (16.1) .2 --
------ ------- ------- ------
Loss before income taxes, minority interest
and extraordinary loss................... (54.2) (278.5) (80.9) (97.2)
(Provision) benefit for income taxes....... 15.3 (2.0) (13.9) (1.4)
Minority interest.......................... -- (.5) (.7) (.6)
------ ------- ------- ------
Loss before extraordinary loss............. (38.9) (281.0) (95.5) (99.2)
Extraordinary loss on early extinguishment
of debt, net of taxes.................... (6.6) -- (67.0) --
------ ------- ------- ------
Net loss................................... (45.5) (281.0) (162.5) (99.2)
Other comprehensive income
Unrealized gain on investments, net of
tax of $60.4 and $93.2, respectively... 90.5 157.1 -- --
Other financing costs, net of tax of
$4.0................................... (6.0) -- -- --
------ ------- ------- ------
Total other comprehensive income....... 84.5 157.1 -- --
------ ------- ------- ------
Comprehensive income (loss)................ $ 39.0 $(123.9) $(162.5) $(99.2)
====== ======= ======= ======


The accompanying notes are an integral part of the financial statements.

27

BROADWING COMMUNICATIONS INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)

(SHARES IN THOUSANDS, DOLLARS IN MILLIONS)


6 3/4%
10% CUMULATIVE
SENIOR SERIES 3 CONVERTIBLE
PREFERRED STOCK PREFERRED STOCK COMMON STOCK ADDITIONAL
------------------------- ------------------------- ------------------------- PAID-IN
SHARES AMOUNT SHARES AMOUNT SHARES AMOUNT CAPITAL
-------- -------------- -------- -------------- -------- -------------- ----------

BALANCE AT DECEMBER 31,
1996 (PREDECESSOR)......... 13 -- -- -- 33,817 $ .4 $ 138.1
Issuance of common stock... -- -- -- -- 1,187 -- 23.5
Stock option exercises..... -- -- -- -- 63 -- 2.0
Accretion of preferred
stock...................... -- -- -- -- -- -- (.7)
Preferred dividends paid in
kind and accrued........... -- -- -- -- -- -- (19.3)
Conversion of Series 3
Preferred Stock............ (12) -- -- -- 605 -- --
Other...................... -- -- -- -- (97) -- (.2)
Net loss................... -- -- -- -- -- -- --
--- -------------- ----- -------------- ------ -------------- --------
BALANCE AT DECEMBER 31,
1997 (PREDECESSOR)......... 1 -- -- -- 35,575 .4 143.4
Effect of pooling of
interests.................. -- -- -- -- -- -- --
Redemption of Series 3
Preferred Stock............ (1) -- -- -- -- -- (.7)
Issuance of common stock
for acquisitions........... -- -- -- -- 265 -- 14.5
Stock option exercises..... -- -- -- -- 594 -- 6.4
Issuance of preferred
stock...................... -- -- 155.2 -- -- -- 148.1
Preferred dividends paid in
kind and accrued........... -- -- -- -- -- -- (58.2)
Net loss................... -- -- -- -- -- -- --
--- -------------- ----- -------------- ------ -------------- --------
BALANCE AT DECEMBER 31,
1998 (PREDECESSOR)......... -- -- 155.2 -- 36,434 .4 253.4
=== ============== ===== ============== ====== ============== ========
Issuance of common stock
for acquisitions........... -- -- -- -- 699 -- 25.0
Issuance of warrants for
acquisitions............... -- -- -- -- -- -- 1.1
Stock option exercises..... -- -- -- -- 1,036 -- 22.1
Conversion of preferred
stock to common stock...... -- -- -- -- 46 -- --
Unrealized gain on
investments, net........... -- -- -- -- -- -- --
Preferred dividends paid in
kind and accrued........... -- -- -- -- -- -- (55.4)
Other...................... -- -- -- -- -- -- (0.1)
Net loss................... -- -- -- -- -- -- --
--- -------------- ----- -------------- ------ -------------- --------
BALANCE AT NOVEMBER 9, 1999
(PREDECESSOR).............. -- $ -- 155.2 $ -- 38,215 $ .4 $ 246.1
=== ============== ===== ============== ====== ============== ========
----------------------------------------------------------------------------------------------
BALANCE AT NOVEMBER 10,
1999 (COMPANY)............. -- $ -- -- $ -- 500 $ -- $2,190.4
Preferred dividends paid in
kind and accrued........... -- -- -- -- -- -- (6.6)
Contributed capital from
Parent Company resulting
from payoff of debt........ -- -- -- -- -- -- 240.8
Unrealized gain on
investments, net........... -- -- -- -- -- -- --
Other financing costs...... -- -- -- -- -- -- --
Net loss................... -- -- -- -- -- -- --
--- -------------- ----- -------------- ------ -------------- --------
BALANCE AT DECEMBER 31,
1999 (COMPANY)............. -- $ -- -- $ -- 500 $ -- $2,424.6
=== ============== ===== ============== ====== ============== ========



ACCUMULATED
OTHER STOCKHOLDERS'
ACCUMULATED COMPREHENSIVE EQUITY
DEFICIT INCOME (DEFICIT)
------------ -------------- -------------

BALANCE AT DECEMBER 31,
1996 (PREDECESSOR)......... $ (63.2) $ -- $ 75.3
Issuance of common stock... -- -- 23.4
Stock option exercises..... -- -- 2.0
Accretion of preferred
stock...................... -- -- (.7)
Preferred dividends paid in
kind and accrued........... -- -- (19.3)
Conversion of Series 3
Preferred Stock............ -- -- --
Other...................... -- -- (.2)
Net loss................... (99.2) -- (99.2)
------- ------ --------
BALANCE AT DECEMBER 31,
1997 (PREDECESSOR)......... (162.4) -- (18.7)
Effect of pooling of
interests.................. (1.5) -- (1.5)
Redemption of Series 3
Preferred Stock............ -- -- (.7)
Issuance of common stock
for acquisitions........... -- -- 14.5
Stock option exercises..... -- -- 6.4
Issuance of preferred
stock...................... -- -- 148.1
Preferred dividends paid in
kind and accrued........... -- -- (58.2)
Net loss................... (162.5) -- (162.5)
------- ------ --------
BALANCE AT DECEMBER 31,
1998 (PREDECESSOR)......... (326.3) -- (72.5)
======= ====== ========
Issuance of common stock
for acquisitions........... -- -- 25.0
Issuance of warrants for
acquisitions............... -- -- 1.1
Stock option exercises..... -- -- 22.1
Conversion of preferred
stock to common stock...... -- -- --
Unrealized gain on
investments, net........... -- 157.1 157.1
Preferred dividends paid in
kind and accrued........... -- -- (55.4)
Other...................... -- -- (0.1)
Net loss................... (281.0) -- (281.0)
------- ------ --------
BALANCE AT NOVEMBER 9, 1999
(PREDECESSOR).............. $(607.3) $157.1 $ (203.7)
======= ====== ========
---------------------------------------------
BALANCE AT NOVEMBER 10,
1999 (COMPANY)............. $ -- $ -- $2,190.4
Preferred dividends paid in
kind and accrued........... -- -- (6.6)
Contributed capital from
Parent Company resulting
from payoff of debt........ -- -- 240.8
Unrealized gain on
investments, net........... -- 90.5 90.5
Other financing costs...... -- (6.0) (6.0)
Net loss................... (45.5) -- (45.5)
------- ------ --------
BALANCE AT DECEMBER 31,
1999 (COMPANY)............. $ (45.5) $ 84.5 $2,463.6
======= ====== ========


The accompanying notes are an integral part of the financial statements.

28

BROADWING COMMUNICATIONS INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(DOLLARS IN MILLIONS)



COMPANY PREDECESSOR
-------------- ------------------------------------------
PERIOD FROM PERIOD FROM
NOVEMBER 10 TO JANUARY 1 TO YEAR ENDED YEAR ENDED
DECEMBER 31, NOVEMBER 9, DECEMBER 31, DECEMBER 31,
1999 1999 1998 1997
-------------- ------------ ------------ ------------

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss................................................. $(45.5) $(281.0) $(162.5) $(99.2)
Adjustments to reconcile net loss to cash provided by
(used in)
Operating activities:
Depreciation........................................... 30.3 125.4 92.8 51.9
Amortization........................................... 16.4 22.3 21.9 18.9
Provision for doubtful accounts and service credits.... 5.1 75.1 55.1 20.8
Non-cash merger-related costs.......................... -- -- 1.6 --
Equity in net loss of unconsolidated subsidiaries...... 1.5 20.3 33.0 23.8
Writedown of marketable securities..................... -- 16.1 -- --
Minority interest in net loss of subsidiaries.......... -- .5 .7 .6
Compensation expense on stock options and phantom
stock................................................ -- .3 .2 1.4
Extraordinary loss on early extinguishment of debt..... 6.6 -- 70.0 --
Changes in operating assets and liabilities, net of
effects of Acquisitions:
Accounts receivable.................................. 27.3 (49.9) (56.4) (70.5)
Notes Receivable from customers and IRU sales........ -- 65.1 50.7 --
Notes Receivable write-off........................... .2 6.4
Other current assets................................. (2.3) 4.4 (5.5) .9
Accounts payable--trade.............................. (2.9) 79.7 (24.8) 26.2
Accrued liabilities and accrued service costs........ -- (37.0) 2.5 15.9
Deferred income taxes................................ (15.3) -- -- (.4)
Deferred charges and other non-current assets........ 16.5 (5.1) (5.9) (30.5)
Unearned revenue..................................... 79.3 28.9 131.1 60.1
Other non-current liabilities........................ (29.4) -- (2.2) 1.9
------ ------- ------- ------
Net cash provided by (used in) operating
activities....................................... 87.8 71.5 202.3 21.8
------ ------- ------- ------
CASH FLOWS FROM INVESTING ACTIVITIES:
Release of funds from escrow under 12 1/2% Senior
Notes.................................................. -- -- -- 69.6
Deposit into escrow under 12 1/2% Senior Notes........... -- -- -- (18.1)
Purchases of property and equipment...................... (165.0) (479.1) (476.4) (315.9)
Acquisitions, net of cash acquired and common stock
issued................................................. -- (73.3) (22.7) (2.5)
Payments received from notes receivable.................. .2 .8 5.5 --
Proceeds from sale of property and equipment............. 4.0 (.3) 2.2 --
Investments in unconsolidated subsidiaries............... -- (6.2) (31.5) (35.5)
------ ------- ------- ------
Net cash used in investing activities.............. (160.8) (558.1) (522.9) (302.4)
------ ------- ------- ------
CASH FLOWS FROM FINANCING ACTIVITIES:
Capital contribution from Parent......................... 240.8 -- -- --
Proceeds from loan from Parent........................... 211.8 -- -- --
Proceeds from issuance of debt........................... -- 299.8 678.0 --
Net proceeds from sale of preferred stock................ -- -- 148.1 383.3
Principal payments on long-term debt and capital lease
obligations............................................ (387.1) (25.9) (367.8) (11.5)
Payments of debt issue costs............................. -- -- (18.1) --
Redemption of preferred stock............................ -- -- (.7) --
Payment of preferred dividends........................... -- (10.4) (13.7) --
Issuance of common stock: option exercises............... -- 22.0 5.2 .2
Other financing activities............................... -- -- -- .4
------ ------- ------- ------
Net cash provided by financing activities.......... 65.5 285.5 431.0 372.4
------ ------- ------- ------
Effect of change in year-end from merged entities........ -- -- (1.5) --
------ ------- ------- ------
Net increase in cash and cash equivalents................ (7.5) (201.1) 108.9 91.8
Cash and cash equivalents at beginning of period......... 63.7 264.8 155.9 64.1
------ ------- ------- ------
Cash and cash equivalents at end of period............... $ 56.2 $ 63.7 $ 264.8 $155.9
====== ======= ======= ======
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for:
Income taxes........................................... $ (1.0) $ 2.3 $ 3.7 $ .5
====== ======= ======= ======
Interest, net of amounts capitalized................... $ 2.7 $ 41.0 $ 31.1 $ 30.6
====== ======= ======= ======


The accompanying notes are an integral part of the financial statements.

29

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ACCOUNTING POLICIES

DESCRIPTION OF BUSINESS

Broadwing Communications Inc. and its subsidiaries (collectively referred to
as "IXC", "Broadwing Communications" or "the Company") is an Austin, Texas based
provider of telecommunications services. The Company utilizes its advanced
fiber-optic network to provide private line, switched access, data transport,
Internet-based and other services to end user customers. Additionally, excess
network capacity is leased (in the form of indefeasible right-to-use agreements)
to other telecommunications providers and to Internet service providers.

BASIS OF PRESENTATION

The Company is a wholly owned subsidiary of Cincinnati Bell Inc.
("Cincinnati Bell" or "the Parent Company"), which is now doing business as
Broadwing Inc. On November 9, 1999 the Company was merged with a wholly owned
subsidiary of Cincinnati Bell ("the merger"). The merger was accounted for as a
purchase business combination and, accordingly, the preliminary purchase
accounting adjustments, including goodwill, have been pushed down and are
reflected in these financial statements subsequent to November 9, 1999. The
financial statements for periods ended before November 9, 1999 were prepared
using the Company's historical basis of accounting and are designated as
"Predecessor." The comparability of operating results for the Predecessor
periods and the period from November 10 to December 31, 1999 are affected by the
purchase accounting adjustments.

PRINCIPLES OF CONSOLIDATION

The accompanying consolidated financial statements include accounts of the
Company and its wholly-owned and majority owned subsidiaries. Less-than-majority
owned subsidiaries and subsidiaries for which control is deemed to be temporary,
are accounted for using the equity method. For equity method investments, the
Company's share of income is calculated according to the Company's equity
ownership in the subsidiary. Any differences between the carrying amount of an
investment and the amount of the underlying equity in the net assets of the
equity investee are amortized over the expected life of the investment.
Significant intercompany accounts and transactions have been eliminated in the
consolidated financial statements.

On June 3, 1998, the Company acquired Eclipse in a transaction accounted for
as a pooling of interests (See Note 3). All prior period consolidated financial
statements presented were restated to include the combined results of
operations, financial position and cash flows of Eclipse as though it had always
been a part of the Company. On May 10, 1999, the Company acquired Coastal
Telecom Limited Company and other related companies under common control
("Coastal") in a transaction accounted for as a purchase. The Company's results
subsequent to May 9, 1999 include Coastal.

CASH AND CASH EQUIVALENTS

Cash and cash equivalents include cash on hand, money market funds and all
investments with an initial maturity of three months or less. All cash
equivalents are recorded at cost and classified as available for sale.

30

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

1. ACCOUNTING POLICIES (CONTINUED)
NOTES RECEIVABLE

From time to time, the Company accepts interest-bearing notes from customers
and other debtors when payments are expected to be received over extended
periods. Amounts due on notes classified as current are expected to be received
within one year.

PROPERTY AND EQUIPMENT

Property and equipment is recorded at cost (subject to fair market value
adjustments made as part of purchase accounting at the date of the merger with
Cincinnati Bell). Depreciation is provided using the straight-line method over
the estimated useful lives of the various assets, ranging from three to twenty
years. Maintenance and repairs are charged to operations as incurred. Property
and equipment recorded under capital leases is included with the Company's owned
assets. Amortization of assets recorded under capital leases is included in
depreciation expense. Costs associated with uncompleted portions of the fiber
optic network are classified as construction in progress in the accompanying
consolidated balance sheets. Upon completion, the costs will be classified as
transmission systems and depreciated over their useful lives.

Interest is capitalized as part of the cost of constructing the Company's
fiber optic network and for amounts invested in companies or joint ventures
accounted for using the equity method during pre-operating periods. Interest
capitalized during construction periods is computed by determining the average
accumulated expenditures for each interim capitalization period and applying an
average interest rate. Total interest capitalized during the years ended
December 31, 1999, 1998 and 1997 was $23.1 million, $16.2 million, and
$7.3 million, respectively.

The Company's property and equipment consisted of the following as of
December 31, 1999 and 1998 (in millions):



COMPANY PREDECESSOR
-------- -----------
1999 1998
-------- -----------

Land and rights of way.................................. $ 150.3 $ 4.0
Buildings and leasehold improvements.................... 253.8 39.0
Transmission systems.................................... 972.7 905.7
Furniture, vehicles and other........................... 129.7 12.2
Fiber usage rights...................................... 40.6 98.9
Construction in process................................. 207.1 133.9
-------- --------
1,754.2 1,193.7
Less: Accumulated depreciation and amortization......... (27.8) (210.0)
-------- --------
Property and equipment, net........................... $1,726.4 $ 983.7
======== ========


LONG-LIVED ASSETS, OTHER ASSETS AND GOODWILL

Deferred financing costs are costs incurred in connection with obtaining
long-term financing; such costs are amortized as interest expense over the terms
of the related debt agreements. Certain costs incurred with the connection of
customers to the switched long distance network were deferred and are amortized
on a straight-line basis over two years. The acquisition cost of retail customer
accounts obtained through an outside sales organization, including certain
transaction costs, were deferred and amortized over a period of three years.
Goodwill and other intangibles are recorded at cost and

31

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

1. ACCOUNTING POLICIES (CONTINUED)
amortized on a straight-line basis from 5 to 30 years. Accumulated amortization
on all intangible assets amounted to $15.7 million and $37.7 million at
December 31, 1999 and December 31, 1998 respectively.

The Company reviews its long-lived assets by comparing the undiscounted cash
flows estimated to be generated by those assets with the related carrying amount
of the assets. Upon an indication of an impairment, a loss is recorded if the
discounted cash flows projected for the assets is less than the assets' carrying
value.

REVENUES

Revenues are generally recognized as services are provided and are presented
net of provisions for service credits and bad debts. Private line voice and data
circuit revenues are generated primarily by providing capacity on the Company's
fiber optic and microwave transmission network at rates established under
long-term contractual arrangements or on a month-to-month basis after contract
expiration. Switched long-distance service revenues are generated primarily by
providing voice and data communication services; customers are billed monthly
after services are rendered. Data and Internet revenues are generated by
providing a number of services, including Internet service, Web hosting and
consulting. Customers are billed monthly, generally after the service is
provided.

Sales of indefeasible rights to use ("IRU") fiber or capacity are recorded
as unearned revenue at the earlier of the acceptance of the applicable portion
of the network by the customer or the receipt of cash. The revenue is recognized
over the life of the agreement as services are provided beginning on the date of
customer acceptance. Revenue related to the sale of options in fibers that were
jointly owned with another carrier was recorded net of the Company's basis in
the options.

FIBER EXCHANGE AGREEMENTS

In connection with its fiber optic network expansion, the Company has
entered into various agreements to purchase, sell or exchange fiber usage
rights. Purchases of fiber usage rights from other carriers are recorded at cost
as a separate component of property and equipment. The recorded assets are
amortized over the lesser of the term of the related agreement or the estimated
life of the fiber optic cable. Sales of fiber usage rights are recorded as
unearned revenue. Revenue is recognized over the terms of the related
agreements. Non-monetary exchanges of fiber usage rights (swaps of fiber usage
rights with other long distance carriers) are recorded at the cost of the asset
transferred or, if applicable, the fair value of the asset received. Agreements
to exchange fiber IRUs for capacity are recorded by recognizing the fair market
value of the revenue earned and expense incurred under the respective
agreements. Exchange agreements account for non-cash revenue and expense, in
equal amounts, of $19.1 million in 1999 and 1998, and $14.0 million in 1997.

INCOME TAXES

The provision for income taxes consists of an amount for taxes currently
payable and a provision for tax consequences deferred to future periods using
the liability method.

STOCK-BASED COMPENSATION

The Company accounts for employee stock options under the intrinsic value
method. Pro forma disclosures of net income are presented as if the fair value
method had been applied.

32

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

1. ACCOUNTING POLICIES (CONTINUED)
USE OF ESTIMATES

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

RECLASSIFICATIONS

Certain amounts for prior years have been reclassified to conform to the
current year presentation.

RECENTLY ISSUED ACCOUNTING STANDARDS

In June 1999 the Financial Accounting Standards Board issued Interpretation
No. 43 (FIN 43), an interpretation of Statement of Financial Accounting Standard
No. 66, "Accounting for Sales of Real Estate." FIN 43 clarifies the standards
for recognition of profit on all real estate sales transactions, including those
related to fiber optic cable that cannot be removed and used separately from the
real estate without incurring significant costs. This interpretation is
effective for all applicable transactions after June 30, 1999. FIN 43 does not
present a significant change from the Company's historical accounting for IRU
agreements. The accounting for sales of capacity IRUs is evolving and is
currently under consideration by accounting standard setters. Any change in
accounting literature may affect the timing and method of recognition of these
revenues and related costs.

In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standard (SFAS) No. 133, "Accounting for Derivative
Instruments and Hedging Activities." SFAS 133 establishes accounting and
reporting standards requiring that a derivative instrument be recorded in the
balance sheet as either an asset or liability, measured at its fair value.
SFAS 133 has been subsequently amended through the release of SFAS 137, which
provides for a deferral of the effective date of SFAS 133 to all fiscal years
beginning after June 15, 2000. As a result, implementation of SFAS 133 is not
mandatory for the Company until January 1, 2001. Management is currently
assessing the impact of SFAS 133 on the Company's results of operations, cash
flows and financial position, although it does not hold or issue derivative
financial instruments for trading purposes or enter into interest rate
transactions for speculative purposes.

In December 1999, the Securities and Exchange Commission (SEC) issued Staff
Accounting Bulletin (SAB) 101, "Revenue Recognition in Financial Statements. In
SAB 101, the SEC Staff expresses its views regarding the appropriate recognition
of revenue with regard to a variety of circumstances, some of which are of
particular relevance to the Company. The Company is currently evaluating SAB 101
to determine its impact on the financial statements.

2. MERGER WITH CINCINNATI BELL INC. AND RESTRUCTURING

On November 9, 1999, the Company was acquired by Cincinnati Bell through the
merger of IXC and a wholly owned subsidiary of Cincinnati Bell, with IXC
surviving as a wholly owned subsidiary of Cincinnati Bell (the "Merger"). IXC
has since been renamed as Broadwing Communications Inc. and the Parent Company
is now doing business as Broadwing Inc. A formal proposal to change the name of
Cincinnati Bell to Broadwing Inc. is subject to a vote of Cincinnati Bell
shareholders on April 19, 2000.

33

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2. MERGER WITH CINCINNATI BELL INC. AND RESTRUCTURING (CONTINUED)
As a result of the Merger, all of the then outstanding shares of IXC common
stock were converted in a tax-free exchange into approximately 68.5 million
shares of Cincinnati Bell common stock, based on a fixed exchange ratio of
2.0976 shares of Cincinnati Bell stock for each share of IXC common stock. In
addition, IXC's 7 1/4% Convertible Preferred Stock and IXC's Depositary Shares
representing 1/20(th) of a share of IXC's 6 3/4% Convertible Preferred Stock
were converted into Cincinnati Bell 7 1/4% Convertible Preferred Stock and
Cincinnati Bell Depositary Shares representing 1/20(th) of a share of Cincinnati
Bell 6 3/4% Convertible Preferred Stock, respectively. Approximately five
million shares of IXC common stock that were owned by Cincinnati Bell at the
merger date are being accounted for as if retired and are not included in the
aforementioned total. All of the outstanding options, warrants and other equity
rights in IXC were converted into options, warrants and the rights to acquire
Cincinnati Bell common shares according to the same terms and conditions as the
IXC options, except that the exercise price and the number of shares issuable
upon exercise were divided and multiplied, respectively, by 2.0976.

The aggregate purchase price of $2.2 billion consisted of (all numbers
approximate): $0.3 billion in cash for the purchase of five million shares of
IXC stock from Trustees of General Electric Pension Trust; the issuance of
68 million shares of the Parent Company's common stock valued at $1.6 billion,
155,000 shares of 6 3/4% convertible preferred stock issued by the Parent
Company on our behalf and valued at $0.1 billion; and the issuance of
14 million options and warrants to purchase Parent Company common stock valued
at $0.2 billion.

The Parent Company accounted for the Merger according to the purchase method
of accounting, with the purchase price allocation being "pushed down" to the
Company's financial statements. The purchase price has been preliminarily
allocated to the assets and liabilities assumed according to their estimated
fair values and are subject to adjustment when additional information concerning
asset and liability valuations is finalized. Property, plant and equipment was
recorded at fair market value based on preliminary appraisal results, and useful
lives were assigned to the assets. The excess of cost over the fair value
assigned to the net assets acquired was recorded as goodwill and is being
amortized using the straight-line method over 30 years.

The purchase price was allocated to assets and liabilities based on their
respective fair values at the Merger date, as listed in the table below:



Property, Plant and Equipment............................... $ 207.0
Other intangibles........................................... 397.0
Debt........................................................ (168.0)
Deferred tax liabilities.................................... (113.0)
Other....................................................... 7.0
--------
Subtotal.................................................... 330.0
Goodwill.................................................... 2,187.5
--------
Total..................................................... $2,517.5
========


34

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2. MERGER WITH CINCINNATI BELL INC. AND RESTRUCTURING (CONTINUED)

Included in the allocation of the cost to acquire the Company are
restructuring costs associated with initiatives to integrate operations of the
Company with its Parent Company. The restructuring costs accrued in 1999
included the costs of involuntary employee separation benefits related to 263
employees of the Company. As of December 31, 1999, approximately 1% of the
employee separations had been completed for a total cash expenditure of
$0.2 million. The restructuring plans also included costs associated with the
closure of a variety of technical and customer support facilities, the
decommissioning of certain switching equipment, and the termination of contracts
with vendors.

A summary of the exit liabilities recorded in the preliminary allocation of
purchase price is as follows:



BEGINNING ENDING
BALANCE ACTIVITY BALANCE
--------- -------- --------
MILLIONS OF DOLLARS

Employee separations............................... $2.2 $0.2 $2.0
Facility closure costs............................. 2.1 -- 2.1
Relocation......................................... 0.2 -- 0.2
Other exit costs................................... 3.2 -- 3.2
---- ---- ----
Total accrued restructuring costs.................. $7.7 $0.2 $7.5
==== ==== ====


The Company expects that most of these restructuring actions will be
complete by December 31, 2000, and will result in cash outlays of $7.5 million
in 2000.

3. ACQUISITIONS

COASTAL TELECOM LIMITED COMPANY ACQUISITION

On May 10, 1999, the Company acquired Coastal Telecom Limited Company and
other related companies under common control ("Coastal"). Coastal is a retail
long distance reseller. The purchase price amounted to approximately
$110 million and was paid with a combination of $73.2 million of cash (including
approximately $10 million paid for working capital items), $10 million of notes
payable, $25.0 million of IXC common stock, and warrants to purchase 75,000
shares of IXC common stock. Assets acquired included approximately $103 million
of goodwill and approximately $7 million of property and equipment. In
connection with the acquisition the Company completed a credit facility with a
commercial bank pursuant to which Eclipse, a wholly owned subsidiary, borrowed
$27 million and used the proceeds to fund a portion of the Coastal purchase
price. All amounts due under this facility were satisfied, and this credit
facility was terminated, coincident with the Merger.

ECLIPSE MERGER

On June 3, 1998, the Company completed the acquisition of Eclipse through a
merger of a Company subsidiary with Eclipse by exchanging approximately
4.1 million shares of its common stock for all of the outstanding common stock
of Eclipse. Each share of Eclipse common stock was exchanged for .2998 shares of
the Company's common stock. In addition, outstanding Eclipse stock options were
converted at the same exchange factor into options to purchase shares of the
Company's common stock.

The merger constituted a tax-free reorganization and has been accounted for
as a pooling of interests. Accordingly, all prior period consolidated financial
statements have been restated to include

35

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

3. ACQUISITIONS (CONTINUED)
the combined results of operations, financial position and cash flows of Eclipse
as though it had always been a part of the Company. Prior to the merger, Eclipse
utilized a March 31 fiscal year end. For purposes of the combined results of
operations for the year ended December 31, 1997, the amounts include Eclipse's
historical results of operations for the years ended March 31, 1998. In order to
report cash flow for 1998, a $1.5 million adjustment is included in the 1998
statements of stockholders' equity (deficit) and cash flows, representing
Eclipse's first quarter 1998 net income, which is in both the beginning retained
earnings balance and the fiscal 1998 net income amount. There were no
transactions between Eclipse and the Company prior to the merger; however,
certain reclassifications, primarily related to the presentation of certain
excise taxes and bad debt provisions, were made to conform Eclipse's accounting
policies to those of the Company. The results of operations for the separate
companies and the combined amounts presented in the restated consolidated
financial statements follow (in millions):



BROADWING
COMMUNI-
ECLIPSE CATIONS ADJUSTMENTS COMBINED
-------- --------- ----------- --------

1997 (PREDECESSOR)
Operating revenue.................. $105.8 $420.7 $(4.9) $521.6
Operating expenses................. 110.2 465.9 (5.0) 571.2
Net income (loss).................. (4.6) (94.6) -- (99.2)


In connection with the merger, the Company recorded in 1998 a charge of
$8.0 million for merger related costs, including professional services
associated with the merger, termination costs associated with duplicate
functions, costs of exiting excess office space, and the write-off of duplicate
equipment and software.

OTHER ACQUISITIONS

Prior to its merger with the Company, Eclipse had entered into several
business combinations and customer base acquisitions. Certain of those
combinations were accounted for using the pooling of interests method, and the
results of operations of the acquired businesses are included herein for all
periods presented. The results of operations of other businesses acquired
through purchase transactions are included herein for only the periods
subsequent to their respective purchase. No pro forma financial information for
any of the business combinations has been presented in these consolidated
financial statements as the revenues, results of operations, and assets of the
previously acquired businesses are not material.

4. MARKETABLE SECURITIES

PSINET INVESTMENT

The Company's investment in PSINet consists of 21.6 million shares after
adjusting for their February 2000 two-for-one stock split. This investment had a
fair market value of approximately $631.7 million as of December 31, 1999. Of
the total fair value, $240.0 million was recorded as unearned revenue because it
represented the sale of an IRU to PSINet. The remaining fair value, net of tax,
was reported as unrealized gain on marketable securities because the PSINet
investment is "available-for-sale" as defined in Statement of Financial
Accounting Standards (SFAS) No. 115. The change in the unrealized gain amount,
net of tax, is included in other comprehensive income on the

36

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4. MARKETABLE SECURITIES (CONTINUED)
accompanying Consolidated Statement of Operations (the unrealized gain prior to
the Merger with Cincinnati Bell was included in the allocation of purchase
price).

In June and July 1999, the Company received approximately $111.8 million
representing amounts from a financial institution in connection with two prepaid
forward sale contracts on six million shares of the PSINet common stock. This
amount is accounted for as notes payable and is collateralized by these six
million shares of PSINet common stock owned by the Company. Each forward-sale
obligation for three million shares of PSINet stock may be settled at specified
dates in the first and second quarter of 2002 for a maximum amount of three
million shares of PSINet stock, or, at the Company's option, the equivalent
value in cash. Since it is the Company's current intention to settle these
obligations in PSINet stock, the carrying amount of the liability is
marked-to-market each period with an offsetting adjustment to the "unrealized
gain on investments" caption within other comprehensive income.

DCI TELECOMMUNICATIONS

In November 1998, the Company entered into an agreement to acquire
4.25 million shares of common stock of DCI Telecommunications, Inc. (DCI) as
consideration for payment of amounts due from one of the Company's customers
that was also a vendor of DCI. The agreement provided that DCI was to issue
additional shares of common stock to the Company if the market value of the
shares the Company owned did not reach $17.7 million by June 1, 1999. As of
June 1, 1999, and subsequent thereto, the market value of the shares the Company
owned was less than the $17.7 million guaranteed in the November 1998 agreement.
DCI has publicly disclosed that it does not intend to issue additional shares to
the Company. The Company is pursuing the remedies to which it is entitled under
the November 1998 agreement. Due to a decline in the financial condition of DCI
that is considered permanent, the Company wrote down its investment in DCI by
$16.1 million to $1.5 million. This writedown was recorded in other
income/expense during the pre-Merger period in 1999.

5. INVESTMENTS IN UNCONSOLIDATED SUBSIDIARIES

MARCA-TEL

As of December 31, 1999, the Company holds an indirect investment equal to
30.0% of Marca-Tel S.A. de C.V. (Marca-Tel) as a result of its ownership of
65.4% of Progress International, LLC ("Progress") which, in turn, owns 45.8% of
Marca-Tel. The remaining 54.2% of Marca-Tel is owned by a Mexican individual,
Formento Radio Beep, S.A. de C.V. ("Radio Beep") and Siemens S.A. de C.V
("Siemens"). The other owner of Progress is Westel International, Inc.
("Westel"). At December 31, 1998, the Company was owed $9.4 million by Westel,
the Company's partner in Progress. The note was secured by a portion of Westel's
ownership in Progress, and repayment was due on May 31, 1999. Westel failed to
make scheduled payments on the note and thereby transferred their share rights
to the Company. Because of that forfeiture, the Company now owns 65.4% of
Progress.

UNIDIAL

In December 1997, the Company announced a joint venture with UniDial
Communications to sell UniDial products exclusively over the Company's network.
The Company owned 20% of the joint venture, which was known as UniDial
Communications Services, LLC ("Unidial"). In July 1999, the Company entered into
an agreement with Unidial Communications, Inc. to sell its share of Unidial
Communications Services, LLC (Unidial). In conjunction with this agreement, the
Company is relieved

37

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

5. INVESTMENTS IN UNCONSOLIDATED SUBSIDIARIES (CONTINUED)
from making any further capital contributions to Unidial. During 1999, the
Company reported losses totaling approximately $10.9 million related to equity
losses and the sale of its investment in Unidial. As of December 31, 1999, the
Company's investment in Unidial has been written down to zero.

STORM TELECOMMUNICATIONS, LTD..

In October 1997, Storm Telecommunications, Ltd. ("Storm") was formed. Storm
was a joint venture with Telenor Global Services AS ("Telenor"), a subsidiary of
the Norwegian national telephone company, to provide telecommunication services
to carriers and resellers in Europe. The joint venture was owned 40% by Telenor,
40% by the Company and 20% by Clarion Resources Communications Corporation, an
U.S.-based telecommunications company in which Telenor owned a controlling
interest. In February 2000, the Company sold its investment in Storm, plus
amounts due it relating to the joint venture, for $14.4 million.

APPLIED THEORY, INC.

In May 1998, the Company purchased a 34% interest in Applied Theory
Communications, Inc., a New York-based Internet Service Provider. Applied
Theory, Inc. was formed in 1996 to provide high quality Internet services for
the New York state research and education community. In 1999, Applied Theory
made an initial public offering, diluting the Company's ownership percentage.
After acquiring additional shares of common stock in 1999, the Company now has a
27.6% interest in Applied Theory.

Investments in and advances to unconsolidated subsidiaries accounted for
using the equity method are as follows at December 31, 1999 and 1998 (in
millions):



BALANCE OF INVESTMENTS
CURRENT AND ADVANCES
OWNERSHIP -----------------------
INTEREST AT COMPANY PREDECESSOR
DECEMBER 31, --------- -----------
1999 1999 1998
------------- --------- -----------

Marca-Tel S.A. de C.V....................... 30.0% $ -- $(11.8)
Applied Theory, Inc......................... 27.6% 61.0 10.7
Unidial Communications, Services, LLC....... 0% -- 7.9
Storm Telecommunications Ltd................ 0% -- 2.7
----- ------
Total..................................... $61.0 $ 9.5
===== ======


38

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

5. INVESTMENTS IN UNCONSOLIDATED SUBSIDIARIES (CONTINUED)
The combined results of operations and financial position from all the
investees accounted for using the equity method during 1999 as well as the
Company's share of their income (loss) are summarized below (in millions):



COMPANY PREDECESSOR
----------- ---------------------------------
PERIOD FROM PERIOD FROM
NOV 10 TO JAN 1 1999
DEC 31 TO NOV 9,
1999 1999 1998 1997
----------- ----------- -------- --------

IXC's share of losses from
equity-method investees.............. $(1.5) $(20.3) $(23.5) $(23.8)
IXC's share of loss from PSINet
investment........................... -- -- (9.5) --
----- ------ ------ ------
Losses from equity-method
invesments........................... $(1.5) $(20.3) $(33.0) $(23.8)
===== ====== ====== ======


PSINET TRANSACTION

The Company initially accounted for its investment in PSINet using the
equity method and recorded its share of PSINet's operating losses. The Company
began accounting for this investment on the cost basis at the beginning of the
third quarter of 1998 when it was determined that the Company could no longer
exercise significant influence over PSINet's operating and financial policies.
This determination was made because the Company's equity interest in PSINet was
below 20% and it no longer had a representative with a seat on PSINet's board of
directors.

At December 31, 1999, the Company's recorded investment in PSINet was
approximately $631.7 million.

6. RESTRUCTURING CHARGE

In the second quarter of 1999, the Company recorded a charge of
approximately $13.9 million to exit certain operations in the switched wholesale
business. The restructuring charge consisted of severance and various other
costs associated with workforce reduction, network decommissioning, and various
terminations. The workforce reduction of 94 people included employees
contributing to the sales function and employees contributing to the network
operations. These restructuring activities are expected to be substantially
complete by June 30, 2000. Due to the Merger, it was determined that the
combined companies would need the switches that had been marked for
decommissioning in the second quarter's restructuring charge. Additionally, it
was determined that the total period contemplated for lease payments relating to
an abandoned office would not be required. As a result, the second quarter's
restructuring charge was reduced by $1.2 million during the third quarter
related to decommissioning the switches and $0.4 million related to a reduction
in the lease pay off requirement.

In the third quarter of 1999, the Company recorded a charge of approximately
$8.3 million relating to the restructuring of the organization and to exit
certain foreign operations. The plan was developed prior to the Merger, by the
previous Chief Executive Officer, after reviewing the Company's operations. The
workforce reduction of 15 employees included management, administrative and
foreign sales personnel. The employees were notified of this program during July
and August of 1999. Generally, all of the charges are expected to be paid by the
first quarter of 2000.

39

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

6. RESTRUCTURING CHARGE (CONTINUED)
Activity in the accrued restructuring liabilities recorded in the second and
third quarters of 1999 are as follows (in millions):



ACCRUED AT
RESTRUCTURING DECEMBER 31,
CHARGE UTILIZATIONS ADJUSTMENTS 1999
------------- ------------ ----------- ------------

SECOND QUARTER:
Severance..................... $ 2.8 $1.6 $ -- $1.2
Network Decommissioning....... 3.9 .4 1.2 2.3
Terminate contractual
obligations and exit
facilities.................. 6.4 1.8 .4 4.2
----- ---- ---- ----
Total Restructuring Costs..... $13.1 $3.8 $1.6 $7.7
===== ==== ==== ====
THIRD QUARTER:
Severance..................... $ 7.5 $4.6 $ -- $2.9
Terminate contractual
obligations and exit
facilities.................. .8 .3 -- .5
----- ---- ---- ----
Total Restructuring Costs..... $ 8.3 $4.9 $ -- $3.4
===== ==== ==== ====


7. LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

Long-term debt and capital lease obligations consist of the following at
December 31, 1999 and 1998 (in millions):



COMPANY PREDECESSOR
-------- -----------
1999 1998
-------- -----------

Amounts due under Revolving Credit Facility............. $ -- $200.0
9% Senior Subordinated Notes............................ 450.0 450.0
NTFC Credit Facility.................................... -- 23.8
12 1/2% Senior Notes.................................... .8 .8
Capital lease obligations............................... 11.3 16.1
PSINet Forward Sale..................................... 133.9 --
Other debt.............................................. 7.3 2.3
------ ------
Total long-term debt and capital lease obligations.... $603.3 $693.0
Less current portion.................................... 5.9 14.0
------ ------
Long-term debt and capital lease obligations............ $597.4 $679.0
====== ======


9% SENIOR SUBORDINATED NOTES

In 1998, the Company issued $450.0 million of 9% senior subordinated notes
due 2008 ("the 9% notes"). The 9% notes are general unsecured obligations and
are subordinate in right of payment to all existing and future senior
indebtedness and other liabilities of the Company's subsidiaries. The indenture
related to the 9% notes requires us to comply with various financial and other
covenants and restricts the Company from incurring certain additional
indebtedness. In January 2000, $404 million of the 9% senior subordinated notes
were redeemed through a tender offer due to the change of control terms in the
bond indenture.

40

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7. LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS (CONTINUED)
PSINET FORWARD SALE

The Company's investment in PSINet consists of 21.6 million shares after
adjusting for PSINet's February 2000 two-for-one stock split. In June and
July 1999, the Company received approximately $111.8 million representing
amounts from a financial institution in connection with two prepaid forward sale
contracts on six million shares of the PSINet common stock. This amount is
accounted for as notes payable and is collateralized by these six million shares
of PSINet common stock. Each forward-sale obligation for three million shares of
PSINet stock may be settled at specified dates in the first and second quarter
of 2002 for a maximum amount of three million shares of PSINet stock, or at the
Company's option, the equivalent value in cash. Since the Company intends to
settle these obligations in PSINet stock, the carrying amount of the liability
is marked-to-market each period with an offsetting adjustment to "other
financing costs" within other comprehensive income.

OTHER

Pursuant to our May 10, 1999 acquisition of Coastal Telecom Limited Company,
the Company assumed $10 million in notes payable, of which $7.8 million is still
outstanding at December 31, 1999.

Additionally, $.8 million remains outstanding on the 12 1/2% senior notes
(original indebtedness of $285.0 million) that were largely eliminated through a
tender offer in 1998.

Amounts previously outstanding on the revolving credit facility and the NTFC
credit facility were retired as part of the Merger. This early extinguishment of
debt resulted in an extraordinary charge of $6.6 million, net of tax, during the
post-Merger period of November 10, 1999 to December 31, 1999.

The Company has acquired certain facilities and equipment using capital
leases. The gross amount of assets recorded under capital leases at
December 31, 1999 and 1998 (capital leases and associated accumulated
depreciation was revalued at the Merger date) was $11.8 million and
$41.7 million, respectively. The related accumulated depreciation was
$1.2 million and $25.0 million at December 31, 1999 and 1998, respectively.

Annual maturities of long term debt and minimum payments under capital
leases for the five years after December 31, 1999 are as follows (in millions):



LONG-TERM CAPITAL
DEBT LEASES TOTAL
--------- -------- --------

2000.............................................. $ -- $ 6.4 $ 6.4
2001.............................................. -- 4.1 4.1
2002.............................................. 133.9 1.5 135.4
2003.............................................. -- .4 .4
2004.............................................. -- -- --
Thereafter........................................ 458.1 -- 458.1
------ ----- ------
592.0 12.4 604.4
Less amounts related to Interest.................. -- 1.1 1.1
------ ----- ------
592.0 11.3 603.3
Less Current Portion.............................. -- 5.9 5.9
------ ----- ------
$592.0 $ 5.4 $597.4
====== ===== ======


41

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7. LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS (CONTINUED)
In January 2000, $404 million of the 9% senior subordinated notes due 2008
described above were redeemed through a tender offer as a result of the change
of control terms of the bond indenture. As a result, the Company will record an
extraordinary charge for the debt extinguishment of approximately $4.4 million,
net of taxes, in the first quarter of 2000.

8. REDEEMABLE PREFERRED STOCK

In 1997, the Company issued $400 million in redeemable preferred stock,
consisting of 300,000 shares of 12 1/2% Junior Exchangeable Preferred Stock due
2009 and 1,000,000 shares of 7 1/4% Junior Convertible Preferred Stock due 2007.
Respectively, these preferred stock issues had liquidation preferences of $1,000
and $100 per share and amounted to a carrying value of $344.2 million and
$103.6 million at December 31, 1998. These preferred stocks were not included in
stockholders' equity because they are mandatorily redeemable. The 7 1/4%
preferred stock was retired coincident with the Merger and replaced by similar
preferred stock issued by the Parent Company. Accordingly, the Company no longer
reflects the 7 1/4% preferred stock on its consolidated balance sheet.

9. STOCKHOLDERS' EQUITY

6 3/4 CUMULATIVE CONVERTIBLE PREFERRED STOCK

In 1998, the Company sold 155,250 shares of 6 3/4% cumulative convertible
preferred stock for gross proceeds of $155.3 million. At December 31, 1998, this
preferred stock was reflected on the consolidated balance sheet with a par value
of $2,000 with the remainder included in additional paid-in capital. This
preferred stock issue was retired coincident with the Merger and replaced by a
similar preferred stock issued by the Parent Company. Accordingly, the Company
no longer reflects this preferred stock issue on its consolidated balance sheet.

COMMON STOCK

As of December 31, 1998, approximately 36.4 million shares of the Company's
common stock were issued and outstanding. In July 1999, the Parent Company
acquired 300,000 shares of the Company's common stock as the first step in the
Merger. In August 1999, this was followed by an additional purchase of
approximately 4.7 million shares of the Company's common stock (both purchases
were from General Electric Pension Trust). Upon consummation of the Merger, the
remaining 32.6 million shares of the Company's common stock held by its
shareholders were exchanged for approximately 68.5 million shares of the Parent
Company common stock issued in the Merger. The Company now has outstanding
500,000 common shares that are owned entirely by the Parent Company.

ADDITIONAL PAID-IN CAPITAL AND ACCUMULATED DEFICIT

The Company's previous paid-in capital and accumulated deficit were
eliminated at the date of the Merger. At December 31, 1998, amounts appearing in
the consolidated balance sheet reflect the pre-merger activity of the Company.
At December 31, 1999, the additional paid-in capital balance of approximately
$2.4 billion reflects the consideration paid by the Parent Company for the
Company in the Merger. The accumulated deficit balance of $45.5 million at
December 31, 1999 reflects the activities of the Company subsequent to the
November 9, 1999 Merger date.

42

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

9. STOCKHOLDERS' EQUITY (CONTINUED)
STOCK BASED COMPENSATION

Prior to the Merger, the Company maintained incentive plans for selected
employees. The Company's plans included non-qualified stock options issued at
prices equal to the fair market value of the Company's common stock at the date
of grant which expire upon the earlier of 10 years from the date of grant or
termination of employment, death, or disability. Effective with the Merger,
options outstanding under the Company's plans were converted into options to
acquire Cincinnati Bell common stock, with the number of shares and exercise
price being adjusted in accordance with the exchange ratio of 2.0976 established
in the Merger Agreement. All outstanding options under the Company's plans
became exercisable and fully vested upon the change in control except for those
options issued under the 1998 Plan. The majority of options issued under the
1998 Plan maintained the original vesting schedule. A few selected option grants
to executives became exercisable and fully vested according to their agreements.

The Company adopted several stock option plans that provide for the issuance
of non-qualified or incentive stock options to employees and directors. Options
under these plans are generally awarded at the discretion of the Board of
Directors and generally are awarded with exercise prices at least equal to the
fair market value of the underlying common stock at the date of grant. Certain
options granted in 1996 under one plan were granted at an exercise price less
than fair market value, resulting in the recognition of additional compensation
expense of $0.1 million, $0.1 million, and $0.2 million in 1999, 1998 and 1997,
respectively. Options generally expire after ten years and vest over periods
ranging from three to five years. In the event of a change in control, certain
of the options outstanding will vest fully.

In 1996 the Company adopted a phantom stock plan (the Directors Plan),
pursuant to which $20,000 per year of outside director's fees for certain
directors was deferred and treated as if it were invested in shares of the
Company's common stock. At the Merger date, this plan was eliminated and all
amounts due were paid. Prior to 1998, no shares of common stock were actually
purchased and the participants received cash benefits equal to the value of the
shares that they were deemed to have purchased under the Director's Plan.
Distribution of benefits generally was to occur three years after the deferral.
Compensation expense was determined based on the market price of the shares
deemed to have been purchased and was charged to expense over the related
period. In 1999, 1998, and 1997, the Company recognized $0.3 million,
$0.1 million and $0.1 million, respectively, as compensation expense related to
the Director's Plan. The Company amended the Directors' Plan in 1998 to allow
benefits to be paid in either cash or shares of common stock.

Prior to the pooling-of-interests transaction Eclipse granted stock options
to various parties from time to time. The terms and conditions of the Eclipse
options, including exercise prices and option expiration periods, were set by
Eclipse's board of directors. In connection with the Eclipse merger, all
outstanding Eclipse options were converted into substitute options at an
exchange rate of .2998 IXC option for each Eclipse option. Such substitute
options provided for substantially the same terms and conditions as the original
Eclipse options. Under the terms of a stock option agreement with a former
officer of a subsidiary of Eclipse a $1.1 million charge for compensation was
recorded in fiscal 1997.

The Company accounts for employee stock options under APB 25 and only makes
fair value disclosures of option grants. The fair value disclosures assumes that
fair value of option grants was calculated at the date of grant using the
Black-Scholes option pricing model with the following assumptions: risk-free
interest rates of 6.4% in 1999, 5.6% in 1998, and 5.2%--6.4% in 1997; no
dividend yield; volatility of .874 in 1999, .804 in 1998, and .551 in 1997 (for
Eclipse options, fair value was calculated assuming a volatility factor of .376
in 1997); and expected option lives of 4 years.

43

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

9. STOCKHOLDERS' EQUITY (CONTINUED)

For purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the options' vesting period. Pro forma loss
information is as follows (in millions except for weighted average exercise
price):



PREDECESSOR
----------------------------------
YEAR ENDED
PERIOD FROM DECEMBER 31,
JAN 1-NOV 9, -------------------
1999 1998 1997
------------ -------- --------

Pro forma loss applicable to common stockholders....... $(293.5) $(237.0) $(125.6)


Stock option activity and related information for the period from
November 10, 1999 to December 31, 1999, January 1, 1999 to November 9, 1999 and
the years ended December 31, 1998 and 1997 are as follows:



1999 1998 1997
--------------------- --------------------- ---------------------
WEIGHTED WEIGHTED WEIGHTED
AVERAGE AVERAGE AVERAGE
OPTIONS EXERCISE OPTIONS EXERCISE OPTIONS EXERCISE
(MILLIONS) PRICE (MILLIONS) PRICE (MILLIONS) PRICE
---------- -------- ---------- -------- ---------- --------

Outstanding at beginning of period........... 5.4 $27.50 3.1 $17.12 2.0 $11.90
Granted...................................... 3.5 $37.99 3.2 $34.34 1.3 $25.43
Exercised.................................... (.5) $15.90 (.6) $ 8.87 (.1) $11.22
Forfeited.................................... (1.0) $29.93 (.3) $25.01 (.1) $24.16
------ ------ ------
Outstanding at end of period................. 7.4 $32.76 5.4 $22.71 3.1 $17.12
------ ------ ------
Exercisable at end of period................. 2.3 1.1 1.0
====== ====== ======
Weighted average fair value of options
granted during the period.................. $25.08 $21.96 $14.67
------ ------ ------


The following table summarizes outstanding options at November 9, 1999 by
price range:



OUTSTANDING EXERCISABLE
- - ---------------------------------------- -----------------------------------
WEIGHTED WEIGHTED WEIGHTED
AVERAGE AVERAGE AVERAGE
OPTIONS RANGE OF EXERCISE CONTRACTUAL OPTIONS EXERCISE
(MILLIONS) EXERCISE PRICES PRICE LIFE (MILLIONS) PRICE
- - ---------- ---------------- -------- ----------- ---------- --------

2.0 $ 3.01 to $26.00 $18.22 7.9 .9 $14.57
1.6 $26.25 to $33.94 $30.87 8.6 1.0 $30.21
2.6 $34.00 to $38.63 $38.51 9.6 .1 $36.49
1.2 $38.75 to $59.88 $47.36 8.6 .3 $47.96
--- ---
7.4 $ 3.01 to $59.88 $32.76 8.8 2.3 $25.97
=== ===


10. CONCENTRATIONS OF CREDIT RISK AND MAJOR CUSTOMERS

Financial instruments that potentially subject the Company to concentrations
of credit risk consist primarily of cash equivalents and trade receivables. The
Company places its cash equivalents in quality investments with reputable
financial institutions.

44

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

10. CONCENTRATIONS OF CREDIT RISK AND MAJOR CUSTOMERS (CONTINUED)
The Company may be subject to credit risk due to concentrations of
receivables from companies that are telecommunications providers, Internet
service providers, and cable television companies. The Company performs ongoing
credit evaluations of customers' financial condition and typically does not
require significant collateral.

A relatively small number of customers account for a significant amount of
the Company's total revenues. Revenues from the Company's ten largest customers
accounted for approximately 38%, 42% and 49% of total revenues in 1999, 1998 and
1997, respectively.

11. INCOME TAXES

Significant components of the benefit (provision) for income taxes
attributable to current operations are as follows (in millions):



COMPANY PREDECESSOR
-------------- ----------------------------------
PERIOD FROM PERIOD FROM
NOVEMBER 10 TO JANUARY 1 TO
DECEMBER 31, NOVEMBER 9,
1999 1999 1998 1997
-------------- ------------ -------- --------

CURRENT:
Federal............................................ $(12.9) $ -- $ (7.1) $ --
State.............................................. (4.5) (2.1) (6.8) (1.8)
------ ----- ------ -----
Total Current.................................... (17.4) (2.1) (13.9) (1.8)
------ ----- ------ -----

DEFERRED:
Federal............................................ 28.7 -- -- .4
State.............................................. 4.0 -- -- --
------ ----- ------ -----
Total deferred................................... 32.7 -- -- .4
------ ----- ------ -----
Benefit (provision) for income taxes............... $ 15.3 $(2.1) $(13.9) $(1.4)
====== ===== ====== =====


The following is a reconciliation of the income tax benefit (provision)
attributable to continuing operations computed at the U.S. federal statutory tax
rate to the income tax benefit (provision) computed using the Company's
effective tax rate for each respective period (in millions):



COMPANY PREDECESSOR
-------------- ----------------------------------
PERIOD FROM PERIOD FROM
NOVEMBER 10 TO JANUARY 1 TO
DECEMBER 31, NOVEMBER 9,
1999 1999 1998 1997
-------------- ------------ -------- --------

Tax benefit at federal statutory rate............... $19.0 $ 96.4 $ 28.3 $ 34.1
State income tax benefit (provision)................ (.3) 11.3 (.3) 3.7
Change in valuation allowance....................... -- (108.6) (39.7) (37.5)
Goodwill amortization............................... (3.2) -- -- --
Other differences................................... (.2) (1.2) (2.2) (1.7)
----- ------- ------ ------
Benefit (provision) for income taxes................ $15.3 $ (2.1) $(13.9) $ (1.4)
===== ======= ====== ======


45

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

11. INCOME TAXES (CONTINUED)
Deferred income taxes reflect the tax effect of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Significant components of
the Company's deferred tax assets and liabilities are as follows (in millions):



COMPANY PREDECESSOR
-------- -----------
1999 1998
-------- -----------

DEFERRED TAX ASSETS:
Net operating loss carryforwards.......................... $ 126.2 $ 22.1
Investment in unconsolidated subsidiaries................. 27.7 42.6
Deferred revenue.......................................... 193.9 97.6
Other..................................................... 39.7 25.4
------- -------
Gross deferred tax assets............................... 387.5 187.7
Valuation allowance..................................... -- (123.3)
------- -------
Net deferred tax asset.................................... $ 387.5 $ 64.4
------- -------

DEFERRED TAX LIABILITIES:
Depreciation and amortization............................. $(384.4) $ (65.2)
Unrealized gain on investments............................ (160.5) --
Other liabilities......................................... (4.2) (1.0)
------- -------
Gross deferred tax liabilities............................ (549.1) $ (66.2)
------- -------
Net deferred tax liabilities............................ $(161.6) $ (1.8)
======= =======

AS RECORDED IN THE CONSOLIDATED BALANCE SHEETS:
Current deferred tax assets............................... $ 16.8 $ 5.0
Noncurrent deferred tax liability......................... (178.4) (6.8)
------- -------
Gross deferred tax liabilities........................ $(161.6) $ (1.8)
======= =======


The Company recorded gross deferred tax assets of approximately
$346.3 million and gross deferred tax liabilities of approximately
$484.3 million upon completion of the Merger. Tax loss carryforwards will
generally expire between 2001 and 2018. U.S. tax laws limit the annual
utilization of tax loss carryforwards of acquired entities. These limitations
should not materially impact the utilization of the tax carryforwards.

As a result of the Merger, the Company released 100% of its valuation
allowance in conjunction with the purchase accounting adjustments. Such a
reduction results from a determination that it is more likely than not that all
of the Company's deferred tax assets will be realized in a post-Merger
environment.

12. RELATED PARTY TRANSACTIONS

A law firm, of which a former director and stockholder of the Company was a
principal, provided certain legal services to the Company in the amount of
approximately $4.1 million in 1999, $3.3 million in 1998 and $4.3 million in
1997.

46

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

12. RELATED PARTY TRANSACTIONS (CONTINUED)
The Company pays interest on amounts borrowed from its Parent Company at a
rate of 7.84%. As of December 31, 1999, the Company had outstanding loans of
$442.9 million from its Parent Company.

13. FAIR VALUE OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used by the Company in estimating
its fair value disclosures for financial instruments:

CASH AND CASH EQUIVALENTS: The carrying amount reported in the balance
sheets for cash and cash equivalents approximates fair value.

ACCOUNTS RECEIVABLE AND ACCOUNTS PAYABLE: The carrying amounts reported in
the balance sheets for accounts receivable and accounts payable approximate fair
value.

NOTES RECEIVABLE: The carrying amounts reported in the balance sheet for
notes receivable approximate fair value because of the short-term nature of the
notes and because their interest rates are comparable to current rates.

MARKETABLE SECURITIES: The fair values of marketable securities are based
on quoted market prices.

LONG-TERM DEBT: the fair value is estimated based on year-end closing
market prices of the Company's debt and of similar liabilities. The carrying
amounts at December 31, 1999 and 1998 were $597.4 million and $679.0 million,
respectively, which approximates fair market value. Long-term debt also includes
the forward sale of six million shares of PSINet common stock, as further
described in Note 7. The Company is adjusting the carrying amount of this
liability as required by the forward sale agreement. The carrying amount of this
obligation at December 31, 1999 was $133.9 million.

PREFERRED STOCK: The fair value of the 12 1/2% Exchangeable Preferred Stock
is $435.5 million, and is based on the trading value of this instrument at
December 31, 1999.

47

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

13. FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

INTEREST RATE RISK MANAGEMENT: Effective with the retirement of the
revolving credit facility and with new debt being assumed by the Parent Company,
the Company is not currently subject to market risk associated with changes in
interest rates. The Company does not hold or issue derivative financial
instruments for trading purposes or enter into interest rate transactions for
speculative purposes.

14. COMMITMENTS AND CONTINGENCIES

LEASE COMMITMENTS

Lease expense relating to facilities, equipment and transmission capacity
leases, excluding amortization of fiber exchange agreements, was approximately
$146.6 million, $120.5 million and $99.1 million for the years ending
December 31, 1999, 1998, and 1997, respectively.

At December 31, 1999, the total minimum annual rental commitments under
noncancelable leases are as follows:



OPERATING
LEASES CAPITAL LEASES
--------- --------------
MILLIONS OF DOLLARS

2000.................................................. $ 41.9 $ 6.4
2001.................................................. 29.2 4.1
2002.................................................. 22.5 1.5
2003.................................................. 19.8 .4
2004.................................................. 7.8 --
Thereafter............................................ 10.4 --
------ -----
Total................................................. $131.6 12.4
======
Amount representing interest.......................... 1.1
-----
Present value of net minimum lease payments........... $11.3
=====


COMMITMENTS

In order to satisfy the contractual commitments that the Company has entered
into with respect to IRU agreements, approximately 1,700 fiber route miles must
be constructed at an approximate cost of $82 million.

CONTINGENCIES

In the normal course of business, the Company is subject to various
regulatory proceedings, lawsuits, claims and other matters. Such matters are
subject to many uncertainties and outcomes are not predictable with assurance.

Certain former members of the Company's board of directors, as well as
Cincinnati Bell Inc., have been named as a defendant in five stockholder class
action suits filed in the Delaware Court of Chancery (the Court). These suits
were filed in July 1999 and pertain to the recently completed merger with
Cincinnati Bell. The complaints allege, among other things, that the defendants
breached their fiduciary duties to the Company's former stockholders by failing
to maximize stockholder value in connection with entering into the Merger
agreement and sought a court order enjoining completion of

48

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

14. COMMITMENTS AND CONTINGENCIES (CONTINUED)
the Merger. In an October 27, 1999 ruling, the Court denied plaintiffs' request
for a preliminary injunction. The Merger has since closed and management
believes that the performance of Cincinnati Bell's share price has rendered
plaintiffs' arguments moot. While these suits currently remain outstanding and
subject to further litigation, the Company does not believe any of plaintiffs'
arguments have merit and intends to continue exploring all available options to
bring this matter to a close, including discussions toward a possible
settlement.

A total of twenty-seven Equal Employment Opportunity Commission ("EEOC")
charges were filed beginning in September 1999 by current Broadwing
Telecommunications Inc. employees located in the Houston office (formerly
Coastal Telephone, acquired by the Company in May 1999) alleging sexual
harassment, race discrimination and retaliation. The Company is continuing its
investigation of these charges and is cooperating with the EEOC. Many employee
interviews have been conducted by the EEOC and discovery is ongoing at the
present time.

In the course of closing the Merger, the Company became aware of possible
non-compliance with reporting requirements under certain federal environmental
statutes. Since it was impossible to conduct a thorough investigation of all
facilities within the ten-day period required to take advantage of the
Environmental Protection Agency's (EPA) self-policing policy, the Company, by
letter dated November 8, 1999, elected to voluntarily disclose its possible
non-compliance to the EPA. By letter dated January 19, 2000, the EPA determined
that the "prompt disclosure" requirement of the self-policing policy appears to
have been satisfied and established a deadline of May 1, 2000 for the Company to
complete its environmental audit of its facilities and report any violations to
the Agency. The Company intends to complete its environmental audit of these
facilities within the time frame established by the EPA and take whatever
corrective actions are indicated.

The Company believes that the resolution of such matters for amounts in
excess of those reflected in the consolidated financial statements would not
likely have a materially adverse effect on the Company's financial condition.

15. VALUATION AND QUALIFYING ACCOUNTS

Activity in the Company's allowance for doubtful accounts and service
credits was as follows (in millions):



BALANCE AT
BEGINNING CHARGED TO BALANCE AT
DESCRIPTION OF PERIOD REVENUE DEDUCTIONS END OF PERIOD
- - ----------- ---------- ---------- ---------- -------------

Period from November 10 to December 31, 1999..... $45.3 $ 5.1 $14.4 $36.0
- - -------------------------------------------------------------------------------------------------------
Period from January 1 to November 9, 1999........ $16.7 $53.3 $24.7 $45.3
Year ended December 31, 1998..................... $13.1 $55.2 $51.6 $16.7
Year ended December 31, 1997..................... $ 6.4 $20.7 $14.0 $13.1


16. QUARTERLY RESULTS (UNAUDITED)

The following table presents certain unaudited quarterly financial
information for each quarter in 1998 and 1999. This information was prepared on
the same basis as the audited financial statements appearing elsewhere in this
Form 10-K. The operating results for any quarter are not necessarily indicative
of results for any future period. The Company may experience substantial
fluctuations in

49

BROADWING COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

16. QUARTERLY RESULTS (UNAUDITED) (CONTINUED)
quarterly results in the future as a result of various factors, including
customer turnover, price competition and the success of the Company's customers.



PREDECESSOR COMPANY
------------------------------------------------------------------------------------- ---------
1999 QUARTER ENDED
1998 QUARTER ENDED -----------------------------------------------------
----------------------------------------- OCT 1- NOV 10-
MAR 31 JUN 30 SEP 30 DEC 31 MAR 31 JUN 30 SEP 30 NOV 9 DEC 31
-------- -------- -------- -------- -------- -------- -------- -------- ---------
(DOLLARS IN MILLIONS)

STATEMENT OF OPERATIONS DATA:
Net operating revenue....... $157.6 $ 155.9 $185.3 $169.8 $161.4 $ 157.9 $170.1 $ 78.8 $ 99.0
Operating expenses:
Cost of providing
services.................. 107.9 107.6 110.0 107.8 104.8 108.3 106.4 46.9 60.7
Selling, general and
administrative............ 29.4 30.0 40.1 45.1 51.8 61.0 66.3 31.5 38.1
Depreciation and
amortization.............. 20.2 22.6 34.8 36.0 36.3 39.5 50.7 21.1 46.7
Restructuring............... -- -- -- -- -- 13.1 6.7 -- --
Merger and other infrequent
costs (credits)........... (.1) 7.7 .5 (.1) .1 12.8 1.1 23.9 --
Operating income (loss)... $ .2 $ (12.0) $ -- (19.0) $(31.6) $ (76.8) $(61.1) $(44.6) $(46.5)
Net loss.................. $(17.9) $(102.5) $(15.3) $(26.8) $(42.2) $(114.2) $(69.1) $(55.5) $(45.5)


17. SEGMENT REPORTING

In accordance with Statement of Financial Accounting Standard No. 131,
"Disclosures About Segments of an Enterprise and Related Information", the
Company began reporting its results by operating segment in 1998. Historically,
management has segregated the operations of the Company into three operating
segments: private line, switched long distance, and data and Internet. The
operations of the Company now comprise a single segment and are reported as such
to the Chief Executive Officer of the Parent Company, who functions in the role
of chief operating decision maker for the Company. Accordingly, the Company has
restated segment results for prior periods in order to conform to the current
year presentation of operating segments.

Current and prior year segment information also includes the operations of
Eclipse, which was acquired by the Company in a transaction accounted for as a
pooling of interests.

50

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

The Company appointed PricewaterhouseCoopers LLP to audit its books of
account and other records for the fiscal year ending December 31, 1999 and
dismissed its previous accountants, Ernst & Young LLP. This action was taken in
connection with the Merger with Cincinnati Bell, and was approved by the
Company's Board of Directors. This action was reported on in a Form 8-K filed by
the Company on November 16, 1999. The Company has had no disagreements with
PricewaterhouseCoopers LLP or Ernst & Young LLP during the periods reported in
these financial statements.

51

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Set forth in the table below are the names, ages (as of March 20, 2000) and
current offices held by all executive officers and the sole director of the
Company.



EXECUTIVE
NAME AGE POSITION WITH COMPANY OFFICER SINCE
- - ---- -------- --------------------- -------------

Richard G. Ellenberger................ 47 Chief Executive Officer and Director 1999
Richard S. Pontin..................... 46 President and Chief Operations Officer 1999
Kevin W. Mooney....................... 41 Chief Financial Officer 1999
Thomas Schilling...................... 36 Senior Vice President-Finance 1999
Jeffrey C. Smith...................... 48 Chief Legal/Administrative Officer 1997
David A. Torline...................... 50 Chief Information Officer 1999
Mark W. Peterson...................... 45 Treasurer 1999
Thomas E. Taylor...................... 53 Secretary 1999
Dominick J. DeAngelo.................. 57 President, Internet Data Services 1999


Executive officers of the Company are elected by and serve at the discretion
of the Board. None of the executive officers has any family relationship to any
nominee for director or to any other executive officer of the Company. Set forth
below is a brief description of the business experience for the previous five
years of all non-director executive officers.

RICHARD G. ELLENBERGER, Chief Executive Officer and sole Director of the
Company since November 9, 1999; President and Chief Executive Officer of
Broadwing Inc. since March 1, 1999; Chief Operating Officer of Broadwing Inc.
since September 1, 1998; President and Chief Executive Officer of Cincinnati
Bell Telephone from June 1997 to April 1999; Chief Executive Officer of
XLConnect, 1996-1997; President, Business Services of MCI Telecommunications,
1995-1996; Senior Vice President, Worldwide Sales of MCI Telecommunications,
1994-1995; Senior Vice President, Branch Operations of MCI Telecommunications,
1993-1994; Vice President, Southeast Region of MCI Telecommunications,
1992-1993.

RICHARD S. PONTIN, President and Chief Operating Officer of the Company
since November 1999; President and Chief Operating Officer of Cincinnati Bell
Telephone, April 1999 to November 1999; Vice President, Engineering & Operations
of Nextel Communications, 1997 to 1999; Vice President, National Accounts, MCI
Communications, 1996; Vice President Data Services, MCI Communications,
1994-1996; Vice President, Global Alliances, MCI Communications, 1992-1994.

KEVIN W. MOONEY, Chief Financial Officer of the Company since November 9,
1999; Executive Vice President and Chief Financial Officer of the
Broadwing Inc. since September 1, 1998; Senior Vice President and Chief
Financial Officer of Cincinnati Bell Telephone since January 1998; Vice
President and Controller of Cincinnati Bell Inc., September 1996 to
January 1998; Vice President of Financial Planning and Analysis of Cincinnati
Bell Inc., January 1994 to September 1996; Director of Financial Planning and
Analysis of Cincinnati Bell Inc., 1990-1994.

THOMAS SCHILLING, Senior Vice President of Finance of the Company since
December 1999; Chief Financial Officer of AutoTrader.com from November 1998 to
December, 1999; Managing Director of MCI Systemhouse from March 1997, to
November 1998; Director of Finance from MCI Business Markets Division from
November 1995 to March 1997.

JEFFREY C. SMITH, Chief Legal/Administrative Officer of the Company since
November 1999; Senior Vice President of IXC Communications, Inc. from
September 1997 until November 1999; Vice President, General Counsel and
Secretary of IXC Communications, Inc. from January 1997 until September 1997;
Vice President Planning and Development for Times Mirror Training, a subsidiary
of

52

Times Mirror, from August 1994 to December 1996. Served in a variety of legal
capacities, including five years as General Counsel to the Baltimore Sun
newspaper and Associate General Counsel and Assistant Secretary at Time Mirror
from 1985 through August 1994.position being. Prior to 1985, employed for seven
years in private law practice as a trial and business attorney.

DAVID A. TORLINE, Chief Information Officer of Broadwing Communications and
Broadwing Inc. since November 1999; Vice President., Information Technology of
Cincinnati Bell Telephone from January 1995 to November 1999; President,
Cincinnati Bell Supply, a subsidiary of Broadwing Inc., from October 1992 to
January 1995; Director, Corporate Development of Cincinnati Bell Inc., from
October 1989 to October 1992.

MARK W. PETERSON, Treasurer of Broadwing Communications Services Inc. and
Vice President and Treasurer of Cincinnati Bell Inc. since March, 1999; Vice
President and Assistant Treasurer of Sprint Corporation since July, 1996; Senior
Advisor of Barents Group LLC, a subsidiary of KPMG Peat Marwick since
August 1994; Vice President-Risk Management of Enron Corporation since
July 1991.

THOMAS E. TAYLOR, General Counsel and Secretary of the Company since
November 9, 1999; General Counsel and Secretary of Broadwing Inc. since
September 1998; Senior Vice President and General Counsel of Cincinnati Bell
Telephone from August 1996 to present; Partner at law firm of Frost & Jacobs
from July 1987 to August 1996.

DOMINICK J. DEANGELO, President, Internet Data Services of Broadwing
Communications Services, Inc. since November 1999; Senior Vice President,
Product Management of IXC Communications from April 1999 until November, 1999;
Senior Vice President, Marketing, Data Products and Services of IXC
Communications, Inc. from July 1998 to April 1999; Vice President, Internet
Services of Sprint Corporation ("Sprint") from January 1997 to May 1998; Vice
President, Data Voice Product Management at Sprint from December 1995 to January
1997; Assistant Vice President, Data Service at Sprint from January 1993 to
December 1995.

ITEM 11. EXECUTIVE COMPENSATION

The information required by this item will be contained in the Company's
Information Statement to be filed with the Commission within 120 days after
December 31, 1999, and is incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information required by this item will be contained in the Company's
Information Statement to be filed with the Commission within 120 days after
December 31, 1999, and is incorporated herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this item will be contained in the Company's
Information Statement to be filed with the Commission within 120 days after
December 31, 1999, and is incorporated herein by reference.

53

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

Exhibits identified in parenthesis below, on file with the Securities and
Exchange Commission ("Commission") are incorporated herein by reference as
exhibits hereto:



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

2.1 Agreement and Plan of Merger dated as of July 20, 1999,
among Cincinnati Bell Inc., IXC Communications, Inc. and
Ivory Merger Inc. (incorporated by reference to
Exhibit 2.1 of Cincinnati Bell Inc.'s Form 8-K dated
July 22, 1999 and filed with the Commission on July 23,
1999).

2.2 Amendment No. 1 dated as of October 13, 1999, among
Cincinnati Bell Inc., IXC Communications, Inc. and Ivory
Merger Inc. (incorporated by reference to Exhibit 2.1 of
Form 8-K dated October 14, 1999 and filed with the
Commission on October 14, 1999).

3.1+ Restated Certificate of Incorporation of IXC Communications,
Inc., as amended.

3.2+ Bylaws of Broadwing Communications Inc., as amended
(incorporated by reference to Exhibit 3.2 of Form 10-Q for
the quarter ended September 30, 1999 and filed on
January 7, 2000, file number 1-5367).

4.1 Indenture dated as of October 5, 1995, by and among IXC
Communications, Inc., on its behalf and as
successor-in-interest to I-Link Holdings, Inc. and IXC
Carrier Group, Inc., each of IXC Carrier, Inc., on its
behalf and as successor-in-interest to I-Link, Inc., CTI
Investments, Inc., Texas Microwave Inc. and WTM Microwave
Inc., Atlantic States Microwave Transmission Company,
Central States Microwave Transmission Company, Telecom
Engineering, Inc., on its behalf and as
successor-in-interest to SWTT Company and Microwave
Network, Inc., Tower Communication Systems Corp., West
Texas Microwave Company, Western States Microwave
Transmission Company, Rio Grande Transmission, Inc., IXC
Long Distance, Inc., Link Net International, Inc.
(collectively, the "Guarantors"), and IBJ Schroder Bank &
Trust Company, as Trustee (the "Trustee"), with respect to
the 12 1/2% Series A and Series B Senior Notes due 2005
(incorporated by reference to Exhibit 4.1 of IXC
Communications, Inc.'s and each of the Guarantor's
Registration Statement on Form S-4 filed with the
Commission on April 1, 1996 (File No. 333-2936) (the
"S-4")).

4.2 Form of 12 1/2% Series A Senior Notes due 2005 (incorporated
by reference to Exhibit 4.6 of the S-4).

4.3 Form of 12 1/2% Series B Senior Notes due 2005 and
Subsidiary Guarantee (incorporated by reference to
Exhibit 4.8 of IXC Communications, Inc.'s Amendment No. 1
to Registration Statement on Form S-1 filed with the
Commission on June 13, 1996 (File No. 333-4061) (the "S-1
Amendment")).

4.4 Amendment No. 1 to Indenture and Subsidiary Guarantee dated
as of June 4, 1996, by and among IXC Communications, Inc.,
the Guarantors and the Trustee (incorporated by reference
to Exhibit 4.11 of the S-1 Amendment).

4.5 Indenture dated as of August 15, 1997, between IXC
Communications, Inc. and The Bank of New York
(incorporated by reference to Exhibit 4.2 of IXC
Communications, Inc.'s Current Report on Form 8-K dated
August 20, 1997, and filed with the Commission on
August 28, 1997 (the "8-K")).


54




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

4.6 First Supplemental Indenture dated as of October 23, 1997,
among IXC Communications, Inc., the Guarantors, IXC
International, Inc. and IBJ Shroder Bank & Trust Company
(incorporated by reference to Exhibit 4.13 of IXC
Communications, Inc.'s Annual Report on Form 10-K for the
year ended December 31, 1997, and filed with the
Commission on March 16, 1998 (the "1997 10-K")).

4.7 Second Supplemental Indenture dated as of December 22, 1997,
among IXC Communications, Inc., the Guarantors, IXC
Internet Services, Inc., IXC International, Inc. and IBJ
Schroder Bank & Trust Company (incorporated by reference
to Exhibit 4.14 of the 1997 10-K).

4.8 Third Supplemental Indenture dated as of January 6, 1998,
among IXC Communications, Inc., the Guarantors, IXC
Internet Services, Inc., IXC International, Inc. and IBJ
Schroder Bank & Trust Company (incorporated by reference
to Exhibit 4.15 of the 1997 10-K).

4.9 Fourth Supplemental Indenture dated as of April 3, 1998,
among IXC Communications, Inc., the Guarantors, IXC
Internet Services, Inc., IXC International, Inc., and IBJ
Schroder Bank & Trust Company (incorporated by reference
to Exhibit 4.15 of IXC Communications, Inc.'s Registration
Statement on Form S-3 filed with the Commission on
May 12, 1998 (File No. 333-52433)).

4.10 Purchase Agreement dated as of April 16, 1998, by and among
IXC Communications, Inc., CS First Boston, Merrill, Morgan
Stanley and Nationsbanc Montgomery Securities LLC
(incorporated by reference to Exhibit 4.1 of IXC
Communications, Inc.'s Current Report on Form 8-K dated
April 21, 1998, and filed with the Commission on
April 22, 1998 (the "April 22, 1998 8-K").

4.11 Indenture dated as of April 21, 1998, between IXC
Communications, Inc. and IBJ Schroder Bank & Trust
Company, as Trustee (incorporated by reference to
Exhibit 4.3 of the April 22, 1998 8-K).

10.1 Office Lease dated as of June 21, 1989 with USAA Real Estate
Company, as amended (incorporated by reference to
Exhibit 10.1 of the S-4).

10.2 Equipment Lease dated as of December 1, 1994, by and between
DSC Finance Corporation and Switched Services
Communications, L.L.C.; Assignment Agreement dated as of
December 1, 1994, by and between Switched Services
Communications, L.L.C. and DSC Finance Corporation; and
Guaranty dated December 1, 1994, made in favor of DSC
Finance Corporation by IXC Communications, Inc.
(incorporated by reference to Exhibit 10.2 of the S-4).

10.3 Amended and Restated Development Agreement by and between
Intertech Management Group, Inc. and IXC Long Distance,
Inc. (incorporated by reference to Exhibit 10.7 of IXC
Communications, Inc.'s and the Guarantors' Amendment
No. 1 to Registration Statement on Form S-4 filed with the
Commission on May 20, 1996 (File No. 333-2936)
("Amendment No. 1 to S-4")).

10.4 Third Amended and Restated Service Agreement dated as of
April 16, 1998, among IXC Long Distance, Inc., IXC
Carrier, Inc., IXC Broadband, Inc. and Excel
Telecommunications, Inc. (incorporated by reference to
Exhibit 10.6 of IXC Communications, Inc.'s quarterly
Report on Form 10-Q for the quarter ended June 30, 1998,
filed with the Commission on May 15, 1998 (the "June 30,
1998 10-Q")).


55




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

10.5 Equipment Purchase Agreement dated as of January 16, 1996,
by and between Siecor Corporation and IXC Carrier, Inc.
(incorporated by reference to Exhibit 10.9 of the S-4).

10.6 IRU Agreement dated as of November 1995 between WorldCom,
Inc. and IXC Carrier, Inc. (incorporated by reference to
Exhibit 10.11 of Amendment No. 1 to the S-4).

10.7 Lease dated as of June 4, 1997, between IXC Communications,
Inc. and Carramerca Realty, L.P. (incorporated by
reference to Exhibit 10.17 of the June 30, 1997 10-Q).

10.8 IRU and Stock Purchase Agreement dated as of July 22, 1997,
between IXC Internet Services, Inc. and PSINet Inc.
(incorporated by reference to Exhibit 10.19 of IXC
Communications, Inc.'s Amendment No. 1 to Form 10-Q/A for
the quarter ended September 30, 1997 filed with the
Commission on December 12, 1997 (the "September 30, 1997
10-Q/A")).

10.9 Joint Marketing and Services Agreement dated as of July 22,
1997, between IXC Internet Services, Inc. and PSINet Inc.
(incorporated by reference to Exhibit 10.20 of the
September 30, 1997 10-Q/A).

10.10 Employment Agreement dated April 8, 1999, by and between IXC
Communications, Inc. and Valerie G. Walden (incorporated
by reference to Exhibit 10.24 of IXC Communications,
Inc.'s Form 10-Q dated August 16, 1999 and filed with the
Commission on August 16, 1999).

10.11 Contract for Services dated June 28, 1999, by and between
IXC Communications, Inc. and American Business Development
Corp. (incorporated by reference to Exhibit 10.27 of IXC
Communications, Inc.'s Form 10-Q dated August 16, 1999 and
filed with the Commission on August 16, 1999).

10.12 Joint Reporting Agreement dated June 15, 1999 among the
Filing Persons (incorporated by reference to Exhibit 1 of
IXC Communications, Inc.'s Amendment No. 1 to Form 13D
dated June 15, 1999 and filed with the Commission on
June 17, 1999).

10.13 Master Agreement dated as of June 2, 1999 between MLI and
Internet (incorporated by reference to Exhibit 2 of IXC
Communications, Inc.'s Amendment No. 1 to Form 13D dated
June 15, 1999 and filed with the Commission on June 17,
1999).

10.14 Securities Loan Agreement dated as of June 2, 1999 between
MLI and Internet (incorporated by reference to Exhibit 3
of IXC Communications, Inc.'s Amendment No. 1 to
Form 13D dated June 15, 1999 and filed with the Commission
on June 17, 1999).

10.15 Confirmation of OTC Transaction dated as of June 3, 1999
between Merrill Lynch International and IXC Internet
Services, Inc. (incorporated by reference to Exhibit 4 of
IXC Communications, Inc.'s Amendment No. 2 to Form 13D
dated June 25, 1999 and filed with the Commission on
June 29, 1999).

10.16 Confirmation of OTC Transaction dated as of July 6, 1999
between Merrill Lynch International and IXC Internet
Services, Inc. (incorporated by reference to Exhibit 1 of
IXC Communications, Inc.'s Amendment No. 4 to Form 13D
dated July 31, 1999 and filed with the Commission on
August 5, 1999).


56




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

10.17 Lease Agreement dated October 1, 1998, between The
Prudential Insurance Company of America (as successor in
interest to Kramer 34 HP, Ltd.), as Landlord, and IXC
Communications Services, Inc., as Tenant, as amended by
the First Amendment to Lease Agreement dated December 29,
1998, the Second Amendment to Lease Agreement dated
May 13, 1999, the Third Amendment to Lease Agreement dated
June 1999, the Fourth Amendment to Lease Agreement dated
August 16, 1999, and the Fifth Amendment to Lease
Agreement dated October 1, 1999, relating to certain space
in the building commonly known as Kramer 3 in Austin,
Texas (incorporated by reference to Exhibit 10.21 of IXC
Communication, Inc.'s Form 10-Q/A for the quarter ended
September 30, 1999 filed with the Commission on
January 7, 2000 (the "January 7, 2000 10-Q/A").

10.18 Lease Agreement dated May 13, 1999, between Kramer 34 HP,
Ltd., as Landlord, and IXC Communications Services, Inc.,
as Tenant, as amended by the First Amendment to Lease
Agreement dated June 1999, relating to certain space in
the building commonly known as Kramer 2 in Austin, Texas
(incorporated by reference to Exhibit 10.22 to the
January 7, 2000 10-Q/A).

10.19 Credit Agreement dates as of November 9, 1999, among
Cincinnati Bell Inc. and IXC Communications Services, Inc.
as Borrowers, Cincinnati Bell Inc. as Parent Guarantor,
the Initial Lenders, Initial Issuing Banks and Swing Line
Banks named therein, Bank of America, N.A. as Syndication
Agent, Citicorp USA, Inc. as Administrative Agent, Credit
Suisse First Boston and The Bank of New York, as
Co-Documentation Agents, PNC Bank, N.A., as Agent and
Salomon Smith Barney Inc. and Banc of America Securities
LLC, as Joint Lead Arrangers (incorporated by reference to
Exhibit 10.1 of Cincinnati Bell Inc.'s Form 8-K dated
November 9, 1999 and filed with the Commission on
November 12, 1999).

10.20 Employment Agreement dated as of September 9, 1997, between
Benjamin L. Scott and IXC Communications, Inc.
(incorporated by reference to Exhibit 10.21 of IXC
Communications Inc.'s Amendment No. 1 to Registration
Statement on S-4 filed with the Commission on
December 15, 1997 (File No. 333-37157).

10.21 Employment Agreement dated May 27, 1999, by and between IXC
Communications, Inc. and John M. Zrno (incorporated by
reference to Exhibit 10.26 of IXC Communications Inc.'s
Form 10-Q dated August 16, 1999 and filed with the
Commission on August 16, 1999).

10.22 Employment Agreement dated as of December 7, 1998, by and
between IXC Communications, Inc. and Michael W. Vent
(incorporated by reference to Exhibit 10.25 of IXC
Communications Inc.'s Form 10-K dated March 26, 1999 and
filed with the Commission on March 31, 1999).

10.23+ Letter regarding termination of employment of Benjamin Scott
dated August 24, 1999.

10.24+ Employment Agreement dated as of November 9, 1999, by and
between Broadwing Communications, Inc. and Dominick J.
DeAngelo.

21.1+ Subsidiaries of Broadwing Communications Inc.

24.1+ Power of Attorney

27.1+ Financial Data Schedule.


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

+ Filed herewith.

57

(B) REPORTS ON FORM 8-K.

Form 8-K, date of report October 13, 1999, reporting that certain sections
of the Company's merger agreement with Cincinnati Bell Inc. had been amended in
response to a decision of the Delaware Court of Chancery in the case of Phelps
Dodge Corporation vs. Cyprus Amax Minerals Company. The Company's merger
agreement with Cincinnati Bell Inc. was previously filed in a Form 8-K, date of
report July 26, 1999.

Form 8-K, date of report October 22, 1999, reporting on the Company's
results of operations for the three months ended September 30, 1999.

Form 8-K, date of report October 28, 1999, reporting that the Company and
PSINet Inc. announced an agreement for the Company to provide PSINet with
approximately 14,000 miles of fiber backbone on its coast-to-coast fiber optic
network.

Form 8-K, date of report November 2, 1999, reporting that shareholders of
Cincinnati Bell Inc. and the Company approved proposals clearing the way for
Cincinnati Bell Inc. to acquire the Company.

Form 8-K, date of report November 23, 1999, reporting that the Company's
merger with Cincinnati Bell Inc. was successfully completed on November 9, 1999.

Form 8-K, date of report November 23, 1999 reporting that in connection with
the Company's merger with Cincinnati Bell Inc. that the Company dismissed its
accountants, Ernst & Young LLP and replaced them with PricewaterhouseCoopers
LLP, Cincinnati Bell Inc.'s existing accountants.

58

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.



BROADWING COMMUNICATIONS INC.

March 28, 2000 By /s/ KEVIN W. MOONEY
------------------------------------------
Kevin W. Mooney
CHIEF FINANCIAL OFFICER


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



SIGNATURE TITLE DATE
- - --------- ----- ----

/s/ RICHARD G. ELLENBERGER Principal Executive
------------------------------------------- Officer; Chief Executive March 28, 2000
Richard G. Ellenberger Officer and Director

/s/ KEVIN W. MOONEY Chief Financial Officer,
------------------------------------------- Principal Financial and March 28, 2000
Kevin W. Mooney Accounting Officer


59