Back to GetFilings.com




- -------------------------------------------------------------------------------
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
-----------------------

FORM 10-Q

(MARK ONE)

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

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2002

OR

[ ] TRANSACTION 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 - 26728

TALK AMERICA HOLDINGS, INC.
(Exact name of registrant as specified in its charter)

DELAWARE 23-2827736
(State of incorporation) (I.R.S. Employer Identification No.)

12020 SUNRISE VALLEY DRIVE, SUITE 250, RESTON, VIRGINIA 20191
(Address of principal executive offices) (Zip Code)

(703) 391-7500
(Registrant's telephone number, including area code)

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

Yes X No
--- ---

Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date.

81,690,766 shares of Common Stock, par value of $0.01 per share, were
issued and outstanding as of August 6, 2002.



TALK AMERICA HOLDINGS, INC. AND SUBSIDIARIES


INDEX

PAGE
----

PART I - FINANCIAL INFORMATION:

Item 1. Consolidated Financial Statements:

Consolidated Statements of Operations - Three and Six
Months Ended June 30, 2002 and 2001 (unaudited). . . . . . . . . . . . 3

Consolidated Balance Sheets - June 30, 2002 (unaudited)
and December 31, 2001. . . . . . . . . . . . . . . . . . . . . . . . .4

Consolidated Statements of Cash Flows - Six Months Ended
June 30, 2002 and 2001 (unaudited). . . . . . . . . . . . . . . . . . . .5

Notes to Consolidated Financial Statements (unaudited). . . . . . . 6

Item 2. Management's Discussion and Analysis of
Financial Condition and Results of Operations. . . . . . . . . . . 14

Item 3. Quantitative and Qualitative Disclosure About Market Risk. . . . . 26


PART II - OTHER INFORMATION:

Item 2. Changes in Securities. . . . . . . . . . . . . . . . . . . . . . 26

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26

(b) Reports on Form 8-K. . . . . . . . . . . . . . . . . . . . . . 27

2


PART I - FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS




TALK AMERICA HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
(UNAUDITED)

FOR THE THREE MONTHS FOR THE SIX MONTHS
ENDED JUNE 30, ENDED JUNE 30,
----------------------- ------------------------
2002 2001 2002 2001
---------- ----------- ---------- -----------

Sales $77,673 $132,445 $157,120 $264,225

Costs and expenses:
Network and line costs 37,652 63,513 77,871 128,218
General and administrative expenses 13,647 23,266 28,208 43,711
Provision for doubtful accounts 2,801 35,852 6,808 50,549
Sales and marketing expenses 6,913 25,004 12,808 56,458
Depreciation and amortization 4,429 9,698 8,872 18,912
---------- ----------- ---------- -----------
Total costs and expenses 65,442 157,333 134,567 297,848
---------- ----------- ---------- -----------

Operating income (loss) 12,231 (24,888) 22,553 (33,623)
Other Income (expense):
Interest income 94 308 183 831
Interest expense (2,899) (1,542) (4,373) (3,126)
Other, net (9) 272 (816) (80)
---------- ----------- ---------- -----------
Income (loss) before provision for income taxes 9,417 (25,850) 17,547 (35,998)
Provision for income taxes -- -- -- --
---------- ----------- ---------- -----------
Income (loss) before cumulative effect of an
accounting change 9,417 (25,850) 17,547 (35,998)
Cumulative effect of an accounting change -- (36,837) -- (36,837)
---------- ----------- ---------- -----------
Net income (loss) $9,417 $(62,687) $17,547 $(72,835)
========== =========== ========== ===========

Income (loss) per share - Basic:
Income (loss) before cumulative effect of an
accounting change per share $0.12 $(0.33) $0.22 $(0.46)
Cumulative effect of an accounting change
per share -- (0.47) -- (0.47)
---------- ----------- ---------- -----------
Net income (loss) per share $0.12 $(0.80) $0.22 $(0.93)
========== =========== ========== ===========

Weighted average common shares outstanding 81,667 78,374 81,611 78,373
========== =========== ========== ===========

Income (loss) per share - Diluted:
Income (loss) before cumulative effect of an
accounting change per share $0.11 $(0.33) $0.21 $(0.46)
Cumulative effect of an accounting change
per share -- (0.47) -- (0.47)
---------- ----------- ---------- -----------
Net income (loss) per share $0.11 $(0.80) $0.21 $(0.93)
========== =========== ========== ===========

Weighted average common and common equivalent
shares outstanding 86,817 78,374 83,860 78,373
========== =========== ========== ===========

See accompanying notes to consolidated financial statements.


3




TALK AMERICA HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)

JUNE 30, DECEMBER 31,
2002 2001
------------- -------------
(UNAUDITED)

ASSETS
Current assets:
Cash and cash equivalents $ 30,702 $ 22,100
Accounts receivable, trade (net of allowance for uncollectible
accounts of $17,053 and $46,404 at June 30, 2002 and
December 31, 2001, respectively) 22,980 26,647
Prepaid expenses and other current assets 2,142 1,951
------------- -------------
Total current assets 55,824 50,698

Property and equipment, net 70,789 75,879
Goodwill 19,503 19,503
Intangibles, net 8,800 10,169
Other assets 8,976 8,972
------------- -------------
$ 163,892 $ 165,221
============= =============

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
Accounts payable $ 30,886 $ 43,098
Sales, use and excise taxes 9,043 8,339
Deferred revenue 7,735 10,193
Current portion of long-term debt 8,954 10,544
4.5% Convertible subordinated notes due 2002 3,910 3,910
Other current liabilities 11,377 11,189
------------- -------------
Total current liabilities 71,905 87,273
------------- -------------

Long-term debt:
Senior credit facility 10,000 12,500
8% Convertible notes due 2011 (includes future accrued interest of
$29,496 and $30,982 at June 30, 2002 and December 31, 2001,
respectively) 63,102 63,755
12% Senior subordinated notes due 2007 70,653 --
8% Convertible senior subordinated notes due 2007 (includes future
accrued interest of $1,346 at June 30, 2002) 4,168 --
4.5% Convertible subordinated notes due 2002 -- 57,934
5% Convertible subordinated notes due 2004 670 18,093
Other long-term debt 58 88
------------- -------------
Total long-term debt 148,651 152,370
------------- -------------

Commitments and contingencies

Stockholders' equity (deficit):
Preferred stock - $.01 par value, 5,000,000 shares authorized;
no shares outstanding -- --
Common stock - $.01 par value, 300,000,000 shares authorized;
81,688,489 and 81,452,721 shares issued and outstanding at
June 30, 2002 and December 31, 2001, respectively 817 815
Additional paid-in capital 350,835 350,626
Accumulated deficit (408,316) (425,863)
------------- -------------
Total stockholders' equity (deficit) (56,664) (74,422)
------------- -------------
$ 163,892 $ 165,221
============= =============

See accompanying notes to consolidated financial statements.

4



TALK AMERICA HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(UNAUDITED)

SIX MONTHS ENDED
JUNE 30,
-----------------------
2002 2001
---------- -----------

Cash flows from operating activities:
Net income (loss) $ 17,547 $(72,835)
Reconciliation of net income (loss) to net cash provided
by (used in) operating activities:
Provision for doubtful accounts 6,808 50,549
Depreciation and amortization 8,872 18,912
Cumulative effect of an accounting change for contingent
redemptions -- 36,837
Loss on sale and retirement of assets 205 116
Other non-cash charges 128 --
Changes in assets and liabilities:
Accounts receivable, trade (3,141) (47,063)
Prepaid expenses and other current assets (58) (119)
Other assets 518 643
Accounts payable (12,212) (1,066)
Deferred revenue (2,458) (2,274)
Sales, use and excise taxes 704 376
Other liabilities 188 2,467
---------- -----------
Net cash provided by (used in) operating activities 17,101 (13,457)
---------- -----------

Cash flows from investing activities:
Capital expenditures (2,103) (2,246)
Capitalized software development costs (1,120) --
Acquisition of intangibles (50) (154)
---------- -----------
Net cash used in investing activities (3,273) (2,400)
---------- -----------

Cash flows from financing activities:
Payments of borrowings (2,685) (84)
Acquisition of convertible debt (1,697) --
Payments of capital lease obligations (861) --
Exercise of stock options 17 --
---------- -----------
Net cash used in financing activities (5,226) (84)
---------- -----------

Net increase (decrease) in cash and cash equivalents 8,602 (15,941)
Cash and cash equivalents, beginning of period 22,100 40,604
---------- -----------
Cash and cash equivalents, end of period $ 30,702 $ 24,663
========== ===========

See accompanying notes to consolidated financial statements.

5

TALK AMERICA HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

NOTE 1. ACCOUNTING POLICIES

(A) BASIC PRESENTATION

The consolidated financial statements include the accounts of Talk America
Holdings, Inc. and its wholly owned subsidiaries, primarily Talk America Inc.
(collectively, the "Company"), and have been prepared as if the entities had
operated as a single consolidated group since their respective dates of
incorporation. All intercompany balances and transactions have been eliminated.

The consolidated financial statements and related notes thereto as of June
30, 2002 and for the three and six months ended June 30, 2002 and June 30, 2001
are presented as unaudited but in the opinion of management include all
adjustments necessary to present fairly the information set forth therein. The
consolidated balance sheet information for December 31, 2001 was derived from
the audited financial statements included in the Company's Form 10-K, as amended
by its Form 10-K/A filed April 12, 2002. These interim financial statements
should be read in conjunction with the Company's Annual Report on Form 10-K for
the year ended December 31, 2001, as amended by its Form 10-K/A filed April 12,
2002. The interim results are not necessarily indicative of the results for any
future periods. Certain prior year amounts have been reclassified to conform to
the current year's presentation.

(B) RISKS AND UNCERTAINTIES

Future results of operations involve a number of risks and uncertainties.
Factors that could affect future operating results and cash flows and cause
actual results to vary materially from historical results include, but are not
limited to:

- The Company's business strategy with respect to bundled local and long
distance services may not succeed
- Failure to manage, or difficulties in managing, the Company's growth
and operations including attracting and retaining qualified personnel
and opening up new territories for its services with favorable gross
margins
- Dependence on the availability and functionality of incumbent local
telephone companies' networks, as they relate to the unbundled network
element platform or the resale of such services
- Increased price competition in local and long distance services
- Failure or interruption in the Company's network and information
systems
- Changes in government policy, regulation and enforcement
- Failure of the marketing of the bundle of the Company's local and long
distance services under its direct marketing channels and under its
agreements with its various marketing partners and failure to
successfully add new marketing partners
- Failure of the Company's collection management system and credit
control efforts for customers
- Inability to adapt to technological change
- Competition in the telecommunications industry
- Inability to manage customer attrition or turnover and bad debt
expense and lower customer acquisition costs
- Adverse change in the Company's relationship with third party carriers
- Failure or bankruptcy of other telecommunications companies whom the
Company relies upon for services and revenues
- Ability to realize the benefit of any net operating loss carryforwards
on future taxable income generated by the Company

Negative developments in these areas could have a material effect on the
Company's business, financial condition and results of operations.

(C) NEW ACCOUNTING PRONOUNCEMENTS

Effective January 1, 2002, the Company adopted Statement of Financial
Accounting Standards No. 142, "Goodwill and Other Intangible Assets," which
establishes the impairment approach rather than amortization for goodwill.

6


Effective January 1, 2002, the Company was no longer required to record
amortization expense on goodwill, but instead is required to evaluate these
assets for potential impairment at least annually and will test for impairment
between annual tests if an event occurs or circumstances change that would
indicate the carrying amount may be impaired. An impairment loss would generally
be recognized when the carrying amount of the reporting units' net assets
exceeds the estimated fair value of the reporting unit.

In order to complete the transitional assessment of goodwill as required by
SFAS No. 142, the Company was required to determine by June 30, 2002, the fair
value of the reporting unit associated with the goodwill and compare it to the
reporting unit's carrying amount, including goodwill. To the extent a reporting
unit's carrying amount exceeded its fair value, an indication would have existed
that the reporting unit's goodwill assets may be impaired and the Company must
perform the second step of the transitional impairment test. In the second step,
the Company must compare the implied fair value of the reporting unit's
goodwill, determined by allocating the reporting unit's fair value to all of its
assets and liabilities in a manner similar to a purchase price allocation in
accordance with SFAS No. 141, "Business Combinations," to its carrying amount,
both of which would be measured as of the date of adoption. This second step is
required to be completed as soon as possible, but no later than the end of 2002.
Any transitional impairment charge will be recognized as the cumulative effect
of a change in accounting principle in the Company's consolidated statement of
operations. The Company completed the transitional assessment of goodwill and
determined that the fair value of the reporting unit exceeds its carrying
amount, thus goodwill is not considered impaired. Since the fair value of the
reporting unit exceeded the carrying amount under the transitional assessment,
the Company does not need to perform the second step of the transitional
impairment test. The Company determined that it has one reporting unit under the
guidance of SFAS No. 142. The fair value was determined primarily using a
discounted cash flow approach and quoted market price of the Company's stock.
The amount of goodwill reflected in the balance sheet as of June 30, 2002 was
$19.5 million. The required impairment tests of goodwill may result in future
period write-downs.

The following unaudited pro forma summary presents the adoption of SFAS No.
142 as of the beginning of the periods presented to eliminate the amortization
expense recognized in those periods related to goodwill that are no longer
required to be amortized. The pro forma amounts for the three and six months
ended June 30, 2001 do not include any write downs of goodwill which could have
resulted had the Company adopted SFAS No. 142 as of the beginning of the periods
presented and performed the required impairment test under this standard.




FOR THE THREE MONTHS FOR THE SIX MONTHS
ENDED JUNE 30, ENDED JUNE 30,
-------------------- ------------------
2002 2001 2002 2001
-------- -------- ------- --------

Net income (loss) as reported $9,417 $(62,687) $17,547 $(72,835)
Goodwill amortization -- 5,047 -- 10,453
-------- -------- ------- --------
Adjusted net income (loss) $9,417 $(57,640) $17,547 $(62,382)
======== ======== ======= ========

Basic income (loss) per share:
Net income (loss) as reported
per share $0.12 $(0.80) $0.22 $(0.93)
Goodwill amortization per share -- 0.06 -- 0.13
-------- -------- ------- --------
Adjusted net income (loss) per share $0.12 $(0.74) $0.22 $(0.80)
======== ======== ======= ========

Diluted income (loss) per share:
Net income (loss) as reported per
share $0.11 $(0.80) $0.21 $(0.93)
Goodwill amortization per share -- 0.06 -- 0.13
-------- -------- ------- --------
Adjusted net income (loss) per share $0.11 $(0.74) $0.21 $(0.80)
======== ======== ======= ========


Intangible assets consisted primarily of purchased customer accounts with
a definite life and are being amortized on a straight-line basis over 5 years.
The Company incurred amortization expense on intangible assets with a definite
life of $0.7 million and $1.4 million for the three and six months ended June
30, 2002, and $1.5 million and $2.2 million for the three and six months ended
June 30, 2001. The Company's balance of intangible assets with a definite life
was $8.8 million at June 30, 2002, net of accumulated amortization of $4.8
million. Amortization expense on intangible assets with a definite life for the

7


next 5 years as of June 30, is as follows: 2003 - $2.8 million, 2004 - $2.8
million, 2005 - $2.8 million, 2006 - $0.3 million and 2007 - $0.1 million.

In August 2001, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 143, "Accounting for Obligations
Associated with the Retirement of Long-Lived Assets." SFAS 143 establishes
accounting standards for the recognition and measurement of an asset retirement
obligation and its associated asset retirement cost. It also provides accounting
guidance for legal obligations associated with the retirement of tangible
long-lived assets. SFAS 143 is effective in fiscal years beginning after June
15, 2002, with early adoption permitted. The Company expects that the provisions
of SFAS 143 will not have a material effect on its consolidated results of
operations or financial position upon adoption.

Effective January 1, 2002, the Company adopted Statement of Financial
Accounting Standards No. 144, "Accounting for the Impairment or Disposal of
Long-Lived Assets." SFAS 144 establishes a single accounting model for the
impairment or disposal of long-lived assets, including discontinued operations.
SFAS 144 superseded Statement of Financial Accounting Standards No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of," and APB Opinion No. 30, "Reporting the Results of Operations -
Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary,
Unusual and Infrequently Occurring Events and Transactions." Adoption of SFAS
144 has had no impact on the Company's consolidated results of operations or
financial position.

Effective January 1, 2002, the Company also adopted Emerging Issues Task
Force (EITF) 01-09, "Accounting for Consideration Given by a Vendor to a
Customer or a Reseller of the Vendor's Products." This issue presumes that
consideration from a vendor to a customer or reseller of the vendor's products
is a reduction of the selling prices of the vendor's products and, therefore,
should be characterized as a reduction of revenue when recognized in the
vendor's statement of operations and could lead to negative revenue under
certain circumstances. Revenue reduction is required unless the consideration
relates to a separate, identifiable benefit and the benefit's fair value can be
established. The adoption of this issue resulted in a reclassification of
approximately $1.3 million and $7.3 million from sales and marketing expenses to
a reduction of net sales for the three and six months ended June 30, 2001
attributed to direct marketing promotion check campaigns. The adoption of EITF
01-09 did not have a material effect on the Company's consolidated financial
statements for the three and six months ended June 30, 2002, as the Company did
not have any direct marketing promotion check campaigns during these periods.

In July 2002, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 146, "Accounting for Costs Associated with
Exit or Disposal Activities." SFAS 146 requires that a liability for a cost
that is associated with an exit or disposal activity be recognized when the
liability is incurred. SFAS 146 also establishes that fair value is the
objective for the initial measurement of the liability. SFAS 146 is effective
for exit or disposal activities that are initiated after December 31, 2002. The
Company expects that the provisions of SFAS 146 will not have a material effect
on its consolidated results of operations or financial position upon adoption.

NOTE 2. CONVERTIBLE SUBORDINATED NOTES AND EXCHANGE OFFERS

Effective April 4, 2002, the Company completed the exchange of $57.9
million of the $61.8 million outstanding principal balance of its 4 1/2%
Convertible Subordinated Notes ("4 1/2% Notes") that mature on September 15,
2002 into $53.2 million of new 12% Senior Subordinated PIK Notes due August 2007
("12% Notes") and $2.8 million of new 8% Convertible Senior Subordinated Notes
due August 2007 ("8% Notes") and cash paid of $0.5 million. In addition, the
Company exchanged $17.4 million of the $18.1 million outstanding principal
balance of its 5% Convertible Subordinated Notes ("5% Notes") that mature on
December 15, 2004 into $17.4 million of the new 12% Notes.

The new 12% Notes accrue interest at a rate of 12% per year on the
principal amount, payable two times a year on each February 15 and August 15,
beginning on August 15, 2002. Interest is payable in cash, except that the
Company may, at its option, pay up to one-third of the interest due on any
interest payment date through and including the August 15, 2004 interest payment
date in additional 12% Notes (see Note 5 regarding the Company's agreement under
its Credit Facility Agreement to pay interest in kind to the maximum extent
possible). The new 8% Notes accrue interest at a rate of 8% per year on the
principal amount, payable two times a year on each February 15 and August 15,

8


beginning on August 15, 2002 and are convertible, at the option of the holder,
into common stock at $5.00 per share. The 12% and 8% Notes are redeemable at any
time at the option of the Company at par value plus accrued interest to the
redemption date, although the Company's Credit Facility Agreement and AOL
Restructuring Agreement restrict the Company's ability to redeem the 12% and 8%
Notes (see Notes 3 and 5). In addition, the Company is not required to make
mandatory redemption payments to repurchase the new notes in the case of a
change of control of the Company.

As part of the restructuring, the Company amended the indentures governing
the 4 1/2% and 5% Notes that were not exchanged to remove the Company's
obligation to repurchase the notes on the termination of trading of the
Company's common stock on a national securities exchange or established
automated over-the-counter trading market and to remove the obligation to
repurchase the notes on the occurrence of certain designated events, such as a
change of control of the Company.

In accordance with SFAS No. 15, "Accounting by Debtors and Creditors for
Troubled Debt Restructurings," the exchange of the 4 1/2% Notes into $53.2
million of the 12% Notes and $2.8 million of the 8% Notes is accounted for as a
troubled debt restructuring. Since the total liability of $57.4 million ($57.9
million of principal as of the exchange date, less cash payments of $0.5
million) is less than the future cash flows to holders of 8% Notes and 12% Notes
of $91.5 million (representing the $56.0 million of principal and $35.5 million
of future interest expense), the liability remained on the balance sheet at
$57.4 million as long-term debt. The difference of $1.4 million between
principal and the carrying amount will be recognized as a reduction of interest
expense over the life of the new notes.

NOTE 3. AOL AGREEMENTS

On September 19, 2001, the Company restructured its financial obligations
with America Online, Inc. ("AOL") that arose under the Investment Agreement
entered into on January 5, 1999 and also ended its marketing relationship with
AOL effective September 30, 2001 (collectively the "AOL Restructuring"). In
connection with the AOL Restructuring, the Company and AOL entered into a
Restructuring and Note Agreement ("Restructuring Agreement") pursuant to which
the Company issued to AOL $54.0 million principal amount of its 8% secured
convertible notes due September 2011 ("2011 Convertible Notes") and 3,078,628
additional shares of the Company's common stock.

Pursuant to the Restructuring Agreement, in exchange for and in
cancellation of the Company's warrants to purchase 2,721,984 shares of the
common stock and the Company's related obligations under the Investment
Agreement to repurchase such warrants from AOL, the Company issued the 3,078,628
additional shares of its common stock to AOL, after which AOL holds a total of
7,200,000 shares of common stock. The Company agreed to provide certain
registration rights to AOL in connection with the shares of common stock issued
to it by the Company.

The Restructuring Agreement provided that the Investment Agreement, the
Security Agreement securing the Company's obligations under the Investment
Agreement and the existing Registration Rights Agreement with AOL were
terminated in their entirety and the parties were released from any further
obligation under these agreements. In addition, AOL, as the holder of the 2011
Convertible Note, entered into an intercreditor agreement with the lender under
the Company's existing secured credit facility (see Note 5).

The 2011 Convertible Notes were issued in exchange for a release of the
Company's reimbursement obligations under the Investment Agreement. AOL, in lieu
of any other payment for the early discontinuance of the marketing relationship,
paid the Company $20.0 million by surrender and cancellation of $20.0 million
principal amount of the 2011 Convertible Notes delivered to AOL, thereby
reducing the outstanding principal amount of the 2011 Convertible Notes to $34.0
million. The 2011 Convertible Notes are convertible into shares of the Company's
common stock at the rate of $5.00 per share, may be redeemed by the Company at
any time without premium and are subject to mandatory redemption at the option
of the holder on September 15, 2006 and September 15, 2008. The 2011 Convertible
Notes accrue interest at the rate of 8% per year on the principal amount,
payable two times a year on January 1 and July 1; interest is payable in cash,
except that the Company may elect to pay up to 50% (100% in the case of the
first interest payment) of the interest due on any payment date in kind rather

9


than in cash (see Note 5 regarding the Company's agreement under its Credit
Facility Agreement to pay interest in kind to the maximum extent possible). The
2011 Convertible Notes are guaranteed by the Company's principal operating
subsidiaries and are secured by a pledge of the Company's and the subsidiaries'
assets.

In addition to the restructuring of the financial obligations discussed
above, the Company and AOL agreed, in a further amendment to their marketing
agreement, dated as of September 19, 2001, to discontinue, effective as of
September 30, 2001, their marketing relationship under the marketing agreement.
In connection with this discontinuance, the Company paid AOL $6.0 million under
the marketing agreement, payable in two installments - $2.5 million on September
20, 2001 and the remaining $3.5 million on October 4, 2001. AOL, in lieu of any
other payment for the early discontinuance of the marketing relationship, paid
the Company $20 million by surrender and cancellation of $20 million principal
amount of the 2011 Convertible Notes delivered to AOL as discussed above,
thereby reducing the outstanding principal amount of the 2011 Convertible Notes
to $34 million. The amendment also provided for the payment by the Company of
certain expenses related to marketing services until the discontinuance and for
the continued servicing and transition of telecommunications customer
relationships after the discontinuance of marketing.

In accordance with SFAS No. 15, "Accounting by Debtors and Creditors for
Troubled Debt Restructurings," the AOL Restructuring transaction was accounted
for as a troubled debt restructuring. The Company combined all liabilities due
AOL at the time of the Restructuring Agreement, including the contingent
redemption feature of the warrants with a value of $34.2 million and the
contingent redemption feature of the common stock with a value of $54.0 million.
The total liability of $88.2 million was reduced by the fair value of the
3,078,628 incremental shares provided to AOL of $1.4 million and cash paid in
connection with the AOL Restructuring of $3.5 million. Since the remaining value
of $83.3 million was greater than the future cash flows to AOL of $66.4 million
(representing the $34.0 million of convertible debt and $32.4 million of future
interest expense), the liability was written down to the value of the future
cash flows due to AOL and an extraordinary gain of $16.9 million was recorded in
the third quarter of 2001. As a result of this accounting treatment, the Company
will record no interest expense associated with these convertible notes in
future periods in the Company's statement of operations.

On February 21, 2002, by letter agreement, AOL agreed to waive certain
rights that it had under the Restructuring Agreement with respect to the
Company's restructuring of its existing 4 1/2% and 5% Notes. As conditions to
the waiver of such rights with respect to the restructuring of its 4 1/2% and 5%
Notes, the Company agreed to (i) provide that the new notes to be exchanged for
the existing 4 1/2% and 5% Notes have a maturity date after September 19, 2006
and, if convertible, have a conversion price of not less than $5.00, (ii) make a
prepayment on the 2011 Convertible Notes equal to forty percent of the amount of
cash (excluding accrued interest paid on existing notes which are exchanged)
that the Company pays to the holders of the existing notes in the exchange
offers, and (iii) limit the aggregate amount of cash that the Company pays under
the exchange offers and to AOL under the letter agreement to $10.0 million.
Under the letter agreement, the Company also paid AOL approximately $1.2 million
as a prepayment on the 2011 Convertible Note, approximately $0.7 million of
which was credited against amounts the Company owed AOL under the letter
agreement for cash payments in the exchange offers. After giving effect to the
prepayment, and taking into account the interest that had been paid on the 2011
Convertible Notes in additional principal amount of the 2011 Convertible Notes,
there was outstanding as of June 30, 2002, an aggregate of $33.6 million
principal amount of the 2011 Convertible Notes and the Company did not owe AOL
any additional payments related to the exchange offers. In addition, by letter
agreement dated April 22, 2002, AOL agreed to waive certain rights that it had
under the Restructuring Agreement with respect to the purchase prior to maturity
of the balance of the $3.9 million of the outstanding 4 1/2% Notes.

On January 5, 1999, the Company and AOL entered into an Investment
Agreement. Under the terms of the Investment Agreement, the Company agreed to
reimburse AOL for losses AOL may incur on the sale of certain shares of the
Company's common stock. In addition, AOL also had the right to require the
Company to repurchase warrants held by AOL. Upon the occurrence of certain
events, including material defaults by the Company under its AOL agreements and
a "change of control" of the Company, the Company could have been required to
repurchase for cash all of the shares held by AOL for $78.3 million ($19 per
share), and the warrants for $36.3 million.

10


The Company had originally recorded the contingent redemption value of the
common stock and warrants at $78.3 and $36.3 million, respectively, with a
corresponding reduction in additional paid-in capital. In connection with the
implementation of EITF 00-19, the contingent redemption feature of the common
stock and warrants were recorded as a liability at their fair values of $53.5
and $32.3 million, respectively, as of June 30, 2001. The increase in the fair
value of these contingent redemption instruments from issuance on January 5,
1999 to June 30, 2001 was $36.8 million, which was presented as a cumulative
effect of a change in accounting principle in the statement of operations. For
the quarter ended September 30, 2001, the Company recorded an unrealized loss of
$2.4 million on the increase in the fair value of the contingent redemption
instruments, which has been reflected in other (income) expense on the statement
of operations. As discussed above, these contingent redemption instruments were
satisfied through the Restructuring Agreement entered into with AOL on September
19, 2001.

NOTE 4. LEGAL PROCEEDINGS:

On November 12, 2001, the Company received an award of arbitrators awarding
Traffix, Inc. approximately $6.2 million in an arbitration concerning the
termination of a marketing agreement between the Company and Traffix, which the
parties agreed would be paid in two installments - $3.7 million paid in November
2001 and the remaining $2.5 million paid on April 1, 2002. The Company's
obligations to Traffix have been satisfied.

The Company also is a party to a number of legal actions and proceedings
arising from the Company's provision and marketing of telecommunications
services, as well as certain legal actions and regulatory investigations and
enforcement proceedings arising in the ordinary course of business. The Company
believes that the ultimate outcome of the foregoing actions will not result in
liability that would have a material adverse effect on the Company's financial
condition or results of operations. However, it is possible that, because of
fluctuations in the Company's cash position, the timing of developments with
respect to such matters that require cash payments by the Company, while such
payments are not expected to be material to the Company's financial condition,
could impair the Company's ability in future interim or annual periods to
continue to implement its business plan, which could affect its results of
operations in future interim or annual periods.

NOTE 5. SENIOR CREDIT FACILITY

The Company's principal operating subsidiaries have a Credit Facility
Agreement with MCG Finance Corporation ("MCG"), providing for a term loan of up
to $20.0 million maturing on June 30, 2005 and a line of credit facility
permitting such subsidiaries to borrow up to an additional $30.0 million
available through June 30, 2003. The availability of the line of credit facility
is subject, among other things, to the successful syndication of that facility.
The Company does not anticipate having any availability under this line of
credit facility. Loans under the Credit Facility Agreement bear interest at a
rate equal to either (a) the Prime Rate, or (b) LIBOR, plus, in each case, the
applicable margin. The applicable margin is 7.0% for borrowings accruing
interest at LIBOR and 6.0% for borrowings accruing interest at the Prime Rate.

The Credit Facility Agreement subjects the Company and its subsidiaries to
certain restrictions and covenants related to, among other things, liquidity,
per-subscriber-type revenue, subscriber acquisition costs and interest coverage
ratio requirements. The principal of the term loan is paid in quarterly
installments of $1.25 million on the last calendar day of each fiscal quarter
commencing on September 30, 2001, and is fully repaid by June 30, 2005. The
loans under the Credit Facility Agreement are secured by a pledge of all of the

11


assets of the subsidiaries of the Company that are parties to that agreement. In
addition, the Company has guaranteed the obligations of those subsidiaries under
the Credit Facility Agreement and related documents. The Company's guarantee
subjects the Company to certain restrictions and covenants, including a
prohibition against the payment of dividends in respect of the Company's equity
securities, except under certain limited circumstances. In connection with the
AOL Restructuring, MCG entered into an Intercreditor Agreement with AOL (see
Note 3). At June 30, 2002, $15.0 million principal balance remained outstanding
under the term loan facility and no amounts were outstanding or available under
the line of credit facility.

The Credit Facility Agreement contains mandatory prepayment provisions if
the Company uses a total of $10.0 million or more of cash to repurchase or
otherwise prepay its other debt obligations, including the 4 1/2% and 5% Notes,
the 2011 Convertible Notes and the new 8% and 12% Notes, and effectively
requires the Company to elect to pay in kind, rather than cash, interest on its
2011 Convertible Notes and its new 12% Notes to the fullest extent it is
permitted to do so under such notes. In connection with amendments to the Credit
Facility Agreement in February 2002, the Company issued 200,000 shares of common
stock to MCG with a value of $84,000 upon issuance and agreed to register such
shares in the future.

NOTE 6. IMPAIRMENT AND RESTRUCTURING CHARGES

In the third quarter of 2001, the Company recorded an impairment charge of
$168.7 million primarily related to the write-down of goodwill associated with
the acquisition of Access One Communications Corp., ("Access One"), a private,
local telecommunications service provider to nine states in the southeastern
United States. The goodwill was created by purchase accounting treatment of the
Access One merger transaction that closed in August 2000. SFAS 121 "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
of," required the evaluation of impairment of long-lived assets and identifiable
intangibles whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. Management determined that
goodwill should be evaluated for impairment in accordance with the provisions of
SFAS 121 due to the increased bad debt rate and increased customer turnover, as
well as the AOL Restructuring that occurred in the quarter ended September 30,
2001. The Company addressed these operational issues by improving credit quality
through credit scoring the existing and future customer base, slowing down
growth of new expected customers through decreased marketing, and lowering
product pricing. These and other actions taken by the Company resulted in lower
current and future projected growth of bundled revenues and cash flows than
those originally projected at the time of the Access One merger. The write-down
of goodwill was based on an analysis of projected discounted cash flows using a
discount rate of 18%, which results determined that the fair value of the
goodwill was substantially less than the carrying value.

In September 2001, the Company approved a plan to close its call center
operation in Sunrise, Florida. The Company recorded a charge of $2.5 million in
the quarter ended September 30, 2001 to reflect the elimination of approximately
225 positions amounting to $1.0 million and lease exit costs amounting to $1.5
million in connection with the call center closure. The employees identified in
the plan were notified in September 2001 and terminated in October 2001. Actual
restructuring costs were $1.9 million, comprised of $1.2 million of employee
severance costs and $0.7 million of lease termination and other call center
closure costs. Accordingly, a $0.6 million credit was recorded in the statement
of operations for the fourth quarter of 2001 for the difference between the
original restructuring charge of $2.5 million and the actual costs incurred of
$1.9 million.

12


NOTE 7. PER SHARE DATA:

Basic earnings per common share is calculated by dividing net income by the
average number of common shares outstanding during the year. Diluted earnings
per common share is calculated by adjusting outstanding shares, assuming
conversion of all potentially dilutive stock options, warrants and convertible
bonds. Earnings per share are computed as follows (in thousands):




FOR THE THREE MONTHS FOR THE SIX MONTHS
ENDED JUNE 30, ENDED JUNE 30,
-------------------- ------------------
2002 2001 2002 2001
-------- -------- -------- ---------

Income (loss) before cumulative effect
of an accounting change $9,417 $(25,850) $17,547 $(35,998)
Cumulative effect of an accounting change -- (36,837) -- (36,837)
-------- -------- -------- ---------
Net income (loss) $9,417 $(62,687) $17,547 $(72,835)
======== ======== ======== =========

Average shares of common stock outstanding
used to compute basic earnings per share 81,667 78,374 81,611 78,373
Additional common shares to be issued assuming
exercise of stock options and warrants,
net of shares assumed reacquired and
conversion of convertible bonds * 5,150 -- 2,249 --
-------- -------- -------- ---------
Average shares of common and common
equivalent stock outstanding used to
compute diluted earnings per share 86,817 78,374 83,860 78,373
======== ======== ======== =========

Income (loss) per share - Basic:
Income (loss) before cumulative effect
of an accounting change per share $0.12 $(0.33) $0.22 $(0.46)
Cumulative effect of an accounting
change per share -- (0.47) -- (0.47)
-------- -------- -------- ---------
Net income (loss) per share $0.12 $(0.80) $0.22 $(0.93)
======== ======== ======== =========

Weighted average common shares outstanding 81,667 78,374 81,611 78,373
======== ======== ======== =========

Income (loss) per share - Diluted:
Income (loss) before cumulative effect
of an accounting change per share $0.11 $(0.33) $0.21 $(0.46)
Cumulative effect of an accounting change
per share -- (0.47) -- (0.47)
-------- -------- -------- ---------
Net income (loss) per share $0.11 $(0.80) $0.21 $(0.93)
======== ======== ======== =========

Weighted average common and common
equivalent shares outstanding 86,817 78,374 83,860 78,373
======== ======== ======== =========


* The diluted share basis for the three and six months ended June 30, 2001
excludes convertible notes, options and warrants due to their antidilutive
effect as a result of the Company's net loss from continuing operations. The
diluted share basis for the three and six months ended June 30, 2002 excludes
convertible notes that are convertible into 7.5 million shares of common stock
due to their antidilutive effect.

13


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS:

SAFE HARBOR FOR FORWARD-LOOKING STATEMENTS

The following discussion should be read in conjunction with the
Consolidated Financial Statements included elsewhere in this Form 10-Q and in
the Company's Annual Report on Form 10-K, as amended by its Form 10-K/A filed
April 12, 2002 and any subsequent filings. Certain of the statements contained
herein may be considered forward-looking statements. Such statements are
identified by the use of forward-looking words or phrases, including, but not
limited to, "estimates," "expects," "expected," "anticipates," and
"anticipated." These forward-looking statements are based on the Company's
current expectations. Although the Company believes that the expectations
reflected in such forward-looking statements are reasonable, there can be no
assurance that such expectations will prove to have been correct.

Forward-looking statements involve risks and uncertainties and the
Company's actual results could differ materially from the Company's
expectations. In addition to those factors discussed elsewhere in this Form 10-Q
(see particularly Note 1(b) of the Consolidated Financial Statements) and the
Company's other filings with the Securities and Exchange Commission, important
factors that could cause such actual results to differ materially include, among
others, increased price competition for long distance and local services,
failure of the marketing of the bundle of local and long distance services and
long distance services under its agreements with its direct marketing channels
and its various marketing partners, failure to manage the nonpayment of amounts
due the Company from its customers from bundled and long distance services,
attrition in the number of end-users, failure or difficulties in managing the
Company's operations, including attracting and retaining qualified personnel,
failure of the Company to be able to expand its active offering of local bundled
services in a greater number of states, failure to provide timely and accurate
billing information to customers, failure of the Company to manage its
collection management systems and credit controls for customers, interruption in
the Company's network and information systems, failure of the Company to provide
adequate customer service, and changes in government policy, regulation and
enforcement and/or adverse judicial interpretations and rulings relating to such
regulations and enforcement. Except as otherwise required by law, the Company
undertakes no obligation to update its forward-looking statements.

OVERVIEW

Talk America Holdings, Inc., through its subsidiaries (the "Company"),
provides local and long distance telecommunication services to residential and
small business customers throughout the United States. The Company has developed
integrated order processing, provisioning, billing, payment, collection,
customer service and information systems that enable the Company to offer and
deliver high-quality, competitively priced telecommunication services to
customers.

The Company's telecommunication services offerings primarily include the
bundled service offering of local and long distance voice services, which are
billed to customers in one combined invoice. Local phone services include local
dial tone and local calling with a variety of features such as caller
identification, call waiting and three-way calling. Long distance phone services
include traditional 1+ long distance, international and calling cards. The
Company uses the unbundled network element platform ("UNE-P") of the incumbent
local exchange carriers ("ILECs") network to provide local services and the
Company's nationwide network and third party international switching to provide
long distance services. The Company attracts new customers through direct
marketing channels, advertising, agent and referral programs and marketing
arrangements with business partners.

14


RESULTS OF OPERATIONS

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




FOR THE THREE MONTHS FOR THE SIX MONTHS
ENDED JUNE 30, ENDED JUNE 30,
-------------------- -------------------
2002 2001 2002 2001
-------- -------- -------- --------

Sales 100.0% 100.0% 100.0% 100.0%
Costs and expenses:
Network and line costs 48.5 48.0 49.6 48.5
General and administrative expenses 17.6 17.5 17.9 16.5
Provision for doubtful accounts 3.6 27.1 4.3 19.1
Sales and marketing expenses 8.9 18.9 8.2 21.4
Depreciation and amortization 5.7 7.3 5.6 7.2
-------- -------- -------- --------
Total costs and expenses 84.3 118.8 85.6 112.7
-------- -------- -------- --------
Operating income (loss) 15.7 (18.8) 14.4 (12.7)
Other income (expense):
Interest income 0.1 0.2 0.1 0.3
Interest expense (3.7) (1.1) (2.8) (1.2)
Other, net -- 0.2 (0.5) --
-------- -------- -------- --------
Income (loss) before income taxes 12.1 (19.5) 11.2 (13.6)
Provision for income taxes -- -- -- --
-------- -------- -------- --------
Income (loss) before cumulative effect
of an accounting change 12.1 (19.5) 11.2 (13.6)
Cumulative effect of an accounting
change -- (27.8) -- (14.0)
-------- -------- -------- --------
Net income (loss) 12.1% (47.3)% 11.2% (27.6)%
======== ======== ======== ========


QUARTER ENDED JUNE 30, 2002 COMPARED TO QUARTER ENDED JUNE 30, 2001

Sales. Sales decreased by 41.4% to $77.7 million for the quarter ended June
30, 2002 from $132.4 million for the quarter ended June 30, 2001.

The Company's long distance sales decreased to $38.3 million for the
quarter ended June 30, 2002 from $80.4 million for the quarter ended June 30,
2001 and have decreased 12.8% sequentially from $43.9 million for the quarter
ended March 31, 2002. A significant percentage of the Company's revenues were
derived from long distance telecommunication services provided to customers who
were obtained under the AOL marketing agreement. The Company's decision to focus
on the bundled product and the discontinuation of the AOL marketing relationship
effective September 30, 2001, together with customer turnover, contributed to
the decline in long distance customers and revenues. This decline in long
distance customers and revenues is expected to continue so long as the Company
continues to focus its marketing efforts on the bundled product. Long distance
revenues for the quarter ended June 30, 2002 and June 30, 2001 included non-cash
amortization of deferred revenue of $1.9 million related to a telecommunications
service agreement with Shared Technologies Fairchild Inc. entered into in 1997.
Deferred revenue relating to this agreement has been amortized over a five-year
period. The agreement and related amortization will terminate in October 2002.
Long distance revenues are expected to decline to between $31 and $33 million in
the third quarter of 2002 and for the full year 2002 are expected to be between
$135 and $145 million.

The Company's bundled sales for the quarter ended June 30, 2002 were $39.4
million compared with $52.1 million for the quarter ended June 30, 2001, but
have increased 10.9% sequentially from $35.5 million for the first quarter of
2002. The Company has approximately 244,000 bundled lines as of June 30, 2002,
of which approximately 100,000 of the lines are Michigan customers. The
decrease in bundled sales in the second quarter of 2002 compared to 2001
reflects the Company's decision to slow growth in bundled sales while the
Company pursued its plans to improve the efficiencies of the Company's bundled
business model and improve customer collections. In addition, a significant
portion of the bundled sales for the quarter ended June 30, 2001 were generated

15


from bundled service customers acquired through marketing programs that had been
discontinued in 2001. The increase in bundled revenues sequentially from first
quarter of 2002 to the second quarter of 2002 is attributed to increased sales
and marketing expenditures, as well as reductions in customer turnover. In the
second quarter of 2002, agent sales slowed due to implementation issues
associated with the Company's new product offerings. Bundled revenues are
expected to increase to between $42 and $44 million in the third quarter of
2002. Bundled revenues for the full year 2002 are expected to be between $165
and $175 million. Longer-term growth in revenues will depend on continued
operating efficiencies, lower customer turnover and the Company's ability to
develop and scale various marketing programs.

Network and Line Costs. Network and line costs decreased by 40.7% to $37.7
million for the quarter ended June 30, 2002 from $63.5 million for the quarter
ended June 30, 2001. The decrease in network and line costs was primarily due to
a lower number of local and long distance customers, a reduction in access and
usage charges and a reduction in primary interexchange carrier charges. Network
and line costs for the second quarter of 2002 benefited from a credit of $0.8
million that the New York Public Service Commission mandated that Verizon New
York provide the Company in connection with a refund of certain UNE-P switching
costs totaling an aggregate $1.6 million. The balance of the credit, an
additional $0.8 million, will be provided to the Company in the form of bill
credits from Verizon over the six-month period ended December 31, 2002. Network
and line costs also benefited from favorable resolution of disputes with
vendors. The Company's policy is not to record credits from such disputes until
received. As a percentage of sales, network and line costs increased to 48.5%
for the quarter ended June 30, 2002, as compared to 48.0% for the same quarter
last year.

Gross profit, defined as sales less network and line costs, decreased by
41.9% for the quarter ended June 30, 2002 to $40.0 million from $68.9 million
for the same quarter last year, and, gross margin, defined as gross profit as a
percentage of sales, decreased to 51.5% as compared to 52.0% for the quarter
ended June 30, 2001. Gross margin for the long distance product was 56.6% for
the second quarter of 2002 as compared to 54.5% for the same quarter last year
and gross margin for the bundled product was 46.6% for the second quarter of
2002 as compared to 48.3% for the same quarter last year. The decrease in gross
margin was due to the Company's decision to lower its pricing for both local and
long distance service, to become more competitive with the ILECs and to provide
greater value to its customers. In addition, the growth of local bundled service
as a percentage of total revenue and product mix has also contributed to the
decrease in gross margin. Excluding the benefit of the Verizon New York credit
and other dispute resolutions, the gross margin for the bundled product would
have been in the low 40% range. Upon termination of the Shared Technologies
Fairchild Inc. agreement in October 2002, gross margin for the long distance
product will decrease approximately 2%. The FCC is currently considering
modifications to the Universal Service Fund ("USF") program that may go into
effect as early as the end of 2002. Any changes to the methodology used in the
calculation of the collection and payment of USF charges may have an adverse
impact on the Company's gross margin. The increase in the long distance product
gross margin was primarily attributable to a reduction in access charges. The
Company does not anticipate a material change in access charges in the future.

General and Administrative Expenses. General and administrative expenses
decreased by 41.3% to $13.6 million for the quarter ended June 30, 2002 from
$23.3 million for the quarter ended June 30, 2001. The overall decrease in
general and administrative expenses was due primarily to significant workforce
reductions and other cost cutting efforts by the Company as it pursued
improvements in operating efficiencies of the Company's bundled business model.
The Company had increased personnel costs associated with supporting the
Company's bundled services offerings, including customer service, provisioning
and collections personnel during the quarter ended June 30, 2001. While the
Company expects to realize further general and administrative expense
efficiencies as the customer base grows, realization of such efficiencies will
be dependant on the ability of management to control personnel costs in areas
such as collections and customer service.

Provision for Doubtful Accounts. Provision for doubtful accounts decreased
by 92.2% to $2.8 million for the quarter ended June 30, 2002 from $35.9 million
for the same quarter last year, and, as a percentage of sales, decreased to 3.6%
as compared to 27.1% for the quarter ended June 30, 2001. The Company had taken
several steps during the third and fourth quarters of 2001 to reduce bad debt
expense, improve the overall credit quality of its customer base and improve its
collections of past due amounts. The benefits of the Company's actions to reduce
bad debt expense and improve the overall credit quality of its customer base are
reflected in the lower bad debt expense for the quarter ended June 30, 2002.
Further, the provision for doubtful accounts for the second quarter of 2002
reflects a benefit from a reversal of the reserve for doubtful accounts of $0.5

16


million. In general, the Company believes that the bad debt expense as a
percentage of sales of the Company's long distance customers is lower than that
of its bundled customers because of the relative maturity of the long distance
customer base.


Sales and Marketing Expenses. During the quarter ended June 30, 2002, the
Company incurred $6.9 million of sales and marketing expenses as compared to
$25.0 million for the same quarter last year, a 72.4% decrease, and, as a
percentage of sales, a decrease to 8.9% as compared to 18.9% for the quarter
ended June 30, 2001. The decrease from the second quarter of 2002 compared to
2001 is primarily attributable to the reduction in marketing fees paid to AOL
due to the termination of the marketing relationship with AOL effective
September 30, 2001. Sales and marketing expenses declined further as the Company
slowed growth as it pursued its plan to improve efficiencies of the Company's
bundled business model. Currently, substantially all of the sales and
marketing expense is in connection with the growth of the bundled product. The
Company increased sales and marketing spending from the first quarter of 2002 of
$5.9 million to the second quarter of 2002 by 17.3% in order to increase the
number of new bundled customers. Sales and marketing expenses are expected to
increase in the third and fourth quarters of 2002 as the Company continues to
target growth in the bundled product and invest in the development of its
marketing programs.

Depreciation and Amortization. Depreciation and amortization for the
quarter ended June 30, 2002 was $4.4 million, a decrease of $5.3 million
compared to $9.7 million for the quarter ended June 30, 2001, and, as a
percentage of sales, decreased to 5.7% as compared to 7.3% for the quarter ended
June 30, 2001. The Company's amortization expense decreased significantly for
the quarter ended June 30, 2002 due to the write-off of goodwill associated with
the acquisition of Access One in the third quarter of 2001. Additionally, the
Company implemented Statement of Financial Accounting Standards No. 142,
"Goodwill and Other Intangible Assets," which established the impairment
approach rather than amortization for goodwill, resulting in reduced
amortization in 2002 (See Note 1 of the Notes to Consolidated Financial
Statements). Amortization expense will increase in the future as the Company
completes capitalized software development projects.

Interest Income. Interest income was $94,000 for the quarter ended June 30,
2002 versus $308,000 for the quarter ended June 30, 2001. Interest income for
the quarter ended June 30, 2002 was lower due to the Company's lower average
cash balances and a decrease in interest rates during the second quarter of 2002
as compared to the second quarter of 2001.

Interest Expense. Interest expense was $2.9 million for the quarter ended
June 30, 2002 as compared to $1.5 million for the quarter ended June 30, 2001.
The increase in interest expense is attributed to higher yielding debt
instruments associated with the exchange of the Company's 4 1/2% and 5% Notes
for 8% and 12% Notes and the restructuring of the MCG credit facility (see Notes
2, 3 and 5 of the Notes to Consolidated Financial Statements and "Liquidity and
Capital Resources"). In addition, interest expense for the quarter ended June
30, 2002 includes the write-off of deferred financing costs of $364,000 in
connection with the bond restructuring. As described in Note 2 of the Notes to
Consolidated Financial Statements, the 8% convertible notes due 2011 were
accounted for as a troubled debt restructuring and, as such, interest expense
related to the notes is excluded from net income. For the quarter ended June
30, 2002, $672,000 of interest expense related to the notes was excluded from
net income.

Provision for Income Taxes. At June 30, 2002 and 2001, a full valuation
allowance has been provided against the Company's net operating losses
carryforwards and other deferred tax assets. Since the amounts and extent of the
Company's future earnings are not determinable with a sufficient degree of
probability to recognize the deferred tax assets in accordance with the
requirements of Statement of Financial Accounting Standards No. 109, "Accounting
for Income Taxes," the Company has recorded a full valuation allowance on the
net deferred tax assets. For the quarter ended June 30, 2002, although the
Company has net income, no provision for income taxes has been reflected on the
statement of operations due to the full valuation allowance. The Company has not
recorded any income tax expense or benefit for the quarter ended June 30, 2001
because the Company incurred losses during this period as well as maintained a
full valuation allowance at June 30, 2001. There can be no assurances that the
Company will realize the benefit of any net operating loss carryforwards on
future taxable income generated by the Company due to the "change of ownership"
provisions of the Internal Revenue Code Section 382 (see "Liquidity and Capital
Resources, Other Matters").

Cumulative Effect of an Accounting Change. The Company adopted Emerging
Issues Task Force Abstract No. 00-19, "Accounting for Derivative Financial
Instruments Indexed to, and Potentially Settled in, a Company's Own Stock," in

17


the quarter ended June 30, 2001. The cumulative effect of the adoption of this
change in accounting principle resulted in a non-cash charge to operations of
$36.8 million in the quarter ended June 30, 2001, representing the change in
fair value of contingent redemption features of warrants and common stock held
by AOL from issuance on January 5, 1999 through June 30, 2001.

SIX MONTHS ENDED JUNE 30, 2002 COMPARED TO SIX MONTHS ENDED JUNE 30, 2001

Sales. Sales decreased by 40.5% to $157.1 million for the six months ended
June 30, 2002 from $264.2 million for the six months ended June 30, 2001.

The Company's long distance sales decreased to $82.3 million for the six
months ended June 30, 2002 from $166.9 million for the six months ended June 30,
2001. A significant percentage of the Company's revenues were derived from long
distance telecommunication services provided to customers who were obtained
under the AOL marketing agreement. The Company's decision to focus on the
bundled product and the discontinuation of the AOL marketing relationship
effective September 30, 2001, together with customer turnover, contributed to
the decline in long distance customers and revenues. This decline in long
distance customers and revenues is expected to continue so long as the Company
continues to focus its marketing efforts on the bundled product. Long distance
revenues for the six months ended June 30, 2002 and June 30, 2001 included
non-cash amortization of deferred revenue of $3.7 million related to a
telecommunications service agreement with Shared Technologies Fairchild, Inc.
entered into in 1997. Deferred revenue relating to this agreement has been
amortized over a five-year period. The agreement and related amortization will
terminate in October 2002.

The Company's bundled sales for the six months ended June 30, 2002 were
$74.8 million compared with $97.3 million for the six months ended June 30,
2001. The decrease in bundled sales for the six months ended June 30, 2002
compared to 2001 reflects the Company's decision to slow growth in bundled sales
while the Company pursued its plans to improve the efficiencies of the Company's
bundled business model and improve customer collections. In addition, a
significant portion of the bundled sales for the six months ended June 30, 2001
were generated from bundled service customers acquired through marketing
programs that had been discontinued in 2001.

Network and Line Costs. Network and line costs decreased by 39.3% to $77.9
million for the six months ended June 30, 2002 from $128.2 million for the six
months ended June 30, 2001. The decrease in costs was primarily due to a lower
number of local and long distance customers, a reduction in access and usage
charges and a reduction in primary interexchange carrier charges. Network and
line costs for the six months ended June 30, 2002 benefited from the Verizon New
York credit of $0.8 million. Network and line costs also benefited from
favorable resolution of disputes with vendors. The Company's policy is not to
record credits from such disputes until received. As a percentage of sales,
network and line costs increased to 49.6% for the six months ended June 30,
2002, as compared to 48.5% for the same period last year.

Gross profit, defined as sales less network and line costs, decreased by
41.7% for the six months ended June 30, 2002 to $79.2 million from $136.0
million for the same period last year, and, gross margin, defined as gross
profit as a percentage of sales, decreased to 50.4% as compared to 51.5% for the
six months ended June 30, 2001. Gross margin for the long distance product was
58.4% for the six months ended June 30, 2002 as compared with 54.5% for the same
period last year and gross margin for the bundled product was 41.7% for the six
months ended June 30, 2002 as compared to 46.3% for the same period last year.
The decrease in gross margin is due to the Company's decision to lower its
pricing for both local and long distance service, to become more competitive
with the ILECs and to provide greater value to its customers. In addition, the
growth of local bundled service as a percentage of total revenue and product mix
has also contributed to the decrease in gross margin. The increase in the long
distance product gross margin was primarily attributable to a reduction in
access charges. The Company does not anticipate a material change in access
charges in the future.



General and Administrative Expenses. General and administrative expenses
decreased by 35.5% to $28.2 million for the six months ended June 30, 2002 from
$43.7 million for the six months ended June 30, 2001. The overall decrease in
general and administrative expenses was due primarily to significant workforce
reductions and other cost cutting efforts by the Company as it pursued
improvements in operating efficiencies of the Company's bundled business model.
The Company had increased personnel costs associated with supporting the

18


Company's bundled services offerings, including customer service, provisioning
and collections personnel during the six months ended June 30, 2001.

Provision for Doubtful Accounts. Provision for doubtful accounts decreased
by 86.5% to $6.8 million for the six months ended June 30, 2002 from $50.5
million for the same period last year, and, as a percentage of sales, decreased
to 4.3% as compared to 19.1% for the six months ended June 30, 2001. The Company
had taken several steps during the third and fourth quarters of 2001 to reduce
bad debt expense, improve the overall credit quality of its customer base and
improve its collections of past due amounts. The benefits of the Company's
actions to reduce bad debt expense and improve the overall credit quality of its
customer base are reflected in the lower bad debt expense for the six months
ended June 30, 2002. Further, the provision for doubtful accounts for the six
months ended June 30, 2002 reflects a benefit from a reversal of the reserve for
doubtful accounts of $1.5 million. In general, the Company believes that the bad
debt expense as a percentage of sales of the Company's long distance customers
is lower than that of its bundled customers because of the relative maturity of
the long distance customer base.

Sales and Marketing Expenses. During the six months ended June 30, 2002,
the Company incurred $12.8 million of sales and marketing expenses as compared
to $56.5 million for the same period last year, a 77.3% decrease, and, as a
percentage of sales, a decrease to 8.2% as compared to 21.4% for the six months
ended June 30, 2001. The decrease in 2002 is primarily attributable to the
reduction in marketing fees paid to AOL due to the termination of the marketing
relationship with AOL effective September 30, 2001. The decline is also
attributable to decreased direct promotional and advertising campaigns. Sales
and marketing expenses declined further as the Company slowed growth as it
pursued its plan to improve efficiencies of the Company's bundled business
model. Currently, substantially all of the sales and marketing expense is in
connection with growth of the bundled product.

Depreciation and Amortization. Depreciation and amortization for the six
months ended June 30, 2002 was $8.9 million, a decrease of $10.0 million
compared to $18.9 million for the six months ended June 30, 2001, and, as a
percentage of sales, decreased to 5.6% as compared to 7.2% for the six months
ended June 30, 2001. The Company's amortization expense decreased significantly
for the six months ended June 30, 2002 due to the write-off of goodwill
associated with the acquisition of Access One in the third quarter of 2001.
Additionally, the Company implemented Statement of Financial Accounting
Standards No. 142, "Goodwill and Other Intangible Assets," which established the
impairment approach rather than amortization for goodwill, resulting in reduced
amortization for the six months ended June 30, 2002 (see Note 1 of the Notes to
the Consolidated Financial Statements).

Interest Income. Interest income was $183,000 for the six months ended June
30, 2002 versus $831,000 for the six months ended June 30, 2001. Interest income
for the six months ended June 30, 2002 was lower due to the Company's lower
average cash balances and a decrease in interest rates during the six months
ended June 30, 2002 as compared to 2001.

Interest Expense. Interest expense was $4.4 million for the six months
ended June 30, 2002 as compared to $3.1 million for the six months ended June
30, 2001. The increase in interest expense is attributed to higher yielding debt
instruments associated with the exchange of the Company's 4 1/2% and 5% Notes
for 8% and 12% Notes and the MCG credit facility restructuring (see Notes 2, 3
and 5 of the Notes to Consolidated Financial Statements and "Liquidity and
Capital Resources"). In addition, interest expense for the six months ended June
30, 2002 includes the write-off of deferred financing costs of $364,000 in
connection with the bond restructuring. As described in Note 2 of the Notes to
Consolidated Financial Statements, the 8% convertible notes due 2011 were
accounted for as a troubled debt restructuring and, as such, interest expense
related to the notes is excluded from net income. For the six months ended June
30, 2002, $1.3 million of interest expense related to the notes was excluded
from net income.

Other, Net. Net other expenses were $816,000 for the six months ended June
30, 2002 compared to $80,000 for the six months ended June 30, 2001. The amount
for the six months ended June 30, 2002 primarily consists of costs in connection
with the Company's restructuring of its convertible subordinated notes (see Note
2 of the Notes to Consolidated Financial Statements).

Provision for Income Taxes. At June 30, 2002 and 2001, a full valuation
allowance has been provided against the Company's net operating losses
carryforwards and other deferred tax assets. Since the amounts and extent of the

19


Company's future earnings are not determinable with a sufficient degree of
probability to recognize the deferred tax assets in accordance with the
requirements of Statement of Financial Accounting Standards No. 109, "Accounting
for Income Taxes," the Company has recorded a full valuation allowance on the
net deferred tax assets. For the six months ended June 30, 2002, although the
Company has net income, no provision for income taxes has been reflected on the
statement of operations due to the full valuation allowance. The Company has not
recorded any income tax expense or benefit for the six months ended June 30,
2001 because the Company incurred losses during this period as well as
maintained a full valuation allowance at June 30, 2001. There can be no
assurances that the Company will realize the benefit of any net operating loss
carryforwards on future taxable income generated by the Company due to the
"change of ownership" provisions of the Internal Revenue Code Section 382 (see
Liquidity and Capital Resources, Other Matters).

Cumulative Effect of an Accounting Change. The Company adopted Emerging
Issues Task Force Abstract No. 00-19, "Accounting for Derivative Financial
Instruments Indexed to, and Potentially Settled in, a Company's Own Stock," in
the six months ended June 30, 2001. The cumulative effect of the adoption of
this change in accounting principle resulted in a non-cash charge to operations
of $36.8 million in the six months ended June 30, 2001, representing the change
in fair value of contingent redemption features of warrants and common stock
held by AOL from issuance on January 5, 1999 through June 30, 2001.

20


LIQUIDITY AND CAPITAL RESOURCES

The Company's cash requirements arise primarily from the subsidiaries'
operational needs, the subsidiaries' capital expenditures, and the debt service
obligations of the subsidiaries and of Talk America Holdings, Inc. Since Talk
America Holdings, Inc. conducts all of it operations through its subsidiaries,
primarily Talk America Inc., it relies on dividends, distributions and other
payments from its subsidiaries to fund its obligations. The MCG Credit Facility
Agreement and related agreements contain certain covenants, including covenants
that may restrict such payments by the subsidiaries to Talk America Holdings,
Inc. (see Note 5 of the Notes to Consolidated Financial Statements).

Contractual obligations of the Company as of June 30, 2002 are summarized
as follows (in thousands):




1 year or 2 - 3 4 - 5
Contractual Obligations (3) Total less Years Years Thereafter
- ------------------------------------- --------- -------- ------- ------- ----------

Talk America Holdings, Inc.:
- ----------------------------
8% Convertible notes due 2011(1) $65,159 $2,057 $2,940 $3,182 $56,980
12% Senior subordinated notes
due 2007 70,653 -- -- -- 70,653
8% Convertible senior subordinated
notes due 2007 (2) 4,168 -- -- -- 4,168
4.5% Convertible subordinated notes
due 2002 3,910 3,910 -- -- --
5% Convertible subordinated notes
due 2004 670 -- 670 -- --

Talk America Inc. and other subsidiaries:
- -----------------------------------------
Senior Credit Facility 15,000 5,000 10,000 -- --
Capital Lease Obligations 262 204 58 -- --
Other Long-Term Obligations 1,693 1,693 -- -- --
--------- -------- ------- ------- ----------
Total Contractual Obligations $161,515 $12,864 $13,668 $3,182 $131,801
========= ======== ======= ======= ==========


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

(1) The 2011 Convertible Notes include $33.6 million of principal and $31.5
million of future accrued interest (see Note 3 of the Notes to Consolidated
Financial Statements). The 2011 Convertible Notes are subject to mandatory
redemption, at the option of the holder, in September 2006 and September 2008 at
par plus accrued interest.

(2) The 8% Notes include $2.8 million of principal and $1.3 million of future
accrued interest (see Note 2 of the Notes to Consolidated Financial Statements).

(3) Excluded from these contractual obligations are operating lease obligations
and network service obligations. The Company leases office space and equipment
under operating lease agreements. Certain leases contain renewal options and
purchase options, and generally provide that the Company shall pay for
insurance, taxes and maintenance. As of December 31, 2001, the Company had
future minimum annual lease obligations under noncancellable operating leases
with terms in excess of one year as follows: 2002 - $1.8 million, 2003 - $1.7
million, 2004 - $1.4 million, 2005 - $0.9 million, 2006 - $0.4 million and 2007
and thereafter - $0.3 million. The Company is also party to various network
service agreements, which contain certain minimum usage commitments. The largest
contract establishes pricing and provides for annual minimum payments for the
years ended December 31, as follows: 2002 - $22.2 million, 2003 - $22.8 million
and 2004 - $27.9 million. A separate contract with a different vendor
establishes pricing and provides for annual minimum payments for the years ended
December 31, as follows: 2002 - $3.0 million, 2003 - $6.0 million and 2004 -
$3.0 million. As a consequence of these minimum network service obligations,
there can be no assurances that the Company will be able to realize the most
effective network cost.

The Company relies on internally generated funds and cash and cash
equivalents on hand to fund its capital and financing requirements. The Company

21


had $30.7 million of cash and cash equivalents as of June 30, 2002, and $22.1
million as of December 31, 2001.

Net cash provided by operating activities was $17.1 million for the six
months ended June 30, 2002 compared to net cash used in operating activities of
$13.5 million for six months ended June 30, 2001. For the six months ended June
30, 2002, the major contributors to the net cash provided by operating
activities were the net income of $17.5 million and non-cash charges of $16.0
million primarily consisting of provision for doubtful accounts of $6.8 million
and depreciation and amortization of $8.9 million. These amounts were offset by
an increase in accounts receivable of $3.1 million and a decrease in accounts
payable of $12.2 million. For the six months ended June 30, 2001, the net cash
used in operating activities was mainly generated by the net loss of $72.8
million, an increase in accounts receivable of $47.1 million offset by non-cash
items of $106.4 million primarily consisting of provision for doubtful accounts
of $50.5 million, depreciation and amortization of $18.9 million and the
cumulative effect of an accounting change for contingent redemptions of $36.8
million.

Net cash used in investing activities was $3.3 million during the six
months ended June 30, 2002, which consisted of capitalized software development
costs of $1.1 million and capital expenditures for the purchase of equipment of
$2.1 million. Net cash used in investing activities was $2.4 million during the
six months ended June 30, 2001, which primarily related to the purchase of
equipment and intangibles.

Net cash used in investing activities was $2.5 million during the three
months ended June 30, 2002, which consisted of capitalized software development
costs of $0.6 million and capital expenditures for the purchase of equipment of
$1.9 million. The Company anticipates incurring for the full year of 2002
capital expenditures of between $4 and $5 million and capitalized software
development costs of between $2 and $3 million.

Net cash used in financing activities for the six months ended June 30,
2002 was $5.2 million compared to $84,000 for the six months ended June 30,
2001. The net cash used in financing activities for the six months ended June
30, 2002 was primarily attributable to payment of borrowings under the Company's
credit facility of $2.5 million, payments under 8% Convertible notes due 2011of
$1.2 million, payments in connection with exchange of the Company's 4.5% Notes
for 8% Notes of $470,000 and payments under capital lease obligations.

The Company generally does not have a significant concentration of credit
risk with respect to net trade accounts receivable, due to the large number of
end-users comprising the Company's customer base.

CONVERTIBLE SUBORDINATED NOTES AND EXCHANGE OFFERS (see Note 2 of the Notes to
Consolidated Financial Statements)

Effective April 4, 2002, the Company completed the exchange of $57.9
million of the $61.8 million outstanding principal balance of its 4 1/2%
Convertible Subordinated Notes ("4 1/2% Notes") that mature on September 15,
2002 into $53.2 million of new 12% Senior Subordinated PIK Notes due August 2007
("12% Notes") and $2.8 million of new 8% Convertible Senior Subordinated Notes
due August 2007 ("8% Notes") and cash paid of $0.5 million. In addition, the
Company exchanged $17.4 million of the $18.1 million outstanding principal
balance of its 5% Convertible Subordinated Notes ("5% Notes") that mature on
December 15, 2004 into $17.4 million of the new 12% Notes.

AOL AGREEMENTS (see Note 3 of the Notes to Consolidated Financial Statements)

On September 19, 2001, the Company restructured its financial obligations
with AOL that arose under the 1999 Investment Agreement and also ended its
marketing relationship with AOL effective September 30, 2001 (collectively the
"AOL Restructuring"). In connection with the AOL Restructuring, the Company and
AOL entered into a Restructuring and Note Agreement ("Restructuring Agreement")
pursuant to which the Company has outstanding $33.6 million principal amount of
its 8% secured convertible notes due September 2011, as of June 30, 2002. With
the issuance of additional shares under the Restructuring Agreement, AOL held
7,200,000 shares of Company common stock.


SENIOR CREDIT FACILITY (see Note 5 of the Notes to Consolidated Financial
Statements)

The Company's principal operating subsidiaries have a Credit Facility
Agreement with MCG Finance Corporation ("MCG"), providing for a term loan of up
to $20.0 million maturing on June 30, 2005 and a line of credit facility

22


permitting such subsidiaries to borrow up to an additional $30.0 million
available through June 30, 2003. The availability of the line of credit facility
is subject, among other things, to the successful syndication of that facility.
The Company does not anticipate having any availability under this line of
credit facility. Loans under the Credit Facility Agreement bear interest at a
rate equal to either (a) the Prime Rate, or (b) LIBOR, plus, in each case, the
applicable margin. The applicable margin is 7.0% for borrowings accruing
interest at LIBOR and 6.0% for borrowings accruing interest at the Prime Rate.

The Credit Facility Agreement subjects the Company and its subsidiaries to
certain restrictions and covenants related to, among other things, liquidity,
per-subscriber-type revenue, subscriber acquisition costs and interest coverage
ratio requirements. The principal of the term loan is paid in quarterly
installments of $1.25 million on the last calendar day of each fiscal quarter
commencing on September 30, 2001, and is fully repaid by June 30, 2005. The
loans under the Credit Facility Agreement are secured by a pledge of all of the
assets of the subsidiaries of the Company that are parties to that agreement. In
addition, the Company has guaranteed the obligations of those subsidiaries under
the Credit Facility Agreement and related documents; the Company's guarantee
subjects the Company to certain restrictions and covenants, including a
prohibition against the payment of dividends in respect of the Company's equity
securities, except under certain limited circumstances. In connection with the
AOL Restructuring, MCG entered into an Intercreditor Agreement with AOL. At June
30, 2002, $15.0 million principal balance remained outstanding under the term
loan facility and no amounts were outstanding or available under the line of
credit facility.

OTHER MATTERS

The Company's provision of telecommunication services is subject to
government regulation. Changes in existing regulations could have a material
adverse effect on the Company. The Company's local telecommunication services
are provided almost exclusively through the use of ILEC Unbundled Network
Elements ("UNE"), and it is primarily the availability of costs-based UNE rates
that enables the Company to price its local telecommunications services
competitively. On May 13, 2002, the United Stated Supreme Court released an
opinion in Verizon Communications et al v. Federal Communications Commission
upholding the FCC's decision to adopt the "total element long-run incremental
cost" ("TELRIC") methodology for pricing UNEs. On December 12, 2001, the FCC
initiated its so-called UNE Triennial Review rulemaking in which it intends to
review all UNEs and determine whether ILECs should continue to be required to
provide them to competitors. Among other things, the FCC has indicated that it
will consider whether ILECs should continue to be required to provide the "local
switching" UNE, an essential component of the UNE-P combination. Any curtailment
by the FCC in the availability of the local switching UNE would materially
impair the Company's ability to provide local telecommunications services, and
could eliminate the Company's capability to provide local telecommunications
services entirely. On May 24, 2002, the United States Court of Appeals for the
D.C. Circuit released an opinion in United States Telecom Association v. Federal
Communications Commission remanding to the FCC for further consideration the
Unbundled Network Element Remand Order, which may provide the FCC with
justification for significantly reducing the unbundling obligations of the ILECs
as part of the UNE Triennial Review. A petition for rehearing en banc has been
filed by the FCC with the United States Court of Appeals for the D.C. Circuit.

The FCC requires the Company and other providers of telecommunication
services to contribute to the USF, which helps to subsidize the provision of
local telecommunication services and other services to low-income consumers,
schools, libraries, health care providers, and rural and insular areas that are
costly to serve. The FCC is currently considering modifications to the USF
program that may go into effect as early as the end of 2002. Any changes to the
methodology used in the calculation of the collection and payment of USF charges
may have an adverse impact on the Company's gross margin.

At December 31, 2001, the Company had net operating loss (NOL)
carryforwards for federal income tax purposes of $262.8 million. Due to the
"change of ownership" provisions of the Internal Revenue Code Section 382, the
availability of the Company's net operating loss and credit carryforwards may be
subject to an annual limitation against taxable income in future periods if a
change of ownership of more than 50% of the value of the Company's stock should
occur within a three-year testing period. Many of the changes that affect these
percentage change determinations, such as changes in the Company's stock
ownership, are outside the Company's control. A more-than-50% cumulative change
in ownership for purposes of the Section 382 limitation occurred on August 31,
1998 and October 26, 1999. As a result of such changes, certain of the Company's

23


carryforwards are limited. As of December 31, 2001, approximately $64.0 million
of NOL carryforwards are not available to offset future income. In addition,
based on information currently available to the Company, the Company believes
that the change of ownership percentage was approximately 45% for the applicable
three-year testing period. If, during the current three-year testing period, the
Company experiences an additional more-than-50% ownership change under Section
382, the amount of the NOL carryforward available to offset future taxable
income may be further and substantially reduced. To the extent the Company's
ability to use these net operating loss carryforwards against any future income
is limited, its cash flow available for operations and debt service would be
reduced. There can be no assurance that the Company will realize the benefit of
any carryforwards.

The Company is a party to a number of legal actions and proceedings arising
from the Company's provision and marketing of telecommunications services, as
well as certain legal actions and regulatory investigations and enforcement
proceedings arising in the ordinary course of business. The Company believes
that the ultimate outcome of the foregoing actions will not result in liability
that would have a material adverse effect on the Company's financial condition
or results of operations. However, it is possible that, because of fluctuations
in the Company's cash position, the timing of developments with respect to such
matters that require cash payments by the Company, while such payments are not
expected to be material to the Company's financial condition, could impair the
Company's ability in future interim or annual periods to continue to implement
its business plan, which could affect its results of operations in future
interim or annual periods.

While the Company believes that it has access, albeit limited, to new
capital in the public or private markets to fund its ongoing cash requirements,
there can be no assurance as to the timing, amounts, terms or conditions of any
such new capital or whether it could be obtained on terms acceptable to the
Company. Accordingly, the Company anticipates that its cash requirements
generally must be met from the Company's cash-on-hand and from cash generated
from operations. Based on its current projections for operations and having
restructured the MCG facility and most of its outstanding convertible notes
indebtedness through the exchange offers, the Company believes that its
cash-on-hand and its cash flow from operations will be sufficient to fund its
capital expenditures, its debt service obligations, including the increased
interest expense of its outstanding indebtedness, and the expenses of conducting
its operations for at least the next twelve months. However, there can be no
assurance that the Company will be able to realize its projected cash flows from
operations, which is subject to the risks and uncertainties discussed above.

CRITICAL ACCOUNTING POLICIES

The Company's discussion and analysis of its financial condition and
results of operations are based upon the Company's consolidated financial
statements, which have been prepared in accordance with accounting principles
generally accepted in the United States. The preparation of these financial
statements requires the Company to make estimates and judgments that affect the
reported amounts of assets, liabilities, revenues and expenses, and related
disclosure of contingent assets and liabilities. On an on-going basis, the
Company evaluates its estimates, including those related to bad debt, goodwill
and intangible assets, income taxes, contingencies and litigation. The Company
bases its estimates and judgments on historical experience and on various other
assumptions that are believed to be reasonable under the circumstances, the
results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources.
Actual results may differ from these estimates.

Recognition of Revenue. The Company derives its revenues from local and
long distance phone services, primarily local services bundled with long
distance services, long distance services, inbound toll-free service and
dedicated private line services for data transmission. The Company recognizes
revenue from voice, data and other telecommunications related services in the
period in which subscribers uses the related service. Allowances for doubtful
accounts are maintained for estimated losses resulting from the failure of its
customers to make required payments and for uncollectible usage.

Deferred revenue represents the unearned portion of local telecommunication
services and features that are billed one month in advance. In addition, it
includes the amortization of a non-refundable prepayment received in 1997 in
connection with an amended telecommunications services agreement with Shared
Technologies Fairchild, Inc. The payment is amortized over the five-year term of
the agreement, which expires October 2002. The amount included in revenue was

24


$1.9 million in each of the quarters ended June 30, 2002 and 2001. The remaining
amount of $2.5 million will be included in revenue during the remainder of 2002.
This agreement is terminable by either party on thirty days notice. Termination
by either party would accelerate recognition of the deferred revenue.

Allowance for Doubtful Accounts. The Company reviews accounts receivable,
historical bad debt, and customer credit-worthiness through customer credit
scores, current economic trends, changes in customer payment history and
acceptance of the Company's calling plans and fees when evaluating the adequacy
of the allowance for doubtful accounts. If the financial condition of the
Company's customers were to deteriorate, resulting in an impairment of their
ability to make payments, additional allowances may be required. The Company's
accounts receivable balance was $23.0 million, net of allowance for doubtful
accounts of $17.1 million, as of June 30, 2002.

Valuation of Long-Lived Assets and Intangible Assets with a Definite Life.
The Company continually reviews the recoverability of the carrying value of
long-lived assets, including intangibles with a definite life for impairment
whenever events or changes in circumstances indicate that the carrying amount of
such assets may not be recoverable. When such events occur, the Company compares
the carrying amount of the assets to the undiscounted expected future cash
flows. Factors the Company considers important that could trigger an impairment
review include the following:

- Significant underperformance relative to expected historical or
projected future operating results
- Significant changes in the manner of the Company's use of the acquired
assets or the strategy for the Company's overall business
- Significant negative industry or economic trends
- Significant decline in the Company's stock price for a sustained
period and market capitalization relative to net book value

If this comparison indicates there is impairment, the amount of the
impairment loss to be recorded is calculated by the excess of the net assets'
carrying value over its fair value and is typically calculated using discounted
expected future cash flows.

Goodwill. Goodwill represents the cost in excess of net assets of acquired
companies. Effective January 1, 2002, with the adoption of SFAS No. 142,
goodwill (comprised of goodwill acquired in the Access One acquisition in
August 2000) will not be amortized, but rather will be tested for impairment
annually, and will be tested for impairment between annual tests if an event
occurs or circumstances change that would indicate the carrying amount may be
impaired. Prior to January 1, 2002 goodwill and intangibles were amortized on a
straight-line basis over periods ranging from 5 years to 15 years. Impairment
testing for goodwill is performed at a reporting unit level. An impairment loss
would generally be recognized when the carrying amount of the reporting units'
net assets exceeds the estimated fair value of the reporting unit. Prior to
January 1, 2002, goodwill was tested for impairment in a manner consistent with
long-lived assets and intangible assets with a definite life. The Company
completed the transitional assessment of goodwill under the requirements of SFAS
142 and determined that the fair value of the reporting unit exceeds the
carrying amount, thus the goodwill is not considered impaired.

Software Development Costs. Direct development costs associated with
internal-use computer software are accounted for under Statement of Position
98-1, "Accounting for the Costs of Computer Software Developed or Obtained for
Internal Use" and are capitalized including external direct costs of material
and services and payroll costs for employees devoting time to the software
projects. Costs incurred during the preliminary project stage, as well as for
maintenance and training, are expensed as incurred. Amortization is provided on
a straight-line basis over the shorter of 3 years or the estimated useful life
of the software.

Income Taxes. Income taxes are accounted for under the asset and liability
method. Deferred tax assets and liabilities are recognized for the estimated
future tax consequences attributable to the differences between the financial
statement carrying amounts of existing assets and liabilities and their
respective tax bases and operating loss and tax credit carryforwards. Deferred
tax assets and liabilities are measured using enacted tax rates in effect for
the year in which those temporary differences are expected to be recovered or
settled.

The Company records a valuation allowance to reduce its deferred tax assets
in an amount that is more likely than not to be realized. The Company has
provided a full valuation allowance for the net deferred tax assets for the

25


estimated future tax effects attributable to temporary differences between the
basis of assets and liabilities for financial and tax reporting purposes as of
June 30, 2002. If the Company continues to be profitable in future quarters at
levels which cause management to conclude that it is more likely than not that
the Company will realize all or a portion of the NOL carryforward, the Company
would record the estimated net realizable value of the deferred tax asset at
that time and would then provide for income taxes at a rate equal to the
Company's combined federal and state effective rates.

Legal Proceedings. The Company is a party to a number of legal actions and
proceedings arising from the Company's provision and marketing of
telecommunications services, as well as certain legal actions and regulatory
investigations and enforcement proceedings arising in the ordinary course of
business. Management's current estimated range of liability related to some of
the pending litigation is based on claims for which management can estimate the
amount and range of loss. The Company recorded the minimum estimated liability
related to those claims, where there is a range of loss. Because of the
uncertainties related to both the amount and range of loss on the remaining
pending litigation, management is unable to make a reasonable estimate of the
liability that could result from an unfavorable outcome. As additional
information becomes available, the Company will assess the potential liability
related to the Company's pending litigation and revise its estimates. Such
revisions in the Company's estimates of the potential liability could materially
affect its results of operations and financial position.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK:

In the normal course of business, the financial position of the Company is
subject to a variety of risks, such as the collectibility of its accounts
receivable and the receivability of the carrying values of its long-term assets.
The Company's long-term obligations consist primarily of its own notes and
credit facility. The Company does not presently enter into any transactions
involving derivative financial instruments for risk management or other purposes
due to the stability in interest rates in recent times and because management
does not consider the potential impact of changes in interest rates to be
material.

The Company's available cash balances are invested on a short-term basis
(generally overnight) and, accordingly, are not subject to significant risks
associated with changes in interest rates. Substantially all of the Company's
cash flows are derived from its operations within the United States and the
Company is not subject to market risk associated with changes in foreign
exchange rates.


PART II - OTHER INFORMATION

ITEM 2. CHANGES IN SECURITIES.

In connection with the completion of the exchange offers for its 4 1/2% and
5% Notes on April 4, 2002 (as further described in Note 2 of the Consolidated
Financial Statements), the Company issued a total of $70.7 million principal
amount of its new 12% Notes and $2.8 million principal amount of its new 8%
Notes. The issuance of such securities were made in reliance on Section 3(a) (9)
of the Securities Act of 1933.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

10.1 Amendment to Employment Agreement, dated June 17, 2002, between the
Company and Kevin Griffo (filed herewith). *

10.2 Interconnection Agreement between BellSouth Telecommunications, Inc.,
The Other Phone Company, Inc. d/b/a Access One Communications, The Other Phone
Company, Inc. d/b/a Talk America Inc., (NOT in Florida) and Talk America Inc.
dated May 13, 2002 (filed herewith).

26


99.1 Certification of Gabriel Battista Pursuant to 18 U.S.C. Section 1350,
as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

99.2 Certification of David G. Zahka Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

(b) Reports on Form 8-K

During the quarter ended June 30, 2002, the Company filed no Current
Reports on Form 8-K.

* Management contract or compensatory plan or arrangement.

27


SIGNATURES

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


TALK AMERICA HOLDINGS, INC.

Date: August 13, 2002 By: /s/ Gabriel Battista
------------------------
Gabriel Battista
Chairman of the Board of Directors,
Chief Executive Officer and Director


Date: August 13, 2002 By: /s/ David G. Zahka
------------------------
David G. Zahka
Chief Financial Officer
(Principal Financial Officer)


Date: August 13, 2002 By: /s/ Thomas M. Walsh
------------------------
Thomas M. Walsh
Senior Vice President - Finance
(Principal Accounting Officer)

28